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

{"sheet":"START","index":0,"n_rows":176,"n_cols":11,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I25\")","v":"START"},null,null,{"$f":"INDIRECT(\"START!K25\")","v":"Описание методологии финмодели"}]
[]
[null,null,null,null,null,null,null,null,"лист",null,"описание листа/столбца/строки/ячейки/блока ячеек"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PL14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ФИНАНСОВАЯ МОДЕЛЬ"]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЙ ПРОЕКТ: ОРГАНИЗАЦИЯ ПРОИЗВОДСТВА СРЕДСТВ ИНДИВИДУАЛЬНОЙ ЗАЩИТЫ (СИЗ)"]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,"Методология. Список и предназначение листов настоящей финансовой модели"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,"START",null,"Описание методологии финмодели"]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,"Cntrl",null,"Общий контроль финансовой модели"]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,"Periods",null,"Периоды и горизонты моделирования фактических и прогнозных данных"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,"Lists",null,"Выпадающие списки финансовой модели"]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,"Macro",null,"Макропоказатели внешней среды"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,"Items",null,"Справочники статей доходов и расходов и т.д."]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,"KPI",null,"Справочники ключевых показателей эффективности"]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,"Mrkting",null,"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов"]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,"CapEx",null,"Календарный план-график капитальных затрат"]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,"Sales",null,"Параметры бюджета продаж"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,"Prdction",null,"Технологическая карта производственного процесса"]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,"HR",null,"Штатное расписание"]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,"Exp",null,"Прочие расходы бизнес-проекта"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,"Credits",null,"Источники финансирования и их условия"]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,"PL",null,"Итоговый отчет о прибылях и убытках"]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,"CF",null,"Итоговый отчет о движении денежных средств"]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,"BS",null,"Итоговый баланс"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,"MAIN",null,"Ключевые параметры управления и результаты финансовой модели"]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"PLd",null,"Детализированный отчет о прибылях и убытках"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,"CFd",null,"Детализированный отчет о движении денежных средств"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,"BSd",null,"Детализированный баланс"]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,"Sens",null,"Анализ чувствительности финмодели"]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,"UnitEc",null,"Расчет юнит-экономики бизнес-проекта"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,"CFind",null,"Анализ финансового потока косвенным методом"]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,"FinEcAn",null,"Финансово-экономический анализ проекта"]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,"InvAn",null,"Инвестиционный анализ проекта"]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,"EBITDA",null,"Анализ собственной операционной деят-сти. Точки безубыточности"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,"Rep",null,"Укрупненное формирование всей отчетности финмодели"]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,"Repd",null,"Детализированное формирование всей отчетности финмодели"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,"Calc",null,"Функционал финансовой модели. Все расчеты"]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,"Fact",null,"Учет фактических операций"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,"1S",null,"Выгрузки из 1С карточек с оборотами по счетам бухучета"]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,"Rules",null,"Правила сопоставления статей для выгрузок из 1С"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,"Res1",null,"Резервная вкладка 1"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,"Res2",null,"Резервная вкладка 2"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,"Res3",null,"Резервная вкладка 3"]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,"Res4",null,"Резервная вкладка 4"]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,"Res5",null,"Резервная вкладка 5"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"Обозначение ячеек для задания исходных данных"]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,"*",null,null,"Ячейки для задания исходных данных финмодели вручную"]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,"*",null,"^","Ячейки для задания исходных данных финмодели из выпадающих списков вкладки \"Lists\""]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,"Ячейка F11",null,null,"Для каждого листа в этой ячейке отображается название (ярлычка) листа"]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,"Ячейка I11",null,null,"Для каждого листа в этой ячейке отображается заголовок листа"]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,"Ячейка E14",null,null,"Для каждого листа в этой ячейке суммируются все контроли листа по 14-той строке"]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,"Ячейка D14",null,null,"Для каждого листа в этой ячейке отображается общий контроль финмодели из листа \"Cntrl\""]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,"Ячейка F14",null,null,"Для каждого листа в этой ячейке проверяется соответствие названия листа их списку из \"START\""]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,"Строка 13",null,null,"Для каждого листа в этой строке отображаются заголовки столбцов"]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,{"$f":"$I$26","v":"Cntrl"},null,{"$f":"$K$26","v":"Общий контроль финансовой модели"}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,"столбец M",null,"Со строки 19 здесь подтягиваются контроли всех листов из ячеек E14"]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,"M17",null,"Общий контроль финмодели - сумма всех контрлей листов в столбце M"]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,"столбец O",null,"Со строки 19 здесь рассчитываются порядковые номера ярлычков листов в нижней панели"]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,"столбец Q",null,"Со строки 19 здесь из выпадающего списка пользователь выбирает тип листов"]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,"столбец S",null,"Со строки 19 здесь проверяется наличие значений из столбца Q в списке столбца U листа \"Lists\""]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,"столбец G",null,"Со строки 19 здесь проверяется наличие названия из столбца H в заголовках списков листа \"Lists\""]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,null,{"$f":"$I$27","v":"Periods"},null,{"$f":"$K$27","v":"Периоды и горизонты моделирования фактических и прогнозных данных"}]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,null,"Q16",null,"Пользователь задает, выбирая из выпадающего списка, минимальный период шкалы времени"]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,null,"Q17",null,"Пользователь задает вручную дату, с которой начинаются расчеты моделирования - старт"]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,"Q18",null,"Пользователь задает вручную (от 1 до 400) количество периодов в шкале расчетов - горизонт"]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,null,"строки 20,21",null,"По данным из ячеек Q16,Q17,Q18 рассчитываются даты начала и окончания периодов шкалы расчетов"]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,null,"строка 22",null,"Формируются названия периодов шкалы расчетов"]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,null,"Q25",null,"Пользователь указывает на необходимость отражения фактически проведенных операций"]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,"Q26",null,"В случае выбора \"да\" в ячейке Q25, пользователь выбирает вариант задания фактического периода "]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,null,"Q30",null,"Если в ячейках Q25 и Q26 \"да\", то здесь отображается текущая дата - окончание фактического периода"]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,null,"Q31",null,"Если в ячейке Q25 \"да\" и в Q26 \"нет\", то здесь вручную задаем дату окончания фактического периода"]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,null,"строки 28,29",null,"По данным из ячеек Q25,Q26,Q30,Q31 рассчитываются даты начала и окончания фактических периодов"]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,null,"Q33",null,"Пользователь задает, выбирая из выпадающего списка, период шкалы времени для отчетности"]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,null,"строки 35,36",null,"Рассчитываются даты начала и окончания периодов шкалы отчетности"]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,"строка 37",null,"Формируются названия периодов шкалы отчетности"]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,"Q12",null,"Отображается тип листа"]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,null,"строки 11,12",null,"В зависимости от типа листа отображаются соответствующие даты начала и окончания периодов"]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,null,"строки 1-10",null,"Строки носят технический характер, в них рассчитываются следующие параметры:"]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,null,null,null,"номер столбца:"]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,null,null,null,"номер периода модели:"]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,"номер факт-периода:"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,null,null,null,"номер план-периода:"]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,"число даты начала:"]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,null,null,null,"номер месяца даты начала:"]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,null,null,null,"год даты начала:"]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,"число даты окончания:"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:"]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,"год даты окончания:"]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,"столбцы G,S",null,"Производится контроль за корректностью работы выпадающих списков"]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,"Lists",null,"Выпадающие списки финансовой модели"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,null,"строка 1",null,"Для технических нужд отображаются номера столбцов, в которых находятся выпадающие списки"]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,null,"строка 2",null,"Для технических нужд отображаются названия столбцов, в которых находятся выпадающие списки"]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,"строка 15",null,"Для технических нужд рассчитываются адреса блоков ячеек с выпадающими списками"]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,"столбец Q",null,"Значения выпадающего списка зависят от значения ячейки Q16 листа \"Periods\" и столбца I"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,null,"справа от списков",null,"В 1-ом столбце справа от вып.списков производится нумерация актуальных значений вып.списков "]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,null,"справа от списков",null,"Во 2-ом столбце справа от вып.списков производится контроль за неповторяемостью значений"]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168}]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176}]

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

{"sheet":"Periods","index":2,"n_rows":70,"n_cols":99,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I27\")","v":"Periods"},null,null,{"$f":"INDIRECT(\"START!K27\")","v":"Периоды и горизонты моделирования фактических и прогнозных данных"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,null,null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100000)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100000)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Lists!$I$13","v":"минимальный период расчетов"},null,null,null,null,null,null,null,"*","месяц","^",{"$f":"IF(G16<>0,1,IF(OR($Q16=\"\",$Q16=0),0,IF($R16=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H16))),$Q16)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z16:Z16)+1","v":1},{"$f":"MAX($Z16:AA16)+1","v":2},{"$f":"MAX($Z16:AB16)+1","v":3},{"$f":"MAX($Z16:AC16)+1","v":4},{"$f":"MAX($Z16:AD16)+1","v":5},{"$f":"MAX($Z16:AE16)+1","v":6},{"$f":"MAX($Z16:AF16)+1","v":7},{"$f":"MAX($Z16:AG16)+1","v":8},{"$f":"MAX($Z16:AH16)+1","v":9},{"$f":"MAX($Z16:AI16)+1","v":10},{"$f":"MAX($Z16:AJ16)+1","v":11},{"$f":"MAX($Z16:AK16)+1","v":12},{"$f":"MAX($Z16:AL16)+1","v":13},{"$f":"MAX($Z16:AM16)+1","v":14},{"$f":"MAX($Z16:AN16)+1","v":15},{"$f":"MAX($Z16:AO16)+1","v":16},{"$f":"MAX($Z16:AP16)+1","v":17},{"$f":"MAX($Z16:AQ16)+1","v":18},{"$f":"MAX($Z16:AR16)+1","v":19},{"$f":"MAX($Z16:AS16)+1","v":20},{"$f":"MAX($Z16:AT16)+1","v":21},{"$f":"MAX($Z16:AU16)+1","v":22},{"$f":"MAX($Z16:AV16)+1","v":23},{"$f":"MAX($Z16:AW16)+1","v":24},{"$f":"MAX($Z16:AX16)+1","v":25},{"$f":"MAX($Z16:AY16)+1","v":26},{"$f":"MAX($Z16:AZ16)+1","v":27},{"$f":"MAX($Z16:BA16)+1","v":28},{"$f":"MAX($Z16:BB16)+1","v":29},{"$f":"MAX($Z16:BC16)+1","v":30},{"$f":"MAX($Z16:BD16)+1","v":31},{"$f":"MAX($Z16:BE16)+1","v":32},{"$f":"MAX($Z16:BF16)+1","v":33},{"$f":"MAX($Z16:BG16)+1","v":34},{"$f":"MAX($Z16:BH16)+1","v":35},{"$f":"MAX($Z16:BI16)+1","v":36},{"$f":"MAX($Z16:BJ16)+1","v":37},{"$f":"MAX($Z16:BK16)+1","v":38},{"$f":"MAX($Z16:BL16)+1","v":39},{"$f":"MAX($Z16:BM16)+1","v":40},{"$f":"MAX($Z16:BN16)+1","v":41},{"$f":"MAX($Z16:BO16)+1","v":42},{"$f":"MAX($Z16:BP16)+1","v":43},{"$f":"MAX($Z16:BQ16)+1","v":44},{"$f":"MAX($Z16:BR16)+1","v":45},{"$f":"MAX($Z16:BS16)+1","v":46},{"$f":"MAX($Z16:BT16)+1","v":47},{"$f":"MAX($Z16:BU16)+1","v":48},{"$f":"MAX($Z16:BV16)+1","v":49},{"$f":"MAX($Z16:BW16)+1","v":50},{"$f":"MAX($Z16:BX16)+1","v":51},{"$f":"MAX($Z16:BY16)+1","v":52},{"$f":"MAX($Z16:BZ16)+1","v":53},{"$f":"MAX($Z16:CA16)+1","v":54},{"$f":"MAX($Z16:CB16)+1","v":55},{"$f":"MAX($Z16:CC16)+1","v":56},{"$f":"MAX($Z16:CD16)+1","v":57},{"$f":"MAX($Z16:CE16)+1","v":58},{"$f":"MAX($Z16:CF16)+1","v":59},{"$f":"MAX($Z16:CG16)+1","v":60},{"$f":"MAX($Z16:CH16)+1","v":61},{"$f":"MAX($Z16:CI16)+1","v":62},{"$f":"MAX($Z16:CJ16)+1","v":63},{"$f":"MAX($Z16:CK16)+1","v":64},{"$f":"MAX($Z16:CL16)+1","v":65},{"$f":"MAX($Z16:CM16)+1","v":66},{"$f":"MAX($Z16:CN16)+1","v":67},{"$f":"MAX($Z16:CO16)+1","v":68},{"$f":"MAX($Z16:CP16)+1","v":69},{"$f":"MAX($Z16:CQ16)+1","v":70},{"$f":"MAX($Z16:CR16)+1","v":71},{"$f":"MAX($Z16:CS16)+1","v":72},{"$f":"MAX($Z16:CT16)+1","v":73}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},"дата старта проекта",null,null,null,null,null,null,null,"*","2021-05-01",null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA20=\"\",\"\",MONTH(AA20))","v":5},{"$f":"IF(AB20=\"\",\"\",MONTH(AB20))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN20=\"\",\"\",MONTH(CN20))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"*",60,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA20=\"\",\"\",YEAR(AA20)-2000)","v":21},{"$f":"IF(AB20=\"\",\"\",YEAR(AB20)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN20=\"\",\"\",YEAR(CN20)-2000)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"дата старта периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$17=\"\",$Q$17=0),\"\",IF($Q$16=Lists!$I$16,$Q$17,IF($Q$16=Lists!$I$17,$Q$17-IF(WEEKDAY($Q$17)=1,7,WEEKDAY($Q$17))+2,IF($Q$16=Lists!$I$18,EOMONTH($Q$17,-1)+INT((IF(DAY($Q$17)=31,30,DAY($Q$17))-1)/10)*10+1,IF(OR($Q$16=Lists!$I$19,$Q$16=Lists!$I$21),EOMONTH($Q$17,-1)+1,IF($Q$16=Lists!$I$20,EOMONTH($Q$17,-(MONTH($Q$17)-3*INT((MONTH($Q$17)-1)/3)))+1,IF($Q$16=Lists!$I$22,EOMONTH($Q$17,-MONTH($Q$17))+1,\"\")))))))","v":"2021-05-01"},null,null,{"$f":"IF(AA$16>$Q$18,\"\",IF(AA$16=1,IF($X20=\"\",\"\",$X20),IF(Z21=\"\",\"\",Z21+1)))","v":"2021-05-01"},{"$f":"IF(AB$16>$Q$18,\"\",IF(AB$16=1,IF($X20=\"\",\"\",$X20),IF(AA21=\"\",\"\",AA21+1)))","v":"2021-06-01"},"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","","","","","",{"$f":"IF(CN$16>$Q$18,\"\",IF(CN$16=1,IF($X20=\"\",\"\",$X20),IF(CM21=\"\",\"\",CM21+1)))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},"дата завершения периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X20=\"\",AA21=\"\"),\"\",MAX($Z21:$CV21))","v":"2026-04-30"},null,null,{"$f":"IF(AA20=\"\",\"\",IF($Q$16=Lists!$I$16,AA20,IF($Q$16=Lists!$I$17,AA20+6,IF($Q$16=Lists!$I$18,IF(DAY(AA20)=21,EOMONTH(AA20,0),AA20+9),IF($Q$16=Lists!$I$19,EOMONTH(AA20,0),IF($Q$16=Lists!$I$20,EOMONTH(AA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AA20,11),\"\")))))))","v":"2021-05-31"},{"$f":"IF(AB20=\"\",\"\",IF($Q$16=Lists!$I$16,AB20,IF($Q$16=Lists!$I$17,AB20+6,IF($Q$16=Lists!$I$18,IF(DAY(AB20)=21,EOMONTH(AB20,0),AB20+9),IF($Q$16=Lists!$I$19,EOMONTH(AB20,0),IF($Q$16=Lists!$I$20,EOMONTH(AB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AB20,11),\"\")))))))","v":"2021-06-30"},{"$f":"IF(AC20=\"\",\"\",IF($Q$16=Lists!$I$16,AC20,IF($Q$16=Lists!$I$17,AC20+6,IF($Q$16=Lists!$I$18,IF(DAY(AC20)=21,EOMONTH(AC20,0),AC20+9),IF($Q$16=Lists!$I$19,EOMONTH(AC20,0),IF($Q$16=Lists!$I$20,EOMONTH(AC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AC20,11),\"\")))))))","v":"2021-07-31"},{"$f":"IF(AD20=\"\",\"\",IF($Q$16=Lists!$I$16,AD20,IF($Q$16=Lists!$I$17,AD20+6,IF($Q$16=Lists!$I$18,IF(DAY(AD20)=21,EOMONTH(AD20,0),AD20+9),IF($Q$16=Lists!$I$19,EOMONTH(AD20,0),IF($Q$16=Lists!$I$20,EOMONTH(AD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AD20,11),\"\")))))))","v":"2021-08-31"},{"$f":"IF(AE20=\"\",\"\",IF($Q$16=Lists!$I$16,AE20,IF($Q$16=Lists!$I$17,AE20+6,IF($Q$16=Lists!$I$18,IF(DAY(AE20)=21,EOMONTH(AE20,0),AE20+9),IF($Q$16=Lists!$I$19,EOMONTH(AE20,0),IF($Q$16=Lists!$I$20,EOMONTH(AE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AE20,11),\"\")))))))","v":"2021-09-30"},{"$f":"IF(AF20=\"\",\"\",IF($Q$16=Lists!$I$16,AF20,IF($Q$16=Lists!$I$17,AF20+6,IF($Q$16=Lists!$I$18,IF(DAY(AF20)=21,EOMONTH(AF20,0),AF20+9),IF($Q$16=Lists!$I$19,EOMONTH(AF20,0),IF($Q$16=Lists!$I$20,EOMONTH(AF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AF20,11),\"\")))))))","v":"2021-10-31"},{"$f":"IF(AG20=\"\",\"\",IF($Q$16=Lists!$I$16,AG20,IF($Q$16=Lists!$I$17,AG20+6,IF($Q$16=Lists!$I$18,IF(DAY(AG20)=21,EOMONTH(AG20,0),AG20+9),IF($Q$16=Lists!$I$19,EOMONTH(AG20,0),IF($Q$16=Lists!$I$20,EOMONTH(AG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AG20,11),\"\")))))))","v":"2021-11-30"},{"$f":"IF(AH20=\"\",\"\",IF($Q$16=Lists!$I$16,AH20,IF($Q$16=Lists!$I$17,AH20+6,IF($Q$16=Lists!$I$18,IF(DAY(AH20)=21,EOMONTH(AH20,0),AH20+9),IF($Q$16=Lists!$I$19,EOMONTH(AH20,0),IF($Q$16=Lists!$I$20,EOMONTH(AH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AH20,11),\"\")))))))","v":"2021-12-31"},{"$f":"IF(AI20=\"\",\"\",IF($Q$16=Lists!$I$16,AI20,IF($Q$16=Lists!$I$17,AI20+6,IF($Q$16=Lists!$I$18,IF(DAY(AI20)=21,EOMONTH(AI20,0),AI20+9),IF($Q$16=Lists!$I$19,EOMONTH(AI20,0),IF($Q$16=Lists!$I$20,EOMONTH(AI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AI20,11),\"\")))))))","v":"2022-01-31"},{"$f":"IF(AJ20=\"\",\"\",IF($Q$16=Lists!$I$16,AJ20,IF($Q$16=Lists!$I$17,AJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AJ20)=21,EOMONTH(AJ20,0),AJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AJ20,11),\"\")))))))","v":"2022-02-28"},{"$f":"IF(AK20=\"\",\"\",IF($Q$16=Lists!$I$16,AK20,IF($Q$16=Lists!$I$17,AK20+6,IF($Q$16=Lists!$I$18,IF(DAY(AK20)=21,EOMONTH(AK20,0),AK20+9),IF($Q$16=Lists!$I$19,EOMONTH(AK20,0),IF($Q$16=Lists!$I$20,EOMONTH(AK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AK20,11),\"\")))))))","v":"2022-03-31"},{"$f":"IF(AL20=\"\",\"\",IF($Q$16=Lists!$I$16,AL20,IF($Q$16=Lists!$I$17,AL20+6,IF($Q$16=Lists!$I$18,IF(DAY(AL20)=21,EOMONTH(AL20,0),AL20+9),IF($Q$16=Lists!$I$19,EOMONTH(AL20,0),IF($Q$16=Lists!$I$20,EOMONTH(AL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AL20,11),\"\")))))))","v":"2022-04-30"},{"$f":"IF(AM20=\"\",\"\",IF($Q$16=Lists!$I$16,AM20,IF($Q$16=Lists!$I$17,AM20+6,IF($Q$16=Lists!$I$18,IF(DAY(AM20)=21,EOMONTH(AM20,0),AM20+9),IF($Q$16=Lists!$I$19,EOMONTH(AM20,0),IF($Q$16=Lists!$I$20,EOMONTH(AM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AM20,11),\"\")))))))","v":"2022-05-31"},{"$f":"IF(AN20=\"\",\"\",IF($Q$16=Lists!$I$16,AN20,IF($Q$16=Lists!$I$17,AN20+6,IF($Q$16=Lists!$I$18,IF(DAY(AN20)=21,EOMONTH(AN20,0),AN20+9),IF($Q$16=Lists!$I$19,EOMONTH(AN20,0),IF($Q$16=Lists!$I$20,EOMONTH(AN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AN20,11),\"\")))))))","v":"2022-06-30"},{"$f":"IF(AO20=\"\",\"\",IF($Q$16=Lists!$I$16,AO20,IF($Q$16=Lists!$I$17,AO20+6,IF($Q$16=Lists!$I$18,IF(DAY(AO20)=21,EOMONTH(AO20,0),AO20+9),IF($Q$16=Lists!$I$19,EOMONTH(AO20,0),IF($Q$16=Lists!$I$20,EOMONTH(AO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AO20,11),\"\")))))))","v":"2022-07-31"},{"$f":"IF(AP20=\"\",\"\",IF($Q$16=Lists!$I$16,AP20,IF($Q$16=Lists!$I$17,AP20+6,IF($Q$16=Lists!$I$18,IF(DAY(AP20)=21,EOMONTH(AP20,0),AP20+9),IF($Q$16=Lists!$I$19,EOMONTH(AP20,0),IF($Q$16=Lists!$I$20,EOMONTH(AP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AP20,11),\"\")))))))","v":"2022-08-31"},{"$f":"IF(AQ20=\"\",\"\",IF($Q$16=Lists!$I$16,AQ20,IF($Q$16=Lists!$I$17,AQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AQ20)=21,EOMONTH(AQ20,0),AQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AQ20,11),\"\")))))))","v":"2022-09-30"},{"$f":"IF(AR20=\"\",\"\",IF($Q$16=Lists!$I$16,AR20,IF($Q$16=Lists!$I$17,AR20+6,IF($Q$16=Lists!$I$18,IF(DAY(AR20)=21,EOMONTH(AR20,0),AR20+9),IF($Q$16=Lists!$I$19,EOMONTH(AR20,0),IF($Q$16=Lists!$I$20,EOMONTH(AR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AR20,11),\"\")))))))","v":"2022-10-31"},{"$f":"IF(AS20=\"\",\"\",IF($Q$16=Lists!$I$16,AS20,IF($Q$16=Lists!$I$17,AS20+6,IF($Q$16=Lists!$I$18,IF(DAY(AS20)=21,EOMONTH(AS20,0),AS20+9),IF($Q$16=Lists!$I$19,EOMONTH(AS20,0),IF($Q$16=Lists!$I$20,EOMONTH(AS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AS20,11),\"\")))))))","v":"2022-11-30"},{"$f":"IF(AT20=\"\",\"\",IF($Q$16=Lists!$I$16,AT20,IF($Q$16=Lists!$I$17,AT20+6,IF($Q$16=Lists!$I$18,IF(DAY(AT20)=21,EOMONTH(AT20,0),AT20+9),IF($Q$16=Lists!$I$19,EOMONTH(AT20,0),IF($Q$16=Lists!$I$20,EOMONTH(AT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AT20,11),\"\")))))))","v":"2022-12-31"},{"$f":"IF(AU20=\"\",\"\",IF($Q$16=Lists!$I$16,AU20,IF($Q$16=Lists!$I$17,AU20+6,IF($Q$16=Lists!$I$18,IF(DAY(AU20)=21,EOMONTH(AU20,0),AU20+9),IF($Q$16=Lists!$I$19,EOMONTH(AU20,0),IF($Q$16=Lists!$I$20,EOMONTH(AU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AU20,11),\"\")))))))","v":"2023-01-31"},{"$f":"IF(AV20=\"\",\"\",IF($Q$16=Lists!$I$16,AV20,IF($Q$16=Lists!$I$17,AV20+6,IF($Q$16=Lists!$I$18,IF(DAY(AV20)=21,EOMONTH(AV20,0),AV20+9),IF($Q$16=Lists!$I$19,EOMONTH(AV20,0),IF($Q$16=Lists!$I$20,EOMONTH(AV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AV20,11),\"\")))))))","v":"2023-02-28"},{"$f":"IF(AW20=\"\",\"\",IF($Q$16=Lists!$I$16,AW20,IF($Q$16=Lists!$I$17,AW20+6,IF($Q$16=Lists!$I$18,IF(DAY(AW20)=21,EOMONTH(AW20,0),AW20+9),IF($Q$16=Lists!$I$19,EOMONTH(AW20,0),IF($Q$16=Lists!$I$20,EOMONTH(AW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AW20,11),\"\")))))))","v":"2023-03-31"},{"$f":"IF(AX20=\"\",\"\",IF($Q$16=Lists!$I$16,AX20,IF($Q$16=Lists!$I$17,AX20+6,IF($Q$16=Lists!$I$18,IF(DAY(AX20)=21,EOMONTH(AX20,0),AX20+9),IF($Q$16=Lists!$I$19,EOMONTH(AX20,0),IF($Q$16=Lists!$I$20,EOMONTH(AX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AX20,11),\"\")))))))","v":"2023-04-30"},{"$f":"IF(AY20=\"\",\"\",IF($Q$16=Lists!$I$16,AY20,IF($Q$16=Lists!$I$17,AY20+6,IF($Q$16=Lists!$I$18,IF(DAY(AY20)=21,EOMONTH(AY20,0),AY20+9),IF($Q$16=Lists!$I$19,EOMONTH(AY20,0),IF($Q$16=Lists!$I$20,EOMONTH(AY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AY20,11),\"\")))))))","v":"2023-05-31"},{"$f":"IF(AZ20=\"\",\"\",IF($Q$16=Lists!$I$16,AZ20,IF($Q$16=Lists!$I$17,AZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AZ20)=21,EOMONTH(AZ20,0),AZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AZ20,11),\"\")))))))","v":"2023-06-30"},{"$f":"IF(BA20=\"\",\"\",IF($Q$16=Lists!$I$16,BA20,IF($Q$16=Lists!$I$17,BA20+6,IF($Q$16=Lists!$I$18,IF(DAY(BA20)=21,EOMONTH(BA20,0),BA20+9),IF($Q$16=Lists!$I$19,EOMONTH(BA20,0),IF($Q$16=Lists!$I$20,EOMONTH(BA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BA20,11),\"\")))))))","v":"2023-07-31"},{"$f":"IF(BB20=\"\",\"\",IF($Q$16=Lists!$I$16,BB20,IF($Q$16=Lists!$I$17,BB20+6,IF($Q$16=Lists!$I$18,IF(DAY(BB20)=21,EOMONTH(BB20,0),BB20+9),IF($Q$16=Lists!$I$19,EOMONTH(BB20,0),IF($Q$16=Lists!$I$20,EOMONTH(BB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BB20,11),\"\")))))))","v":"2023-08-31"},{"$f":"IF(BC20=\"\",\"\",IF($Q$16=Lists!$I$16,BC20,IF($Q$16=Lists!$I$17,BC20+6,IF($Q$16=Lists!$I$18,IF(DAY(BC20)=21,EOMONTH(BC20,0),BC20+9),IF($Q$16=Lists!$I$19,EOMONTH(BC20,0),IF($Q$16=Lists!$I$20,EOMONTH(BC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BC20,11),\"\")))))))","v":"2023-09-30"},{"$f":"IF(BD20=\"\",\"\",IF($Q$16=Lists!$I$16,BD20,IF($Q$16=Lists!$I$17,BD20+6,IF($Q$16=Lists!$I$18,IF(DAY(BD20)=21,EOMONTH(BD20,0),BD20+9),IF($Q$16=Lists!$I$19,EOMONTH(BD20,0),IF($Q$16=Lists!$I$20,EOMONTH(BD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BD20,11),\"\")))))))","v":"2023-10-31"},{"$f":"IF(BE20=\"\",\"\",IF($Q$16=Lists!$I$16,BE20,IF($Q$16=Lists!$I$17,BE20+6,IF($Q$16=Lists!$I$18,IF(DAY(BE20)=21,EOMONTH(BE20,0),BE20+9),IF($Q$16=Lists!$I$19,EOMONTH(BE20,0),IF($Q$16=Lists!$I$20,EOMONTH(BE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BE20,11),\"\")))))))","v":"2023-11-30"},{"$f":"IF(BF20=\"\",\"\",IF($Q$16=Lists!$I$16,BF20,IF($Q$16=Lists!$I$17,BF20+6,IF($Q$16=Lists!$I$18,IF(DAY(BF20)=21,EOMONTH(BF20,0),BF20+9),IF($Q$16=Lists!$I$19,EOMONTH(BF20,0),IF($Q$16=Lists!$I$20,EOMONTH(BF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BF20,11),\"\")))))))","v":"2023-12-31"},{"$f":"IF(BG20=\"\",\"\",IF($Q$16=Lists!$I$16,BG20,IF($Q$16=Lists!$I$17,BG20+6,IF($Q$16=Lists!$I$18,IF(DAY(BG20)=21,EOMONTH(BG20,0),BG20+9),IF($Q$16=Lists!$I$19,EOMONTH(BG20,0),IF($Q$16=Lists!$I$20,EOMONTH(BG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BG20,11),\"\")))))))","v":"2024-01-31"},{"$f":"IF(BH20=\"\",\"\",IF($Q$16=Lists!$I$16,BH20,IF($Q$16=Lists!$I$17,BH20+6,IF($Q$16=Lists!$I$18,IF(DAY(BH20)=21,EOMONTH(BH20,0),BH20+9),IF($Q$16=Lists!$I$19,EOMONTH(BH20,0),IF($Q$16=Lists!$I$20,EOMONTH(BH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BH20,11),\"\")))))))","v":"2024-02-29"},{"$f":"IF(BI20=\"\",\"\",IF($Q$16=Lists!$I$16,BI20,IF($Q$16=Lists!$I$17,BI20+6,IF($Q$16=Lists!$I$18,IF(DAY(BI20)=21,EOMONTH(BI20,0),BI20+9),IF($Q$16=Lists!$I$19,EOMONTH(BI20,0),IF($Q$16=Lists!$I$20,EOMONTH(BI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BI20,11),\"\")))))))","v":"2024-03-31"},{"$f":"IF(BJ20=\"\",\"\",IF($Q$16=Lists!$I$16,BJ20,IF($Q$16=Lists!$I$17,BJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BJ20)=21,EOMONTH(BJ20,0),BJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BJ20,11),\"\")))))))","v":"2024-04-30"},{"$f":"IF(BK20=\"\",\"\",IF($Q$16=Lists!$I$16,BK20,IF($Q$16=Lists!$I$17,BK20+6,IF($Q$16=Lists!$I$18,IF(DAY(BK20)=21,EOMONTH(BK20,0),BK20+9),IF($Q$16=Lists!$I$19,EOMONTH(BK20,0),IF($Q$16=Lists!$I$20,EOMONTH(BK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BK20,11),\"\")))))))","v":"2024-05-31"},{"$f":"IF(BL20=\"\",\"\",IF($Q$16=Lists!$I$16,BL20,IF($Q$16=Lists!$I$17,BL20+6,IF($Q$16=Lists!$I$18,IF(DAY(BL20)=21,EOMONTH(BL20,0),BL20+9),IF($Q$16=Lists!$I$19,EOMONTH(BL20,0),IF($Q$16=Lists!$I$20,EOMONTH(BL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BL20,11),\"\")))))))","v":"2024-06-30"},{"$f":"IF(BM20=\"\",\"\",IF($Q$16=Lists!$I$16,BM20,IF($Q$16=Lists!$I$17,BM20+6,IF($Q$16=Lists!$I$18,IF(DAY(BM20)=21,EOMONTH(BM20,0),BM20+9),IF($Q$16=Lists!$I$19,EOMONTH(BM20,0),IF($Q$16=Lists!$I$20,EOMONTH(BM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BM20,11),\"\")))))))","v":"2024-07-31"},{"$f":"IF(BN20=\"\",\"\",IF($Q$16=Lists!$I$16,BN20,IF($Q$16=Lists!$I$17,BN20+6,IF($Q$16=Lists!$I$18,IF(DAY(BN20)=21,EOMONTH(BN20,0),BN20+9),IF($Q$16=Lists!$I$19,EOMONTH(BN20,0),IF($Q$16=Lists!$I$20,EOMONTH(BN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BN20,11),\"\")))))))","v":"2024-08-31"},{"$f":"IF(BO20=\"\",\"\",IF($Q$16=Lists!$I$16,BO20,IF($Q$16=Lists!$I$17,BO20+6,IF($Q$16=Lists!$I$18,IF(DAY(BO20)=21,EOMONTH(BO20,0),BO20+9),IF($Q$16=Lists!$I$19,EOMONTH(BO20,0),IF($Q$16=Lists!$I$20,EOMONTH(BO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BO20,11),\"\")))))))","v":"2024-09-30"},{"$f":"IF(BP20=\"\",\"\",IF($Q$16=Lists!$I$16,BP20,IF($Q$16=Lists!$I$17,BP20+6,IF($Q$16=Lists!$I$18,IF(DAY(BP20)=21,EOMONTH(BP20,0),BP20+9),IF($Q$16=Lists!$I$19,EOMONTH(BP20,0),IF($Q$16=Lists!$I$20,EOMONTH(BP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BP20,11),\"\")))))))","v":"2024-10-31"},{"$f":"IF(BQ20=\"\",\"\",IF($Q$16=Lists!$I$16,BQ20,IF($Q$16=Lists!$I$17,BQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BQ20)=21,EOMONTH(BQ20,0),BQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BQ20,11),\"\")))))))","v":"2024-11-30"},{"$f":"IF(BR20=\"\",\"\",IF($Q$16=Lists!$I$16,BR20,IF($Q$16=Lists!$I$17,BR20+6,IF($Q$16=Lists!$I$18,IF(DAY(BR20)=21,EOMONTH(BR20,0),BR20+9),IF($Q$16=Lists!$I$19,EOMONTH(BR20,0),IF($Q$16=Lists!$I$20,EOMONTH(BR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BR20,11),\"\")))))))","v":"2024-12-31"},{"$f":"IF(BS20=\"\",\"\",IF($Q$16=Lists!$I$16,BS20,IF($Q$16=Lists!$I$17,BS20+6,IF($Q$16=Lists!$I$18,IF(DAY(BS20)=21,EOMONTH(BS20,0),BS20+9),IF($Q$16=Lists!$I$19,EOMONTH(BS20,0),IF($Q$16=Lists!$I$20,EOMONTH(BS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BS20,11),\"\")))))))","v":"2025-01-31"},{"$f":"IF(BT20=\"\",\"\",IF($Q$16=Lists!$I$16,BT20,IF($Q$16=Lists!$I$17,BT20+6,IF($Q$16=Lists!$I$18,IF(DAY(BT20)=21,EOMONTH(BT20,0),BT20+9),IF($Q$16=Lists!$I$19,EOMONTH(BT20,0),IF($Q$16=Lists!$I$20,EOMONTH(BT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BT20,11),\"\")))))))","v":"2025-02-28"},{"$f":"IF(BU20=\"\",\"\",IF($Q$16=Lists!$I$16,BU20,IF($Q$16=Lists!$I$17,BU20+6,IF($Q$16=Lists!$I$18,IF(DAY(BU20)=21,EOMONTH(BU20,0),BU20+9),IF($Q$16=Lists!$I$19,EOMONTH(BU20,0),IF($Q$16=Lists!$I$20,EOMONTH(BU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BU20,11),\"\")))))))","v":"2025-03-31"},{"$f":"IF(BV20=\"\",\"\",IF($Q$16=Lists!$I$16,BV20,IF($Q$16=Lists!$I$17,BV20+6,IF($Q$16=Lists!$I$18,IF(DAY(BV20)=21,EOMONTH(BV20,0),BV20+9),IF($Q$16=Lists!$I$19,EOMONTH(BV20,0),IF($Q$16=Lists!$I$20,EOMONTH(BV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BV20,11),\"\")))))))","v":"2025-04-30"},{"$f":"IF(BW20=\"\",\"\",IF($Q$16=Lists!$I$16,BW20,IF($Q$16=Lists!$I$17,BW20+6,IF($Q$16=Lists!$I$18,IF(DAY(BW20)=21,EOMONTH(BW20,0),BW20+9),IF($Q$16=Lists!$I$19,EOMONTH(BW20,0),IF($Q$16=Lists!$I$20,EOMONTH(BW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BW20,11),\"\")))))))","v":"2025-05-31"},{"$f":"IF(BX20=\"\",\"\",IF($Q$16=Lists!$I$16,BX20,IF($Q$16=Lists!$I$17,BX20+6,IF($Q$16=Lists!$I$18,IF(DAY(BX20)=21,EOMONTH(BX20,0),BX20+9),IF($Q$16=Lists!$I$19,EOMONTH(BX20,0),IF($Q$16=Lists!$I$20,EOMONTH(BX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BX20,11),\"\")))))))","v":"2025-06-30"},{"$f":"IF(BY20=\"\",\"\",IF($Q$16=Lists!$I$16,BY20,IF($Q$16=Lists!$I$17,BY20+6,IF($Q$16=Lists!$I$18,IF(DAY(BY20)=21,EOMONTH(BY20,0),BY20+9),IF($Q$16=Lists!$I$19,EOMONTH(BY20,0),IF($Q$16=Lists!$I$20,EOMONTH(BY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BY20,11),\"\")))))))","v":"2025-07-31"},{"$f":"IF(BZ20=\"\",\"\",IF($Q$16=Lists!$I$16,BZ20,IF($Q$16=Lists!$I$17,BZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BZ20)=21,EOMONTH(BZ20,0),BZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BZ20,11),\"\")))))))","v":"2025-08-31"},{"$f":"IF(CA20=\"\",\"\",IF($Q$16=Lists!$I$16,CA20,IF($Q$16=Lists!$I$17,CA20+6,IF($Q$16=Lists!$I$18,IF(DAY(CA20)=21,EOMONTH(CA20,0),CA20+9),IF($Q$16=Lists!$I$19,EOMONTH(CA20,0),IF($Q$16=Lists!$I$20,EOMONTH(CA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CA20,11),\"\")))))))","v":"2025-09-30"},{"$f":"IF(CB20=\"\",\"\",IF($Q$16=Lists!$I$16,CB20,IF($Q$16=Lists!$I$17,CB20+6,IF($Q$16=Lists!$I$18,IF(DAY(CB20)=21,EOMONTH(CB20,0),CB20+9),IF($Q$16=Lists!$I$19,EOMONTH(CB20,0),IF($Q$16=Lists!$I$20,EOMONTH(CB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CB20,11),\"\")))))))","v":"2025-10-31"},{"$f":"IF(CC20=\"\",\"\",IF($Q$16=Lists!$I$16,CC20,IF($Q$16=Lists!$I$17,CC20+6,IF($Q$16=Lists!$I$18,IF(DAY(CC20)=21,EOMONTH(CC20,0),CC20+9),IF($Q$16=Lists!$I$19,EOMONTH(CC20,0),IF($Q$16=Lists!$I$20,EOMONTH(CC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CC20,11),\"\")))))))","v":"2025-11-30"},{"$f":"IF(CD20=\"\",\"\",IF($Q$16=Lists!$I$16,CD20,IF($Q$16=Lists!$I$17,CD20+6,IF($Q$16=Lists!$I$18,IF(DAY(CD20)=21,EOMONTH(CD20,0),CD20+9),IF($Q$16=Lists!$I$19,EOMONTH(CD20,0),IF($Q$16=Lists!$I$20,EOMONTH(CD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CD20,11),\"\")))))))","v":"2025-12-31"},{"$f":"IF(CE20=\"\",\"\",IF($Q$16=Lists!$I$16,CE20,IF($Q$16=Lists!$I$17,CE20+6,IF($Q$16=Lists!$I$18,IF(DAY(CE20)=21,EOMONTH(CE20,0),CE20+9),IF($Q$16=Lists!$I$19,EOMONTH(CE20,0),IF($Q$16=Lists!$I$20,EOMONTH(CE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CE20,11),\"\")))))))","v":"2026-01-31"},{"$f":"IF(CF20=\"\",\"\",IF($Q$16=Lists!$I$16,CF20,IF($Q$16=Lists!$I$17,CF20+6,IF($Q$16=Lists!$I$18,IF(DAY(CF20)=21,EOMONTH(CF20,0),CF20+9),IF($Q$16=Lists!$I$19,EOMONTH(CF20,0),IF($Q$16=Lists!$I$20,EOMONTH(CF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CF20,11),\"\")))))))","v":"2026-02-28"},{"$f":"IF(CG20=\"\",\"\",IF($Q$16=Lists!$I$16,CG20,IF($Q$16=Lists!$I$17,CG20+6,IF($Q$16=Lists!$I$18,IF(DAY(CG20)=21,EOMONTH(CG20,0),CG20+9),IF($Q$16=Lists!$I$19,EOMONTH(CG20,0),IF($Q$16=Lists!$I$20,EOMONTH(CG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CG20,11),\"\")))))))","v":"2026-03-31"},{"$f":"IF(CH20=\"\",\"\",IF($Q$16=Lists!$I$16,CH20,IF($Q$16=Lists!$I$17,CH20+6,IF($Q$16=Lists!$I$18,IF(DAY(CH20)=21,EOMONTH(CH20,0),CH20+9),IF($Q$16=Lists!$I$19,EOMONTH(CH20,0),IF($Q$16=Lists!$I$20,EOMONTH(CH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CH20,11),\"\")))))))","v":"2026-04-30"},{"$f":"IF(CI20=\"\",\"\",IF($Q$16=Lists!$I$16,CI20,IF($Q$16=Lists!$I$17,CI20+6,IF($Q$16=Lists!$I$18,IF(DAY(CI20)=21,EOMONTH(CI20,0),CI20+9),IF($Q$16=Lists!$I$19,EOMONTH(CI20,0),IF($Q$16=Lists!$I$20,EOMONTH(CI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CI20,11),\"\")))))))","v":""},{"$f":"IF(CJ20=\"\",\"\",IF($Q$16=Lists!$I$16,CJ20,IF($Q$16=Lists!$I$17,CJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CJ20)=21,EOMONTH(CJ20,0),CJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CJ20,11),\"\")))))))","v":""},{"$f":"IF(CK20=\"\",\"\",IF($Q$16=Lists!$I$16,CK20,IF($Q$16=Lists!$I$17,CK20+6,IF($Q$16=Lists!$I$18,IF(DAY(CK20)=21,EOMONTH(CK20,0),CK20+9),IF($Q$16=Lists!$I$19,EOMONTH(CK20,0),IF($Q$16=Lists!$I$20,EOMONTH(CK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CK20,11),\"\")))))))","v":""},{"$f":"IF(CL20=\"\",\"\",IF($Q$16=Lists!$I$16,CL20,IF($Q$16=Lists!$I$17,CL20+6,IF($Q$16=Lists!$I$18,IF(DAY(CL20)=21,EOMONTH(CL20,0),CL20+9),IF($Q$16=Lists!$I$19,EOMONTH(CL20,0),IF($Q$16=Lists!$I$20,EOMONTH(CL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CL20,11),\"\")))))))","v":""},{"$f":"IF(CM20=\"\",\"\",IF($Q$16=Lists!$I$16,CM20,IF($Q$16=Lists!$I$17,CM20+6,IF($Q$16=Lists!$I$18,IF(DAY(CM20)=21,EOMONTH(CM20,0),CM20+9),IF($Q$16=Lists!$I$19,EOMONTH(CM20,0),IF($Q$16=Lists!$I$20,EOMONTH(CM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CM20,11),\"\")))))))","v":""},{"$f":"IF(CN20=\"\",\"\",IF($Q$16=Lists!$I$16,CN20,IF($Q$16=Lists!$I$17,CN20+6,IF($Q$16=Lists!$I$18,IF(DAY(CN20)=21,EOMONTH(CN20,0),CN20+9),IF($Q$16=Lists!$I$19,EOMONTH(CN20,0),IF($Q$16=Lists!$I$20,EOMONTH(CN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CN20,11),\"\")))))))","v":""},{"$f":"IF(CO20=\"\",\"\",IF($Q$16=Lists!$I$16,CO20,IF($Q$16=Lists!$I$17,CO20+6,IF($Q$16=Lists!$I$18,IF(DAY(CO20)=21,EOMONTH(CO20,0),CO20+9),IF($Q$16=Lists!$I$19,EOMONTH(CO20,0),IF($Q$16=Lists!$I$20,EOMONTH(CO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CO20,11),\"\")))))))","v":""},{"$f":"IF(CP20=\"\",\"\",IF($Q$16=Lists!$I$16,CP20,IF($Q$16=Lists!$I$17,CP20+6,IF($Q$16=Lists!$I$18,IF(DAY(CP20)=21,EOMONTH(CP20,0),CP20+9),IF($Q$16=Lists!$I$19,EOMONTH(CP20,0),IF($Q$16=Lists!$I$20,EOMONTH(CP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CP20,11),\"\")))))))","v":""},{"$f":"IF(CQ20=\"\",\"\",IF($Q$16=Lists!$I$16,CQ20,IF($Q$16=Lists!$I$17,CQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CQ20)=21,EOMONTH(CQ20,0),CQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CQ20,11),\"\")))))))","v":""},{"$f":"IF(CR20=\"\",\"\",IF($Q$16=Lists!$I$16,CR20,IF($Q$16=Lists!$I$17,CR20+6,IF($Q$16=Lists!$I$18,IF(DAY(CR20)=21,EOMONTH(CR20,0),CR20+9),IF($Q$16=Lists!$I$19,EOMONTH(CR20,0),IF($Q$16=Lists!$I$20,EOMONTH(CR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CR20,11),\"\")))))))","v":""},{"$f":"IF(CS20=\"\",\"\",IF($Q$16=Lists!$I$16,CS20,IF($Q$16=Lists!$I$17,CS20+6,IF($Q$16=Lists!$I$18,IF(DAY(CS20)=21,EOMONTH(CS20,0),CS20+9),IF($Q$16=Lists!$I$19,EOMONTH(CS20,0),IF($Q$16=Lists!$I$20,EOMONTH(CS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CS20,11),\"\")))))))","v":""},{"$f":"IF(CT20=\"\",\"\",IF($Q$16=Lists!$I$16,CT20,IF($Q$16=Lists!$I$17,CT20+6,IF($Q$16=Lists!$I$18,IF(DAY(CT20)=21,EOMONTH(CT20,0),CT20+9),IF($Q$16=Lists!$I$19,EOMONTH(CT20,0),IF($Q$16=Lists!$I$20,EOMONTH(CT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CT20,11),\"\")))))))","v":""},{"$f":"IF(CU20=\"\",\"\",IF($Q$16=Lists!$I$16,CU20,IF($Q$16=Lists!$I$17,CU20+6,IF($Q$16=Lists!$I$18,IF(DAY(CU20)=21,EOMONTH(CU20,0),CU20+9),IF($Q$16=Lists!$I$19,EOMONTH(CU20,0),IF($Q$16=Lists!$I$20,EOMONTH(CU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CU20,11),\"\")))))))","v":""}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},"названия периодов расчета",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AA20)=1,\"вс\",IF(WEEKDAY(AA20)=2,\"пн\",IF(WEEKDAY(AA20)=3,\"вт\",IF(WEEKDAY(AA20)=4,\"ср\",IF(WEEKDAY(AA20)=5,\"чт\",IF(WEEKDAY(AA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AA17,MONTH(AA20),$Z18:AA18,YEAR(AA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AA17=1,\"янв\",IF(AA17=2,\"фев\",IF(AA17=3,\"мар\",IF(AA17=4,\"апр\",IF(AA17=5,\"май\",IF(AA17=6,\"июн\",IF(AA17=7,\"июл\",IF(AA17=8,\"авг\",IF(AA17=9,\"сен\",IF(AA17=10,\"окт\",IF(AA17=11,\"ноя\",\"дек\")))))))))))&AA18,IF($Q$16=Lists!$I$19,AA20,IF($Q$16=Lists!$I$20,(INT((AA17-1)/3)+1)&\"кв\"&AA18&\"г\",IF($Q$16=Lists!$I$21,AA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AA20)&\"г.\",\"\")))))))","v":"2021-05-01"},{"$f":"IF(AB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AB20)=1,\"вс\",IF(WEEKDAY(AB20)=2,\"пн\",IF(WEEKDAY(AB20)=3,\"вт\",IF(WEEKDAY(AB20)=4,\"ср\",IF(WEEKDAY(AB20)=5,\"чт\",IF(WEEKDAY(AB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AB17,MONTH(AB20),$Z18:AB18,YEAR(AB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AB17=1,\"янв\",IF(AB17=2,\"фев\",IF(AB17=3,\"мар\",IF(AB17=4,\"апр\",IF(AB17=5,\"май\",IF(AB17=6,\"июн\",IF(AB17=7,\"июл\",IF(AB17=8,\"авг\",IF(AB17=9,\"сен\",IF(AB17=10,\"окт\",IF(AB17=11,\"ноя\",\"дек\")))))))))))&AB18,IF($Q$16=Lists!$I$19,AB20,IF($Q$16=Lists!$I$20,(INT((AB17-1)/3)+1)&\"кв\"&AB18&\"г\",IF($Q$16=Lists!$I$21,AB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AB20)&\"г.\",\"\")))))))","v":"2021-06-01"},{"$f":"IF(AC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AC20)=1,\"вс\",IF(WEEKDAY(AC20)=2,\"пн\",IF(WEEKDAY(AC20)=3,\"вт\",IF(WEEKDAY(AC20)=4,\"ср\",IF(WEEKDAY(AC20)=5,\"чт\",IF(WEEKDAY(AC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AC17,MONTH(AC20),$Z18:AC18,YEAR(AC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AC17=1,\"янв\",IF(AC17=2,\"фев\",IF(AC17=3,\"мар\",IF(AC17=4,\"апр\",IF(AC17=5,\"май\",IF(AC17=6,\"июн\",IF(AC17=7,\"июл\",IF(AC17=8,\"авг\",IF(AC17=9,\"сен\",IF(AC17=10,\"окт\",IF(AC17=11,\"ноя\",\"дек\")))))))))))&AC18,IF($Q$16=Lists!$I$19,AC20,IF($Q$16=Lists!$I$20,(INT((AC17-1)/3)+1)&\"кв\"&AC18&\"г\",IF($Q$16=Lists!$I$21,AC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AC20)&\"г.\",\"\")))))))","v":"2021-07-01"},{"$f":"IF(AD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AD20)=1,\"вс\",IF(WEEKDAY(AD20)=2,\"пн\",IF(WEEKDAY(AD20)=3,\"вт\",IF(WEEKDAY(AD20)=4,\"ср\",IF(WEEKDAY(AD20)=5,\"чт\",IF(WEEKDAY(AD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AD17,MONTH(AD20),$Z18:AD18,YEAR(AD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AD17=1,\"янв\",IF(AD17=2,\"фев\",IF(AD17=3,\"мар\",IF(AD17=4,\"апр\",IF(AD17=5,\"май\",IF(AD17=6,\"июн\",IF(AD17=7,\"июл\",IF(AD17=8,\"авг\",IF(AD17=9,\"сен\",IF(AD17=10,\"окт\",IF(AD17=11,\"ноя\",\"дек\")))))))))))&AD18,IF($Q$16=Lists!$I$19,AD20,IF($Q$16=Lists!$I$20,(INT((AD17-1)/3)+1)&\"кв\"&AD18&\"г\",IF($Q$16=Lists!$I$21,AD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AD20)&\"г.\",\"\")))))))","v":"2021-08-01"},{"$f":"IF(AE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AE20)=1,\"вс\",IF(WEEKDAY(AE20)=2,\"пн\",IF(WEEKDAY(AE20)=3,\"вт\",IF(WEEKDAY(AE20)=4,\"ср\",IF(WEEKDAY(AE20)=5,\"чт\",IF(WEEKDAY(AE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AE17,MONTH(AE20),$Z18:AE18,YEAR(AE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AE17=1,\"янв\",IF(AE17=2,\"фев\",IF(AE17=3,\"мар\",IF(AE17=4,\"апр\",IF(AE17=5,\"май\",IF(AE17=6,\"июн\",IF(AE17=7,\"июл\",IF(AE17=8,\"авг\",IF(AE17=9,\"сен\",IF(AE17=10,\"окт\",IF(AE17=11,\"ноя\",\"дек\")))))))))))&AE18,IF($Q$16=Lists!$I$19,AE20,IF($Q$16=Lists!$I$20,(INT((AE17-1)/3)+1)&\"кв\"&AE18&\"г\",IF($Q$16=Lists!$I$21,AE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AE20)&\"г.\",\"\")))))))","v":"2021-09-01"},{"$f":"IF(AF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AF20)=1,\"вс\",IF(WEEKDAY(AF20)=2,\"пн\",IF(WEEKDAY(AF20)=3,\"вт\",IF(WEEKDAY(AF20)=4,\"ср\",IF(WEEKDAY(AF20)=5,\"чт\",IF(WEEKDAY(AF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AF17,MONTH(AF20),$Z18:AF18,YEAR(AF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AF17=1,\"янв\",IF(AF17=2,\"фев\",IF(AF17=3,\"мар\",IF(AF17=4,\"апр\",IF(AF17=5,\"май\",IF(AF17=6,\"июн\",IF(AF17=7,\"июл\",IF(AF17=8,\"авг\",IF(AF17=9,\"сен\",IF(AF17=10,\"окт\",IF(AF17=11,\"ноя\",\"дек\")))))))))))&AF18,IF($Q$16=Lists!$I$19,AF20,IF($Q$16=Lists!$I$20,(INT((AF17-1)/3)+1)&\"кв\"&AF18&\"г\",IF($Q$16=Lists!$I$21,AF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AF20)&\"г.\",\"\")))))))","v":"2021-10-01"},{"$f":"IF(AG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AG20)=1,\"вс\",IF(WEEKDAY(AG20)=2,\"пн\",IF(WEEKDAY(AG20)=3,\"вт\",IF(WEEKDAY(AG20)=4,\"ср\",IF(WEEKDAY(AG20)=5,\"чт\",IF(WEEKDAY(AG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AG17,MONTH(AG20),$Z18:AG18,YEAR(AG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AG17=1,\"янв\",IF(AG17=2,\"фев\",IF(AG17=3,\"мар\",IF(AG17=4,\"апр\",IF(AG17=5,\"май\",IF(AG17=6,\"июн\",IF(AG17=7,\"июл\",IF(AG17=8,\"авг\",IF(AG17=9,\"сен\",IF(AG17=10,\"окт\",IF(AG17=11,\"ноя\",\"дек\")))))))))))&AG18,IF($Q$16=Lists!$I$19,AG20,IF($Q$16=Lists!$I$20,(INT((AG17-1)/3)+1)&\"кв\"&AG18&\"г\",IF($Q$16=Lists!$I$21,AG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AG20)&\"г.\",\"\")))))))","v":"2021-11-01"},{"$f":"IF(AH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AH20)=1,\"вс\",IF(WEEKDAY(AH20)=2,\"пн\",IF(WEEKDAY(AH20)=3,\"вт\",IF(WEEKDAY(AH20)=4,\"ср\",IF(WEEKDAY(AH20)=5,\"чт\",IF(WEEKDAY(AH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AH17,MONTH(AH20),$Z18:AH18,YEAR(AH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AH17=1,\"янв\",IF(AH17=2,\"фев\",IF(AH17=3,\"мар\",IF(AH17=4,\"апр\",IF(AH17=5,\"май\",IF(AH17=6,\"июн\",IF(AH17=7,\"июл\",IF(AH17=8,\"авг\",IF(AH17=9,\"сен\",IF(AH17=10,\"окт\",IF(AH17=11,\"ноя\",\"дек\")))))))))))&AH18,IF($Q$16=Lists!$I$19,AH20,IF($Q$16=Lists!$I$20,(INT((AH17-1)/3)+1)&\"кв\"&AH18&\"г\",IF($Q$16=Lists!$I$21,AH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AH20)&\"г.\",\"\")))))))","v":"2021-12-01"},{"$f":"IF(AI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AI20)=1,\"вс\",IF(WEEKDAY(AI20)=2,\"пн\",IF(WEEKDAY(AI20)=3,\"вт\",IF(WEEKDAY(AI20)=4,\"ср\",IF(WEEKDAY(AI20)=5,\"чт\",IF(WEEKDAY(AI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AI17,MONTH(AI20),$Z18:AI18,YEAR(AI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AI17=1,\"янв\",IF(AI17=2,\"фев\",IF(AI17=3,\"мар\",IF(AI17=4,\"апр\",IF(AI17=5,\"май\",IF(AI17=6,\"июн\",IF(AI17=7,\"июл\",IF(AI17=8,\"авг\",IF(AI17=9,\"сен\",IF(AI17=10,\"окт\",IF(AI17=11,\"ноя\",\"дек\")))))))))))&AI18,IF($Q$16=Lists!$I$19,AI20,IF($Q$16=Lists!$I$20,(INT((AI17-1)/3)+1)&\"кв\"&AI18&\"г\",IF($Q$16=Lists!$I$21,AI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AI20)&\"г.\",\"\")))))))","v":"2022-01-01"},{"$f":"IF(AJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AJ20)=1,\"вс\",IF(WEEKDAY(AJ20)=2,\"пн\",IF(WEEKDAY(AJ20)=3,\"вт\",IF(WEEKDAY(AJ20)=4,\"ср\",IF(WEEKDAY(AJ20)=5,\"чт\",IF(WEEKDAY(AJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AJ17,MONTH(AJ20),$Z18:AJ18,YEAR(AJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AJ17=1,\"янв\",IF(AJ17=2,\"фев\",IF(AJ17=3,\"мар\",IF(AJ17=4,\"апр\",IF(AJ17=5,\"май\",IF(AJ17=6,\"июн\",IF(AJ17=7,\"июл\",IF(AJ17=8,\"авг\",IF(AJ17=9,\"сен\",IF(AJ17=10,\"окт\",IF(AJ17=11,\"ноя\",\"дек\")))))))))))&AJ18,IF($Q$16=Lists!$I$19,AJ20,IF($Q$16=Lists!$I$20,(INT((AJ17-1)/3)+1)&\"кв\"&AJ18&\"г\",IF($Q$16=Lists!$I$21,AJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AJ20)&\"г.\",\"\")))))))","v":"2022-02-01"},{"$f":"IF(AK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AK20)=1,\"вс\",IF(WEEKDAY(AK20)=2,\"пн\",IF(WEEKDAY(AK20)=3,\"вт\",IF(WEEKDAY(AK20)=4,\"ср\",IF(WEEKDAY(AK20)=5,\"чт\",IF(WEEKDAY(AK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AK17,MONTH(AK20),$Z18:AK18,YEAR(AK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AK17=1,\"янв\",IF(AK17=2,\"фев\",IF(AK17=3,\"мар\",IF(AK17=4,\"апр\",IF(AK17=5,\"май\",IF(AK17=6,\"июн\",IF(AK17=7,\"июл\",IF(AK17=8,\"авг\",IF(AK17=9,\"сен\",IF(AK17=10,\"окт\",IF(AK17=11,\"ноя\",\"дек\")))))))))))&AK18,IF($Q$16=Lists!$I$19,AK20,IF($Q$16=Lists!$I$20,(INT((AK17-1)/3)+1)&\"кв\"&AK18&\"г\",IF($Q$16=Lists!$I$21,AK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AK20)&\"г.\",\"\")))))))","v":"2022-03-01"},{"$f":"IF(AL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AL20)=1,\"вс\",IF(WEEKDAY(AL20)=2,\"пн\",IF(WEEKDAY(AL20)=3,\"вт\",IF(WEEKDAY(AL20)=4,\"ср\",IF(WEEKDAY(AL20)=5,\"чт\",IF(WEEKDAY(AL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AL17,MONTH(AL20),$Z18:AL18,YEAR(AL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AL17=1,\"янв\",IF(AL17=2,\"фев\",IF(AL17=3,\"мар\",IF(AL17=4,\"апр\",IF(AL17=5,\"май\",IF(AL17=6,\"июн\",IF(AL17=7,\"июл\",IF(AL17=8,\"авг\",IF(AL17=9,\"сен\",IF(AL17=10,\"окт\",IF(AL17=11,\"ноя\",\"дек\")))))))))))&AL18,IF($Q$16=Lists!$I$19,AL20,IF($Q$16=Lists!$I$20,(INT((AL17-1)/3)+1)&\"кв\"&AL18&\"г\",IF($Q$16=Lists!$I$21,AL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AL20)&\"г.\",\"\")))))))","v":"2022-04-01"},{"$f":"IF(AM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AM20)=1,\"вс\",IF(WEEKDAY(AM20)=2,\"пн\",IF(WEEKDAY(AM20)=3,\"вт\",IF(WEEKDAY(AM20)=4,\"ср\",IF(WEEKDAY(AM20)=5,\"чт\",IF(WEEKDAY(AM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AM17,MONTH(AM20),$Z18:AM18,YEAR(AM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AM17=1,\"янв\",IF(AM17=2,\"фев\",IF(AM17=3,\"мар\",IF(AM17=4,\"апр\",IF(AM17=5,\"май\",IF(AM17=6,\"июн\",IF(AM17=7,\"июл\",IF(AM17=8,\"авг\",IF(AM17=9,\"сен\",IF(AM17=10,\"окт\",IF(AM17=11,\"ноя\",\"дек\")))))))))))&AM18,IF($Q$16=Lists!$I$19,AM20,IF($Q$16=Lists!$I$20,(INT((AM17-1)/3)+1)&\"кв\"&AM18&\"г\",IF($Q$16=Lists!$I$21,AM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AM20)&\"г.\",\"\")))))))","v":"2022-05-01"},{"$f":"IF(AN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AN20)=1,\"вс\",IF(WEEKDAY(AN20)=2,\"пн\",IF(WEEKDAY(AN20)=3,\"вт\",IF(WEEKDAY(AN20)=4,\"ср\",IF(WEEKDAY(AN20)=5,\"чт\",IF(WEEKDAY(AN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AN17,MONTH(AN20),$Z18:AN18,YEAR(AN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AN17=1,\"янв\",IF(AN17=2,\"фев\",IF(AN17=3,\"мар\",IF(AN17=4,\"апр\",IF(AN17=5,\"май\",IF(AN17=6,\"июн\",IF(AN17=7,\"июл\",IF(AN17=8,\"авг\",IF(AN17=9,\"сен\",IF(AN17=10,\"окт\",IF(AN17=11,\"ноя\",\"дек\")))))))))))&AN18,IF($Q$16=Lists!$I$19,AN20,IF($Q$16=Lists!$I$20,(INT((AN17-1)/3)+1)&\"кв\"&AN18&\"г\",IF($Q$16=Lists!$I$21,AN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AN20)&\"г.\",\"\")))))))","v":"2022-06-01"},{"$f":"IF(AO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AO20)=1,\"вс\",IF(WEEKDAY(AO20)=2,\"пн\",IF(WEEKDAY(AO20)=3,\"вт\",IF(WEEKDAY(AO20)=4,\"ср\",IF(WEEKDAY(AO20)=5,\"чт\",IF(WEEKDAY(AO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AO17,MONTH(AO20),$Z18:AO18,YEAR(AO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AO17=1,\"янв\",IF(AO17=2,\"фев\",IF(AO17=3,\"мар\",IF(AO17=4,\"апр\",IF(AO17=5,\"май\",IF(AO17=6,\"июн\",IF(AO17=7,\"июл\",IF(AO17=8,\"авг\",IF(AO17=9,\"сен\",IF(AO17=10,\"окт\",IF(AO17=11,\"ноя\",\"дек\")))))))))))&AO18,IF($Q$16=Lists!$I$19,AO20,IF($Q$16=Lists!$I$20,(INT((AO17-1)/3)+1)&\"кв\"&AO18&\"г\",IF($Q$16=Lists!$I$21,AO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AO20)&\"г.\",\"\")))))))","v":"2022-07-01"},{"$f":"IF(AP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AP20)=1,\"вс\",IF(WEEKDAY(AP20)=2,\"пн\",IF(WEEKDAY(AP20)=3,\"вт\",IF(WEEKDAY(AP20)=4,\"ср\",IF(WEEKDAY(AP20)=5,\"чт\",IF(WEEKDAY(AP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AP17,MONTH(AP20),$Z18:AP18,YEAR(AP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AP17=1,\"янв\",IF(AP17=2,\"фев\",IF(AP17=3,\"мар\",IF(AP17=4,\"апр\",IF(AP17=5,\"май\",IF(AP17=6,\"июн\",IF(AP17=7,\"июл\",IF(AP17=8,\"авг\",IF(AP17=9,\"сен\",IF(AP17=10,\"окт\",IF(AP17=11,\"ноя\",\"дек\")))))))))))&AP18,IF($Q$16=Lists!$I$19,AP20,IF($Q$16=Lists!$I$20,(INT((AP17-1)/3)+1)&\"кв\"&AP18&\"г\",IF($Q$16=Lists!$I$21,AP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AP20)&\"г.\",\"\")))))))","v":"2022-08-01"},{"$f":"IF(AQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AQ20)=1,\"вс\",IF(WEEKDAY(AQ20)=2,\"пн\",IF(WEEKDAY(AQ20)=3,\"вт\",IF(WEEKDAY(AQ20)=4,\"ср\",IF(WEEKDAY(AQ20)=5,\"чт\",IF(WEEKDAY(AQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AQ17,MONTH(AQ20),$Z18:AQ18,YEAR(AQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AQ17=1,\"янв\",IF(AQ17=2,\"фев\",IF(AQ17=3,\"мар\",IF(AQ17=4,\"апр\",IF(AQ17=5,\"май\",IF(AQ17=6,\"июн\",IF(AQ17=7,\"июл\",IF(AQ17=8,\"авг\",IF(AQ17=9,\"сен\",IF(AQ17=10,\"окт\",IF(AQ17=11,\"ноя\",\"дек\")))))))))))&AQ18,IF($Q$16=Lists!$I$19,AQ20,IF($Q$16=Lists!$I$20,(INT((AQ17-1)/3)+1)&\"кв\"&AQ18&\"г\",IF($Q$16=Lists!$I$21,AQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AQ20)&\"г.\",\"\")))))))","v":"2022-09-01"},{"$f":"IF(AR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AR20)=1,\"вс\",IF(WEEKDAY(AR20)=2,\"пн\",IF(WEEKDAY(AR20)=3,\"вт\",IF(WEEKDAY(AR20)=4,\"ср\",IF(WEEKDAY(AR20)=5,\"чт\",IF(WEEKDAY(AR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AR17,MONTH(AR20),$Z18:AR18,YEAR(AR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AR17=1,\"янв\",IF(AR17=2,\"фев\",IF(AR17=3,\"мар\",IF(AR17=4,\"апр\",IF(AR17=5,\"май\",IF(AR17=6,\"июн\",IF(AR17=7,\"июл\",IF(AR17=8,\"авг\",IF(AR17=9,\"сен\",IF(AR17=10,\"окт\",IF(AR17=11,\"ноя\",\"дек\")))))))))))&AR18,IF($Q$16=Lists!$I$19,AR20,IF($Q$16=Lists!$I$20,(INT((AR17-1)/3)+1)&\"кв\"&AR18&\"г\",IF($Q$16=Lists!$I$21,AR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AR20)&\"г.\",\"\")))))))","v":"2022-10-01"},{"$f":"IF(AS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AS20)=1,\"вс\",IF(WEEKDAY(AS20)=2,\"пн\",IF(WEEKDAY(AS20)=3,\"вт\",IF(WEEKDAY(AS20)=4,\"ср\",IF(WEEKDAY(AS20)=5,\"чт\",IF(WEEKDAY(AS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AS17,MONTH(AS20),$Z18:AS18,YEAR(AS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AS17=1,\"янв\",IF(AS17=2,\"фев\",IF(AS17=3,\"мар\",IF(AS17=4,\"апр\",IF(AS17=5,\"май\",IF(AS17=6,\"июн\",IF(AS17=7,\"июл\",IF(AS17=8,\"авг\",IF(AS17=9,\"сен\",IF(AS17=10,\"окт\",IF(AS17=11,\"ноя\",\"дек\")))))))))))&AS18,IF($Q$16=Lists!$I$19,AS20,IF($Q$16=Lists!$I$20,(INT((AS17-1)/3)+1)&\"кв\"&AS18&\"г\",IF($Q$16=Lists!$I$21,AS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AS20)&\"г.\",\"\")))))))","v":"2022-11-01"},{"$f":"IF(AT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AT20)=1,\"вс\",IF(WEEKDAY(AT20)=2,\"пн\",IF(WEEKDAY(AT20)=3,\"вт\",IF(WEEKDAY(AT20)=4,\"ср\",IF(WEEKDAY(AT20)=5,\"чт\",IF(WEEKDAY(AT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AT17,MONTH(AT20),$Z18:AT18,YEAR(AT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AT17=1,\"янв\",IF(AT17=2,\"фев\",IF(AT17=3,\"мар\",IF(AT17=4,\"апр\",IF(AT17=5,\"май\",IF(AT17=6,\"июн\",IF(AT17=7,\"июл\",IF(AT17=8,\"авг\",IF(AT17=9,\"сен\",IF(AT17=10,\"окт\",IF(AT17=11,\"ноя\",\"дек\")))))))))))&AT18,IF($Q$16=Lists!$I$19,AT20,IF($Q$16=Lists!$I$20,(INT((AT17-1)/3)+1)&\"кв\"&AT18&\"г\",IF($Q$16=Lists!$I$21,AT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AT20)&\"г.\",\"\")))))))","v":"2022-12-01"},{"$f":"IF(AU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AU20)=1,\"вс\",IF(WEEKDAY(AU20)=2,\"пн\",IF(WEEKDAY(AU20)=3,\"вт\",IF(WEEKDAY(AU20)=4,\"ср\",IF(WEEKDAY(AU20)=5,\"чт\",IF(WEEKDAY(AU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AU17,MONTH(AU20),$Z18:AU18,YEAR(AU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AU17=1,\"янв\",IF(AU17=2,\"фев\",IF(AU17=3,\"мар\",IF(AU17=4,\"апр\",IF(AU17=5,\"май\",IF(AU17=6,\"июн\",IF(AU17=7,\"июл\",IF(AU17=8,\"авг\",IF(AU17=9,\"сен\",IF(AU17=10,\"окт\",IF(AU17=11,\"ноя\",\"дек\")))))))))))&AU18,IF($Q$16=Lists!$I$19,AU20,IF($Q$16=Lists!$I$20,(INT((AU17-1)/3)+1)&\"кв\"&AU18&\"г\",IF($Q$16=Lists!$I$21,AU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AU20)&\"г.\",\"\")))))))","v":"2023-01-01"},{"$f":"IF(AV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AV20)=1,\"вс\",IF(WEEKDAY(AV20)=2,\"пн\",IF(WEEKDAY(AV20)=3,\"вт\",IF(WEEKDAY(AV20)=4,\"ср\",IF(WEEKDAY(AV20)=5,\"чт\",IF(WEEKDAY(AV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AV17,MONTH(AV20),$Z18:AV18,YEAR(AV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AV17=1,\"янв\",IF(AV17=2,\"фев\",IF(AV17=3,\"мар\",IF(AV17=4,\"апр\",IF(AV17=5,\"май\",IF(AV17=6,\"июн\",IF(AV17=7,\"июл\",IF(AV17=8,\"авг\",IF(AV17=9,\"сен\",IF(AV17=10,\"окт\",IF(AV17=11,\"ноя\",\"дек\")))))))))))&AV18,IF($Q$16=Lists!$I$19,AV20,IF($Q$16=Lists!$I$20,(INT((AV17-1)/3)+1)&\"кв\"&AV18&\"г\",IF($Q$16=Lists!$I$21,AV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AV20)&\"г.\",\"\")))))))","v":"2023-02-01"},{"$f":"IF(AW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AW20)=1,\"вс\",IF(WEEKDAY(AW20)=2,\"пн\",IF(WEEKDAY(AW20)=3,\"вт\",IF(WEEKDAY(AW20)=4,\"ср\",IF(WEEKDAY(AW20)=5,\"чт\",IF(WEEKDAY(AW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AW17,MONTH(AW20),$Z18:AW18,YEAR(AW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AW17=1,\"янв\",IF(AW17=2,\"фев\",IF(AW17=3,\"мар\",IF(AW17=4,\"апр\",IF(AW17=5,\"май\",IF(AW17=6,\"июн\",IF(AW17=7,\"июл\",IF(AW17=8,\"авг\",IF(AW17=9,\"сен\",IF(AW17=10,\"окт\",IF(AW17=11,\"ноя\",\"дек\")))))))))))&AW18,IF($Q$16=Lists!$I$19,AW20,IF($Q$16=Lists!$I$20,(INT((AW17-1)/3)+1)&\"кв\"&AW18&\"г\",IF($Q$16=Lists!$I$21,AW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AW20)&\"г.\",\"\")))))))","v":"2023-03-01"},{"$f":"IF(AX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AX20)=1,\"вс\",IF(WEEKDAY(AX20)=2,\"пн\",IF(WEEKDAY(AX20)=3,\"вт\",IF(WEEKDAY(AX20)=4,\"ср\",IF(WEEKDAY(AX20)=5,\"чт\",IF(WEEKDAY(AX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AX17,MONTH(AX20),$Z18:AX18,YEAR(AX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AX17=1,\"янв\",IF(AX17=2,\"фев\",IF(AX17=3,\"мар\",IF(AX17=4,\"апр\",IF(AX17=5,\"май\",IF(AX17=6,\"июн\",IF(AX17=7,\"июл\",IF(AX17=8,\"авг\",IF(AX17=9,\"сен\",IF(AX17=10,\"окт\",IF(AX17=11,\"ноя\",\"дек\")))))))))))&AX18,IF($Q$16=Lists!$I$19,AX20,IF($Q$16=Lists!$I$20,(INT((AX17-1)/3)+1)&\"кв\"&AX18&\"г\",IF($Q$16=Lists!$I$21,AX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AX20)&\"г.\",\"\")))))))","v":"2023-04-01"},{"$f":"IF(AY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AY20)=1,\"вс\",IF(WEEKDAY(AY20)=2,\"пн\",IF(WEEKDAY(AY20)=3,\"вт\",IF(WEEKDAY(AY20)=4,\"ср\",IF(WEEKDAY(AY20)=5,\"чт\",IF(WEEKDAY(AY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AY17,MONTH(AY20),$Z18:AY18,YEAR(AY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AY17=1,\"янв\",IF(AY17=2,\"фев\",IF(AY17=3,\"мар\",IF(AY17=4,\"апр\",IF(AY17=5,\"май\",IF(AY17=6,\"июн\",IF(AY17=7,\"июл\",IF(AY17=8,\"авг\",IF(AY17=9,\"сен\",IF(AY17=10,\"окт\",IF(AY17=11,\"ноя\",\"дек\")))))))))))&AY18,IF($Q$16=Lists!$I$19,AY20,IF($Q$16=Lists!$I$20,(INT((AY17-1)/3)+1)&\"кв\"&AY18&\"г\",IF($Q$16=Lists!$I$21,AY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AY20)&\"г.\",\"\")))))))","v":"2023-05-01"},{"$f":"IF(AZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AZ20)=1,\"вс\",IF(WEEKDAY(AZ20)=2,\"пн\",IF(WEEKDAY(AZ20)=3,\"вт\",IF(WEEKDAY(AZ20)=4,\"ср\",IF(WEEKDAY(AZ20)=5,\"чт\",IF(WEEKDAY(AZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AZ17,MONTH(AZ20),$Z18:AZ18,YEAR(AZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AZ17=1,\"янв\",IF(AZ17=2,\"фев\",IF(AZ17=3,\"мар\",IF(AZ17=4,\"апр\",IF(AZ17=5,\"май\",IF(AZ17=6,\"июн\",IF(AZ17=7,\"июл\",IF(AZ17=8,\"авг\",IF(AZ17=9,\"сен\",IF(AZ17=10,\"окт\",IF(AZ17=11,\"ноя\",\"дек\")))))))))))&AZ18,IF($Q$16=Lists!$I$19,AZ20,IF($Q$16=Lists!$I$20,(INT((AZ17-1)/3)+1)&\"кв\"&AZ18&\"г\",IF($Q$16=Lists!$I$21,AZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AZ20)&\"г.\",\"\")))))))","v":"2023-06-01"},{"$f":"IF(BA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BA20)=1,\"вс\",IF(WEEKDAY(BA20)=2,\"пн\",IF(WEEKDAY(BA20)=3,\"вт\",IF(WEEKDAY(BA20)=4,\"ср\",IF(WEEKDAY(BA20)=5,\"чт\",IF(WEEKDAY(BA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BA17,MONTH(BA20),$Z18:BA18,YEAR(BA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BA17=1,\"янв\",IF(BA17=2,\"фев\",IF(BA17=3,\"мар\",IF(BA17=4,\"апр\",IF(BA17=5,\"май\",IF(BA17=6,\"июн\",IF(BA17=7,\"июл\",IF(BA17=8,\"авг\",IF(BA17=9,\"сен\",IF(BA17=10,\"окт\",IF(BA17=11,\"ноя\",\"дек\")))))))))))&BA18,IF($Q$16=Lists!$I$19,BA20,IF($Q$16=Lists!$I$20,(INT((BA17-1)/3)+1)&\"кв\"&BA18&\"г\",IF($Q$16=Lists!$I$21,BA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BA20)&\"г.\",\"\")))))))","v":"2023-07-01"},{"$f":"IF(BB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BB20)=1,\"вс\",IF(WEEKDAY(BB20)=2,\"пн\",IF(WEEKDAY(BB20)=3,\"вт\",IF(WEEKDAY(BB20)=4,\"ср\",IF(WEEKDAY(BB20)=5,\"чт\",IF(WEEKDAY(BB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BB17,MONTH(BB20),$Z18:BB18,YEAR(BB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BB17=1,\"янв\",IF(BB17=2,\"фев\",IF(BB17=3,\"мар\",IF(BB17=4,\"апр\",IF(BB17=5,\"май\",IF(BB17=6,\"июн\",IF(BB17=7,\"июл\",IF(BB17=8,\"авг\",IF(BB17=9,\"сен\",IF(BB17=10,\"окт\",IF(BB17=11,\"ноя\",\"дек\")))))))))))&BB18,IF($Q$16=Lists!$I$19,BB20,IF($Q$16=Lists!$I$20,(INT((BB17-1)/3)+1)&\"кв\"&BB18&\"г\",IF($Q$16=Lists!$I$21,BB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BB20)&\"г.\",\"\")))))))","v":"2023-08-01"},{"$f":"IF(BC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BC20)=1,\"вс\",IF(WEEKDAY(BC20)=2,\"пн\",IF(WEEKDAY(BC20)=3,\"вт\",IF(WEEKDAY(BC20)=4,\"ср\",IF(WEEKDAY(BC20)=5,\"чт\",IF(WEEKDAY(BC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BC17,MONTH(BC20),$Z18:BC18,YEAR(BC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BC17=1,\"янв\",IF(BC17=2,\"фев\",IF(BC17=3,\"мар\",IF(BC17=4,\"апр\",IF(BC17=5,\"май\",IF(BC17=6,\"июн\",IF(BC17=7,\"июл\",IF(BC17=8,\"авг\",IF(BC17=9,\"сен\",IF(BC17=10,\"окт\",IF(BC17=11,\"ноя\",\"дек\")))))))))))&BC18,IF($Q$16=Lists!$I$19,BC20,IF($Q$16=Lists!$I$20,(INT((BC17-1)/3)+1)&\"кв\"&BC18&\"г\",IF($Q$16=Lists!$I$21,BC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BC20)&\"г.\",\"\")))))))","v":"2023-09-01"},{"$f":"IF(BD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BD20)=1,\"вс\",IF(WEEKDAY(BD20)=2,\"пн\",IF(WEEKDAY(BD20)=3,\"вт\",IF(WEEKDAY(BD20)=4,\"ср\",IF(WEEKDAY(BD20)=5,\"чт\",IF(WEEKDAY(BD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BD17,MONTH(BD20),$Z18:BD18,YEAR(BD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BD17=1,\"янв\",IF(BD17=2,\"фев\",IF(BD17=3,\"мар\",IF(BD17=4,\"апр\",IF(BD17=5,\"май\",IF(BD17=6,\"июн\",IF(BD17=7,\"июл\",IF(BD17=8,\"авг\",IF(BD17=9,\"сен\",IF(BD17=10,\"окт\",IF(BD17=11,\"ноя\",\"дек\")))))))))))&BD18,IF($Q$16=Lists!$I$19,BD20,IF($Q$16=Lists!$I$20,(INT((BD17-1)/3)+1)&\"кв\"&BD18&\"г\",IF($Q$16=Lists!$I$21,BD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BD20)&\"г.\",\"\")))))))","v":"2023-10-01"},{"$f":"IF(BE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BE20)=1,\"вс\",IF(WEEKDAY(BE20)=2,\"пн\",IF(WEEKDAY(BE20)=3,\"вт\",IF(WEEKDAY(BE20)=4,\"ср\",IF(WEEKDAY(BE20)=5,\"чт\",IF(WEEKDAY(BE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BE17,MONTH(BE20),$Z18:BE18,YEAR(BE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BE17=1,\"янв\",IF(BE17=2,\"фев\",IF(BE17=3,\"мар\",IF(BE17=4,\"апр\",IF(BE17=5,\"май\",IF(BE17=6,\"июн\",IF(BE17=7,\"июл\",IF(BE17=8,\"авг\",IF(BE17=9,\"сен\",IF(BE17=10,\"окт\",IF(BE17=11,\"ноя\",\"дек\")))))))))))&BE18,IF($Q$16=Lists!$I$19,BE20,IF($Q$16=Lists!$I$20,(INT((BE17-1)/3)+1)&\"кв\"&BE18&\"г\",IF($Q$16=Lists!$I$21,BE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BE20)&\"г.\",\"\")))))))","v":"2023-11-01"},{"$f":"IF(BF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BF20)=1,\"вс\",IF(WEEKDAY(BF20)=2,\"пн\",IF(WEEKDAY(BF20)=3,\"вт\",IF(WEEKDAY(BF20)=4,\"ср\",IF(WEEKDAY(BF20)=5,\"чт\",IF(WEEKDAY(BF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BF17,MONTH(BF20),$Z18:BF18,YEAR(BF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BF17=1,\"янв\",IF(BF17=2,\"фев\",IF(BF17=3,\"мар\",IF(BF17=4,\"апр\",IF(BF17=5,\"май\",IF(BF17=6,\"июн\",IF(BF17=7,\"июл\",IF(BF17=8,\"авг\",IF(BF17=9,\"сен\",IF(BF17=10,\"окт\",IF(BF17=11,\"ноя\",\"дек\")))))))))))&BF18,IF($Q$16=Lists!$I$19,BF20,IF($Q$16=Lists!$I$20,(INT((BF17-1)/3)+1)&\"кв\"&BF18&\"г\",IF($Q$16=Lists!$I$21,BF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BF20)&\"г.\",\"\")))))))","v":"2023-12-01"},{"$f":"IF(BG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BG20)=1,\"вс\",IF(WEEKDAY(BG20)=2,\"пн\",IF(WEEKDAY(BG20)=3,\"вт\",IF(WEEKDAY(BG20)=4,\"ср\",IF(WEEKDAY(BG20)=5,\"чт\",IF(WEEKDAY(BG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BG17,MONTH(BG20),$Z18:BG18,YEAR(BG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BG17=1,\"янв\",IF(BG17=2,\"фев\",IF(BG17=3,\"мар\",IF(BG17=4,\"апр\",IF(BG17=5,\"май\",IF(BG17=6,\"июн\",IF(BG17=7,\"июл\",IF(BG17=8,\"авг\",IF(BG17=9,\"сен\",IF(BG17=10,\"окт\",IF(BG17=11,\"ноя\",\"дек\")))))))))))&BG18,IF($Q$16=Lists!$I$19,BG20,IF($Q$16=Lists!$I$20,(INT((BG17-1)/3)+1)&\"кв\"&BG18&\"г\",IF($Q$16=Lists!$I$21,BG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BG20)&\"г.\",\"\")))))))","v":"2024-01-01"},{"$f":"IF(BH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BH20)=1,\"вс\",IF(WEEKDAY(BH20)=2,\"пн\",IF(WEEKDAY(BH20)=3,\"вт\",IF(WEEKDAY(BH20)=4,\"ср\",IF(WEEKDAY(BH20)=5,\"чт\",IF(WEEKDAY(BH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BH17,MONTH(BH20),$Z18:BH18,YEAR(BH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BH17=1,\"янв\",IF(BH17=2,\"фев\",IF(BH17=3,\"мар\",IF(BH17=4,\"апр\",IF(BH17=5,\"май\",IF(BH17=6,\"июн\",IF(BH17=7,\"июл\",IF(BH17=8,\"авг\",IF(BH17=9,\"сен\",IF(BH17=10,\"окт\",IF(BH17=11,\"ноя\",\"дек\")))))))))))&BH18,IF($Q$16=Lists!$I$19,BH20,IF($Q$16=Lists!$I$20,(INT((BH17-1)/3)+1)&\"кв\"&BH18&\"г\",IF($Q$16=Lists!$I$21,BH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BH20)&\"г.\",\"\")))))))","v":"2024-02-01"},{"$f":"IF(BI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BI20)=1,\"вс\",IF(WEEKDAY(BI20)=2,\"пн\",IF(WEEKDAY(BI20)=3,\"вт\",IF(WEEKDAY(BI20)=4,\"ср\",IF(WEEKDAY(BI20)=5,\"чт\",IF(WEEKDAY(BI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BI17,MONTH(BI20),$Z18:BI18,YEAR(BI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BI17=1,\"янв\",IF(BI17=2,\"фев\",IF(BI17=3,\"мар\",IF(BI17=4,\"апр\",IF(BI17=5,\"май\",IF(BI17=6,\"июн\",IF(BI17=7,\"июл\",IF(BI17=8,\"авг\",IF(BI17=9,\"сен\",IF(BI17=10,\"окт\",IF(BI17=11,\"ноя\",\"дек\")))))))))))&BI18,IF($Q$16=Lists!$I$19,BI20,IF($Q$16=Lists!$I$20,(INT((BI17-1)/3)+1)&\"кв\"&BI18&\"г\",IF($Q$16=Lists!$I$21,BI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BI20)&\"г.\",\"\")))))))","v":"2024-03-01"},{"$f":"IF(BJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BJ20)=1,\"вс\",IF(WEEKDAY(BJ20)=2,\"пн\",IF(WEEKDAY(BJ20)=3,\"вт\",IF(WEEKDAY(BJ20)=4,\"ср\",IF(WEEKDAY(BJ20)=5,\"чт\",IF(WEEKDAY(BJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BJ17,MONTH(BJ20),$Z18:BJ18,YEAR(BJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BJ17=1,\"янв\",IF(BJ17=2,\"фев\",IF(BJ17=3,\"мар\",IF(BJ17=4,\"апр\",IF(BJ17=5,\"май\",IF(BJ17=6,\"июн\",IF(BJ17=7,\"июл\",IF(BJ17=8,\"авг\",IF(BJ17=9,\"сен\",IF(BJ17=10,\"окт\",IF(BJ17=11,\"ноя\",\"дек\")))))))))))&BJ18,IF($Q$16=Lists!$I$19,BJ20,IF($Q$16=Lists!$I$20,(INT((BJ17-1)/3)+1)&\"кв\"&BJ18&\"г\",IF($Q$16=Lists!$I$21,BJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BJ20)&\"г.\",\"\")))))))","v":"2024-04-01"},{"$f":"IF(BK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BK20)=1,\"вс\",IF(WEEKDAY(BK20)=2,\"пн\",IF(WEEKDAY(BK20)=3,\"вт\",IF(WEEKDAY(BK20)=4,\"ср\",IF(WEEKDAY(BK20)=5,\"чт\",IF(WEEKDAY(BK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BK17,MONTH(BK20),$Z18:BK18,YEAR(BK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BK17=1,\"янв\",IF(BK17=2,\"фев\",IF(BK17=3,\"мар\",IF(BK17=4,\"апр\",IF(BK17=5,\"май\",IF(BK17=6,\"июн\",IF(BK17=7,\"июл\",IF(BK17=8,\"авг\",IF(BK17=9,\"сен\",IF(BK17=10,\"окт\",IF(BK17=11,\"ноя\",\"дек\")))))))))))&BK18,IF($Q$16=Lists!$I$19,BK20,IF($Q$16=Lists!$I$20,(INT((BK17-1)/3)+1)&\"кв\"&BK18&\"г\",IF($Q$16=Lists!$I$21,BK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BK20)&\"г.\",\"\")))))))","v":"2024-05-01"},{"$f":"IF(BL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BL20)=1,\"вс\",IF(WEEKDAY(BL20)=2,\"пн\",IF(WEEKDAY(BL20)=3,\"вт\",IF(WEEKDAY(BL20)=4,\"ср\",IF(WEEKDAY(BL20)=5,\"чт\",IF(WEEKDAY(BL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BL17,MONTH(BL20),$Z18:BL18,YEAR(BL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BL17=1,\"янв\",IF(BL17=2,\"фев\",IF(BL17=3,\"мар\",IF(BL17=4,\"апр\",IF(BL17=5,\"май\",IF(BL17=6,\"июн\",IF(BL17=7,\"июл\",IF(BL17=8,\"авг\",IF(BL17=9,\"сен\",IF(BL17=10,\"окт\",IF(BL17=11,\"ноя\",\"дек\")))))))))))&BL18,IF($Q$16=Lists!$I$19,BL20,IF($Q$16=Lists!$I$20,(INT((BL17-1)/3)+1)&\"кв\"&BL18&\"г\",IF($Q$16=Lists!$I$21,BL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BL20)&\"г.\",\"\")))))))","v":"2024-06-01"},{"$f":"IF(BM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BM20)=1,\"вс\",IF(WEEKDAY(BM20)=2,\"пн\",IF(WEEKDAY(BM20)=3,\"вт\",IF(WEEKDAY(BM20)=4,\"ср\",IF(WEEKDAY(BM20)=5,\"чт\",IF(WEEKDAY(BM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BM17,MONTH(BM20),$Z18:BM18,YEAR(BM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BM17=1,\"янв\",IF(BM17=2,\"фев\",IF(BM17=3,\"мар\",IF(BM17=4,\"апр\",IF(BM17=5,\"май\",IF(BM17=6,\"июн\",IF(BM17=7,\"июл\",IF(BM17=8,\"авг\",IF(BM17=9,\"сен\",IF(BM17=10,\"окт\",IF(BM17=11,\"ноя\",\"дек\")))))))))))&BM18,IF($Q$16=Lists!$I$19,BM20,IF($Q$16=Lists!$I$20,(INT((BM17-1)/3)+1)&\"кв\"&BM18&\"г\",IF($Q$16=Lists!$I$21,BM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BM20)&\"г.\",\"\")))))))","v":"2024-07-01"},{"$f":"IF(BN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BN20)=1,\"вс\",IF(WEEKDAY(BN20)=2,\"пн\",IF(WEEKDAY(BN20)=3,\"вт\",IF(WEEKDAY(BN20)=4,\"ср\",IF(WEEKDAY(BN20)=5,\"чт\",IF(WEEKDAY(BN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BN17,MONTH(BN20),$Z18:BN18,YEAR(BN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BN17=1,\"янв\",IF(BN17=2,\"фев\",IF(BN17=3,\"мар\",IF(BN17=4,\"апр\",IF(BN17=5,\"май\",IF(BN17=6,\"июн\",IF(BN17=7,\"июл\",IF(BN17=8,\"авг\",IF(BN17=9,\"сен\",IF(BN17=10,\"окт\",IF(BN17=11,\"ноя\",\"дек\")))))))))))&BN18,IF($Q$16=Lists!$I$19,BN20,IF($Q$16=Lists!$I$20,(INT((BN17-1)/3)+1)&\"кв\"&BN18&\"г\",IF($Q$16=Lists!$I$21,BN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BN20)&\"г.\",\"\")))))))","v":"2024-08-01"},{"$f":"IF(BO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BO20)=1,\"вс\",IF(WEEKDAY(BO20)=2,\"пн\",IF(WEEKDAY(BO20)=3,\"вт\",IF(WEEKDAY(BO20)=4,\"ср\",IF(WEEKDAY(BO20)=5,\"чт\",IF(WEEKDAY(BO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BO17,MONTH(BO20),$Z18:BO18,YEAR(BO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BO17=1,\"янв\",IF(BO17=2,\"фев\",IF(BO17=3,\"мар\",IF(BO17=4,\"апр\",IF(BO17=5,\"май\",IF(BO17=6,\"июн\",IF(BO17=7,\"июл\",IF(BO17=8,\"авг\",IF(BO17=9,\"сен\",IF(BO17=10,\"окт\",IF(BO17=11,\"ноя\",\"дек\")))))))))))&BO18,IF($Q$16=Lists!$I$19,BO20,IF($Q$16=Lists!$I$20,(INT((BO17-1)/3)+1)&\"кв\"&BO18&\"г\",IF($Q$16=Lists!$I$21,BO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BO20)&\"г.\",\"\")))))))","v":"2024-09-01"},{"$f":"IF(BP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BP20)=1,\"вс\",IF(WEEKDAY(BP20)=2,\"пн\",IF(WEEKDAY(BP20)=3,\"вт\",IF(WEEKDAY(BP20)=4,\"ср\",IF(WEEKDAY(BP20)=5,\"чт\",IF(WEEKDAY(BP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BP17,MONTH(BP20),$Z18:BP18,YEAR(BP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BP17=1,\"янв\",IF(BP17=2,\"фев\",IF(BP17=3,\"мар\",IF(BP17=4,\"апр\",IF(BP17=5,\"май\",IF(BP17=6,\"июн\",IF(BP17=7,\"июл\",IF(BP17=8,\"авг\",IF(BP17=9,\"сен\",IF(BP17=10,\"окт\",IF(BP17=11,\"ноя\",\"дек\")))))))))))&BP18,IF($Q$16=Lists!$I$19,BP20,IF($Q$16=Lists!$I$20,(INT((BP17-1)/3)+1)&\"кв\"&BP18&\"г\",IF($Q$16=Lists!$I$21,BP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BP20)&\"г.\",\"\")))))))","v":"2024-10-01"},{"$f":"IF(BQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BQ20)=1,\"вс\",IF(WEEKDAY(BQ20)=2,\"пн\",IF(WEEKDAY(BQ20)=3,\"вт\",IF(WEEKDAY(BQ20)=4,\"ср\",IF(WEEKDAY(BQ20)=5,\"чт\",IF(WEEKDAY(BQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BQ17,MONTH(BQ20),$Z18:BQ18,YEAR(BQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BQ17=1,\"янв\",IF(BQ17=2,\"фев\",IF(BQ17=3,\"мар\",IF(BQ17=4,\"апр\",IF(BQ17=5,\"май\",IF(BQ17=6,\"июн\",IF(BQ17=7,\"июл\",IF(BQ17=8,\"авг\",IF(BQ17=9,\"сен\",IF(BQ17=10,\"окт\",IF(BQ17=11,\"ноя\",\"дек\")))))))))))&BQ18,IF($Q$16=Lists!$I$19,BQ20,IF($Q$16=Lists!$I$20,(INT((BQ17-1)/3)+1)&\"кв\"&BQ18&\"г\",IF($Q$16=Lists!$I$21,BQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BQ20)&\"г.\",\"\")))))))","v":"2024-11-01"},{"$f":"IF(BR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BR20)=1,\"вс\",IF(WEEKDAY(BR20)=2,\"пн\",IF(WEEKDAY(BR20)=3,\"вт\",IF(WEEKDAY(BR20)=4,\"ср\",IF(WEEKDAY(BR20)=5,\"чт\",IF(WEEKDAY(BR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BR17,MONTH(BR20),$Z18:BR18,YEAR(BR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BR17=1,\"янв\",IF(BR17=2,\"фев\",IF(BR17=3,\"мар\",IF(BR17=4,\"апр\",IF(BR17=5,\"май\",IF(BR17=6,\"июн\",IF(BR17=7,\"июл\",IF(BR17=8,\"авг\",IF(BR17=9,\"сен\",IF(BR17=10,\"окт\",IF(BR17=11,\"ноя\",\"дек\")))))))))))&BR18,IF($Q$16=Lists!$I$19,BR20,IF($Q$16=Lists!$I$20,(INT((BR17-1)/3)+1)&\"кв\"&BR18&\"г\",IF($Q$16=Lists!$I$21,BR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BR20)&\"г.\",\"\")))))))","v":"2024-12-01"},{"$f":"IF(BS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BS20)=1,\"вс\",IF(WEEKDAY(BS20)=2,\"пн\",IF(WEEKDAY(BS20)=3,\"вт\",IF(WEEKDAY(BS20)=4,\"ср\",IF(WEEKDAY(BS20)=5,\"чт\",IF(WEEKDAY(BS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BS17,MONTH(BS20),$Z18:BS18,YEAR(BS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BS17=1,\"янв\",IF(BS17=2,\"фев\",IF(BS17=3,\"мар\",IF(BS17=4,\"апр\",IF(BS17=5,\"май\",IF(BS17=6,\"июн\",IF(BS17=7,\"июл\",IF(BS17=8,\"авг\",IF(BS17=9,\"сен\",IF(BS17=10,\"окт\",IF(BS17=11,\"ноя\",\"дек\")))))))))))&BS18,IF($Q$16=Lists!$I$19,BS20,IF($Q$16=Lists!$I$20,(INT((BS17-1)/3)+1)&\"кв\"&BS18&\"г\",IF($Q$16=Lists!$I$21,BS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BS20)&\"г.\",\"\")))))))","v":"2025-01-01"},{"$f":"IF(BT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BT20)=1,\"вс\",IF(WEEKDAY(BT20)=2,\"пн\",IF(WEEKDAY(BT20)=3,\"вт\",IF(WEEKDAY(BT20)=4,\"ср\",IF(WEEKDAY(BT20)=5,\"чт\",IF(WEEKDAY(BT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BT17,MONTH(BT20),$Z18:BT18,YEAR(BT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BT17=1,\"янв\",IF(BT17=2,\"фев\",IF(BT17=3,\"мар\",IF(BT17=4,\"апр\",IF(BT17=5,\"май\",IF(BT17=6,\"июн\",IF(BT17=7,\"июл\",IF(BT17=8,\"авг\",IF(BT17=9,\"сен\",IF(BT17=10,\"окт\",IF(BT17=11,\"ноя\",\"дек\")))))))))))&BT18,IF($Q$16=Lists!$I$19,BT20,IF($Q$16=Lists!$I$20,(INT((BT17-1)/3)+1)&\"кв\"&BT18&\"г\",IF($Q$16=Lists!$I$21,BT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BT20)&\"г.\",\"\")))))))","v":"2025-02-01"},{"$f":"IF(BU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BU20)=1,\"вс\",IF(WEEKDAY(BU20)=2,\"пн\",IF(WEEKDAY(BU20)=3,\"вт\",IF(WEEKDAY(BU20)=4,\"ср\",IF(WEEKDAY(BU20)=5,\"чт\",IF(WEEKDAY(BU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BU17,MONTH(BU20),$Z18:BU18,YEAR(BU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BU17=1,\"янв\",IF(BU17=2,\"фев\",IF(BU17=3,\"мар\",IF(BU17=4,\"апр\",IF(BU17=5,\"май\",IF(BU17=6,\"июн\",IF(BU17=7,\"июл\",IF(BU17=8,\"авг\",IF(BU17=9,\"сен\",IF(BU17=10,\"окт\",IF(BU17=11,\"ноя\",\"дек\")))))))))))&BU18,IF($Q$16=Lists!$I$19,BU20,IF($Q$16=Lists!$I$20,(INT((BU17-1)/3)+1)&\"кв\"&BU18&\"г\",IF($Q$16=Lists!$I$21,BU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BU20)&\"г.\",\"\")))))))","v":"2025-03-01"},{"$f":"IF(BV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BV20)=1,\"вс\",IF(WEEKDAY(BV20)=2,\"пн\",IF(WEEKDAY(BV20)=3,\"вт\",IF(WEEKDAY(BV20)=4,\"ср\",IF(WEEKDAY(BV20)=5,\"чт\",IF(WEEKDAY(BV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BV17,MONTH(BV20),$Z18:BV18,YEAR(BV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BV17=1,\"янв\",IF(BV17=2,\"фев\",IF(BV17=3,\"мар\",IF(BV17=4,\"апр\",IF(BV17=5,\"май\",IF(BV17=6,\"июн\",IF(BV17=7,\"июл\",IF(BV17=8,\"авг\",IF(BV17=9,\"сен\",IF(BV17=10,\"окт\",IF(BV17=11,\"ноя\",\"дек\")))))))))))&BV18,IF($Q$16=Lists!$I$19,BV20,IF($Q$16=Lists!$I$20,(INT((BV17-1)/3)+1)&\"кв\"&BV18&\"г\",IF($Q$16=Lists!$I$21,BV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BV20)&\"г.\",\"\")))))))","v":"2025-04-01"},{"$f":"IF(BW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BW20)=1,\"вс\",IF(WEEKDAY(BW20)=2,\"пн\",IF(WEEKDAY(BW20)=3,\"вт\",IF(WEEKDAY(BW20)=4,\"ср\",IF(WEEKDAY(BW20)=5,\"чт\",IF(WEEKDAY(BW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BW17,MONTH(BW20),$Z18:BW18,YEAR(BW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BW17=1,\"янв\",IF(BW17=2,\"фев\",IF(BW17=3,\"мар\",IF(BW17=4,\"апр\",IF(BW17=5,\"май\",IF(BW17=6,\"июн\",IF(BW17=7,\"июл\",IF(BW17=8,\"авг\",IF(BW17=9,\"сен\",IF(BW17=10,\"окт\",IF(BW17=11,\"ноя\",\"дек\")))))))))))&BW18,IF($Q$16=Lists!$I$19,BW20,IF($Q$16=Lists!$I$20,(INT((BW17-1)/3)+1)&\"кв\"&BW18&\"г\",IF($Q$16=Lists!$I$21,BW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BW20)&\"г.\",\"\")))))))","v":"2025-05-01"},{"$f":"IF(BX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BX20)=1,\"вс\",IF(WEEKDAY(BX20)=2,\"пн\",IF(WEEKDAY(BX20)=3,\"вт\",IF(WEEKDAY(BX20)=4,\"ср\",IF(WEEKDAY(BX20)=5,\"чт\",IF(WEEKDAY(BX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BX17,MONTH(BX20),$Z18:BX18,YEAR(BX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BX17=1,\"янв\",IF(BX17=2,\"фев\",IF(BX17=3,\"мар\",IF(BX17=4,\"апр\",IF(BX17=5,\"май\",IF(BX17=6,\"июн\",IF(BX17=7,\"июл\",IF(BX17=8,\"авг\",IF(BX17=9,\"сен\",IF(BX17=10,\"окт\",IF(BX17=11,\"ноя\",\"дек\")))))))))))&BX18,IF($Q$16=Lists!$I$19,BX20,IF($Q$16=Lists!$I$20,(INT((BX17-1)/3)+1)&\"кв\"&BX18&\"г\",IF($Q$16=Lists!$I$21,BX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BX20)&\"г.\",\"\")))))))","v":"2025-06-01"},{"$f":"IF(BY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BY20)=1,\"вс\",IF(WEEKDAY(BY20)=2,\"пн\",IF(WEEKDAY(BY20)=3,\"вт\",IF(WEEKDAY(BY20)=4,\"ср\",IF(WEEKDAY(BY20)=5,\"чт\",IF(WEEKDAY(BY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BY17,MONTH(BY20),$Z18:BY18,YEAR(BY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BY17=1,\"янв\",IF(BY17=2,\"фев\",IF(BY17=3,\"мар\",IF(BY17=4,\"апр\",IF(BY17=5,\"май\",IF(BY17=6,\"июн\",IF(BY17=7,\"июл\",IF(BY17=8,\"авг\",IF(BY17=9,\"сен\",IF(BY17=10,\"окт\",IF(BY17=11,\"ноя\",\"дек\")))))))))))&BY18,IF($Q$16=Lists!$I$19,BY20,IF($Q$16=Lists!$I$20,(INT((BY17-1)/3)+1)&\"кв\"&BY18&\"г\",IF($Q$16=Lists!$I$21,BY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BY20)&\"г.\",\"\")))))))","v":"2025-07-01"},{"$f":"IF(BZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BZ20)=1,\"вс\",IF(WEEKDAY(BZ20)=2,\"пн\",IF(WEEKDAY(BZ20)=3,\"вт\",IF(WEEKDAY(BZ20)=4,\"ср\",IF(WEEKDAY(BZ20)=5,\"чт\",IF(WEEKDAY(BZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BZ17,MONTH(BZ20),$Z18:BZ18,YEAR(BZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BZ17=1,\"янв\",IF(BZ17=2,\"фев\",IF(BZ17=3,\"мар\",IF(BZ17=4,\"апр\",IF(BZ17=5,\"май\",IF(BZ17=6,\"июн\",IF(BZ17=7,\"июл\",IF(BZ17=8,\"авг\",IF(BZ17=9,\"сен\",IF(BZ17=10,\"окт\",IF(BZ17=11,\"ноя\",\"дек\")))))))))))&BZ18,IF($Q$16=Lists!$I$19,BZ20,IF($Q$16=Lists!$I$20,(INT((BZ17-1)/3)+1)&\"кв\"&BZ18&\"г\",IF($Q$16=Lists!$I$21,BZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BZ20)&\"г.\",\"\")))))))","v":"2025-08-01"},{"$f":"IF(CA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CA20)=1,\"вс\",IF(WEEKDAY(CA20)=2,\"пн\",IF(WEEKDAY(CA20)=3,\"вт\",IF(WEEKDAY(CA20)=4,\"ср\",IF(WEEKDAY(CA20)=5,\"чт\",IF(WEEKDAY(CA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CA17,MONTH(CA20),$Z18:CA18,YEAR(CA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CA17=1,\"янв\",IF(CA17=2,\"фев\",IF(CA17=3,\"мар\",IF(CA17=4,\"апр\",IF(CA17=5,\"май\",IF(CA17=6,\"июн\",IF(CA17=7,\"июл\",IF(CA17=8,\"авг\",IF(CA17=9,\"сен\",IF(CA17=10,\"окт\",IF(CA17=11,\"ноя\",\"дек\")))))))))))&CA18,IF($Q$16=Lists!$I$19,CA20,IF($Q$16=Lists!$I$20,(INT((CA17-1)/3)+1)&\"кв\"&CA18&\"г\",IF($Q$16=Lists!$I$21,CA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CA20)&\"г.\",\"\")))))))","v":"2025-09-01"},{"$f":"IF(CB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CB20)=1,\"вс\",IF(WEEKDAY(CB20)=2,\"пн\",IF(WEEKDAY(CB20)=3,\"вт\",IF(WEEKDAY(CB20)=4,\"ср\",IF(WEEKDAY(CB20)=5,\"чт\",IF(WEEKDAY(CB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CB17,MONTH(CB20),$Z18:CB18,YEAR(CB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CB17=1,\"янв\",IF(CB17=2,\"фев\",IF(CB17=3,\"мар\",IF(CB17=4,\"апр\",IF(CB17=5,\"май\",IF(CB17=6,\"июн\",IF(CB17=7,\"июл\",IF(CB17=8,\"авг\",IF(CB17=9,\"сен\",IF(CB17=10,\"окт\",IF(CB17=11,\"ноя\",\"дек\")))))))))))&CB18,IF($Q$16=Lists!$I$19,CB20,IF($Q$16=Lists!$I$20,(INT((CB17-1)/3)+1)&\"кв\"&CB18&\"г\",IF($Q$16=Lists!$I$21,CB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CB20)&\"г.\",\"\")))))))","v":"2025-10-01"},{"$f":"IF(CC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CC20)=1,\"вс\",IF(WEEKDAY(CC20)=2,\"пн\",IF(WEEKDAY(CC20)=3,\"вт\",IF(WEEKDAY(CC20)=4,\"ср\",IF(WEEKDAY(CC20)=5,\"чт\",IF(WEEKDAY(CC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CC17,MONTH(CC20),$Z18:CC18,YEAR(CC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CC17=1,\"янв\",IF(CC17=2,\"фев\",IF(CC17=3,\"мар\",IF(CC17=4,\"апр\",IF(CC17=5,\"май\",IF(CC17=6,\"июн\",IF(CC17=7,\"июл\",IF(CC17=8,\"авг\",IF(CC17=9,\"сен\",IF(CC17=10,\"окт\",IF(CC17=11,\"ноя\",\"дек\")))))))))))&CC18,IF($Q$16=Lists!$I$19,CC20,IF($Q$16=Lists!$I$20,(INT((CC17-1)/3)+1)&\"кв\"&CC18&\"г\",IF($Q$16=Lists!$I$21,CC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CC20)&\"г.\",\"\")))))))","v":"2025-11-01"},{"$f":"IF(CD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CD20)=1,\"вс\",IF(WEEKDAY(CD20)=2,\"пн\",IF(WEEKDAY(CD20)=3,\"вт\",IF(WEEKDAY(CD20)=4,\"ср\",IF(WEEKDAY(CD20)=5,\"чт\",IF(WEEKDAY(CD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CD17,MONTH(CD20),$Z18:CD18,YEAR(CD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CD17=1,\"янв\",IF(CD17=2,\"фев\",IF(CD17=3,\"мар\",IF(CD17=4,\"апр\",IF(CD17=5,\"май\",IF(CD17=6,\"июн\",IF(CD17=7,\"июл\",IF(CD17=8,\"авг\",IF(CD17=9,\"сен\",IF(CD17=10,\"окт\",IF(CD17=11,\"ноя\",\"дек\")))))))))))&CD18,IF($Q$16=Lists!$I$19,CD20,IF($Q$16=Lists!$I$20,(INT((CD17-1)/3)+1)&\"кв\"&CD18&\"г\",IF($Q$16=Lists!$I$21,CD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CD20)&\"г.\",\"\")))))))","v":"2025-12-01"},{"$f":"IF(CE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CE20)=1,\"вс\",IF(WEEKDAY(CE20)=2,\"пн\",IF(WEEKDAY(CE20)=3,\"вт\",IF(WEEKDAY(CE20)=4,\"ср\",IF(WEEKDAY(CE20)=5,\"чт\",IF(WEEKDAY(CE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CE17,MONTH(CE20),$Z18:CE18,YEAR(CE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CE17=1,\"янв\",IF(CE17=2,\"фев\",IF(CE17=3,\"мар\",IF(CE17=4,\"апр\",IF(CE17=5,\"май\",IF(CE17=6,\"июн\",IF(CE17=7,\"июл\",IF(CE17=8,\"авг\",IF(CE17=9,\"сен\",IF(CE17=10,\"окт\",IF(CE17=11,\"ноя\",\"дек\")))))))))))&CE18,IF($Q$16=Lists!$I$19,CE20,IF($Q$16=Lists!$I$20,(INT((CE17-1)/3)+1)&\"кв\"&CE18&\"г\",IF($Q$16=Lists!$I$21,CE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CE20)&\"г.\",\"\")))))))","v":"2026-01-01"},{"$f":"IF(CF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CF20)=1,\"вс\",IF(WEEKDAY(CF20)=2,\"пн\",IF(WEEKDAY(CF20)=3,\"вт\",IF(WEEKDAY(CF20)=4,\"ср\",IF(WEEKDAY(CF20)=5,\"чт\",IF(WEEKDAY(CF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CF17,MONTH(CF20),$Z18:CF18,YEAR(CF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CF17=1,\"янв\",IF(CF17=2,\"фев\",IF(CF17=3,\"мар\",IF(CF17=4,\"апр\",IF(CF17=5,\"май\",IF(CF17=6,\"июн\",IF(CF17=7,\"июл\",IF(CF17=8,\"авг\",IF(CF17=9,\"сен\",IF(CF17=10,\"окт\",IF(CF17=11,\"ноя\",\"дек\")))))))))))&CF18,IF($Q$16=Lists!$I$19,CF20,IF($Q$16=Lists!$I$20,(INT((CF17-1)/3)+1)&\"кв\"&CF18&\"г\",IF($Q$16=Lists!$I$21,CF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CF20)&\"г.\",\"\")))))))","v":"2026-02-01"},{"$f":"IF(CG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CG20)=1,\"вс\",IF(WEEKDAY(CG20)=2,\"пн\",IF(WEEKDAY(CG20)=3,\"вт\",IF(WEEKDAY(CG20)=4,\"ср\",IF(WEEKDAY(CG20)=5,\"чт\",IF(WEEKDAY(CG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CG17,MONTH(CG20),$Z18:CG18,YEAR(CG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CG17=1,\"янв\",IF(CG17=2,\"фев\",IF(CG17=3,\"мар\",IF(CG17=4,\"апр\",IF(CG17=5,\"май\",IF(CG17=6,\"июн\",IF(CG17=7,\"июл\",IF(CG17=8,\"авг\",IF(CG17=9,\"сен\",IF(CG17=10,\"окт\",IF(CG17=11,\"ноя\",\"дек\")))))))))))&CG18,IF($Q$16=Lists!$I$19,CG20,IF($Q$16=Lists!$I$20,(INT((CG17-1)/3)+1)&\"кв\"&CG18&\"г\",IF($Q$16=Lists!$I$21,CG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CG20)&\"г.\",\"\")))))))","v":"2026-03-01"},{"$f":"IF(CH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CH20)=1,\"вс\",IF(WEEKDAY(CH20)=2,\"пн\",IF(WEEKDAY(CH20)=3,\"вт\",IF(WEEKDAY(CH20)=4,\"ср\",IF(WEEKDAY(CH20)=5,\"чт\",IF(WEEKDAY(CH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CH17,MONTH(CH20),$Z18:CH18,YEAR(CH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CH17=1,\"янв\",IF(CH17=2,\"фев\",IF(CH17=3,\"мар\",IF(CH17=4,\"апр\",IF(CH17=5,\"май\",IF(CH17=6,\"июн\",IF(CH17=7,\"июл\",IF(CH17=8,\"авг\",IF(CH17=9,\"сен\",IF(CH17=10,\"окт\",IF(CH17=11,\"ноя\",\"дек\")))))))))))&CH18,IF($Q$16=Lists!$I$19,CH20,IF($Q$16=Lists!$I$20,(INT((CH17-1)/3)+1)&\"кв\"&CH18&\"г\",IF($Q$16=Lists!$I$21,CH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CH20)&\"г.\",\"\")))))))","v":"2026-04-01"},{"$f":"IF(CI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CI20)=1,\"вс\",IF(WEEKDAY(CI20)=2,\"пн\",IF(WEEKDAY(CI20)=3,\"вт\",IF(WEEKDAY(CI20)=4,\"ср\",IF(WEEKDAY(CI20)=5,\"чт\",IF(WEEKDAY(CI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CI17,MONTH(CI20),$Z18:CI18,YEAR(CI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CI17=1,\"янв\",IF(CI17=2,\"фев\",IF(CI17=3,\"мар\",IF(CI17=4,\"апр\",IF(CI17=5,\"май\",IF(CI17=6,\"июн\",IF(CI17=7,\"июл\",IF(CI17=8,\"авг\",IF(CI17=9,\"сен\",IF(CI17=10,\"окт\",IF(CI17=11,\"ноя\",\"дек\")))))))))))&CI18,IF($Q$16=Lists!$I$19,CI20,IF($Q$16=Lists!$I$20,(INT((CI17-1)/3)+1)&\"кв\"&CI18&\"г\",IF($Q$16=Lists!$I$21,CI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CI20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CJ20)=1,\"вс\",IF(WEEKDAY(CJ20)=2,\"пн\",IF(WEEKDAY(CJ20)=3,\"вт\",IF(WEEKDAY(CJ20)=4,\"ср\",IF(WEEKDAY(CJ20)=5,\"чт\",IF(WEEKDAY(CJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CJ17,MONTH(CJ20),$Z18:CJ18,YEAR(CJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CJ17=1,\"янв\",IF(CJ17=2,\"фев\",IF(CJ17=3,\"мар\",IF(CJ17=4,\"апр\",IF(CJ17=5,\"май\",IF(CJ17=6,\"июн\",IF(CJ17=7,\"июл\",IF(CJ17=8,\"авг\",IF(CJ17=9,\"сен\",IF(CJ17=10,\"окт\",IF(CJ17=11,\"ноя\",\"дек\")))))))))))&CJ18,IF($Q$16=Lists!$I$19,CJ20,IF($Q$16=Lists!$I$20,(INT((CJ17-1)/3)+1)&\"кв\"&CJ18&\"г\",IF($Q$16=Lists!$I$21,CJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CJ20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CK20)=1,\"вс\",IF(WEEKDAY(CK20)=2,\"пн\",IF(WEEKDAY(CK20)=3,\"вт\",IF(WEEKDAY(CK20)=4,\"ср\",IF(WEEKDAY(CK20)=5,\"чт\",IF(WEEKDAY(CK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CK17,MONTH(CK20),$Z18:CK18,YEAR(CK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CK17=1,\"янв\",IF(CK17=2,\"фев\",IF(CK17=3,\"мар\",IF(CK17=4,\"апр\",IF(CK17=5,\"май\",IF(CK17=6,\"июн\",IF(CK17=7,\"июл\",IF(CK17=8,\"авг\",IF(CK17=9,\"сен\",IF(CK17=10,\"окт\",IF(CK17=11,\"ноя\",\"дек\")))))))))))&CK18,IF($Q$16=Lists!$I$19,CK20,IF($Q$16=Lists!$I$20,(INT((CK17-1)/3)+1)&\"кв\"&CK18&\"г\",IF($Q$16=Lists!$I$21,CK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CK20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CL20)=1,\"вс\",IF(WEEKDAY(CL20)=2,\"пн\",IF(WEEKDAY(CL20)=3,\"вт\",IF(WEEKDAY(CL20)=4,\"ср\",IF(WEEKDAY(CL20)=5,\"чт\",IF(WEEKDAY(CL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CL17,MONTH(CL20),$Z18:CL18,YEAR(CL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CL17=1,\"янв\",IF(CL17=2,\"фев\",IF(CL17=3,\"мар\",IF(CL17=4,\"апр\",IF(CL17=5,\"май\",IF(CL17=6,\"июн\",IF(CL17=7,\"июл\",IF(CL17=8,\"авг\",IF(CL17=9,\"сен\",IF(CL17=10,\"окт\",IF(CL17=11,\"ноя\",\"дек\")))))))))))&CL18,IF($Q$16=Lists!$I$19,CL20,IF($Q$16=Lists!$I$20,(INT((CL17-1)/3)+1)&\"кв\"&CL18&\"г\",IF($Q$16=Lists!$I$21,CL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CL20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CM20)=1,\"вс\",IF(WEEKDAY(CM20)=2,\"пн\",IF(WEEKDAY(CM20)=3,\"вт\",IF(WEEKDAY(CM20)=4,\"ср\",IF(WEEKDAY(CM20)=5,\"чт\",IF(WEEKDAY(CM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CM17,MONTH(CM20),$Z18:CM18,YEAR(CM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CM17=1,\"янв\",IF(CM17=2,\"фев\",IF(CM17=3,\"мар\",IF(CM17=4,\"апр\",IF(CM17=5,\"май\",IF(CM17=6,\"июн\",IF(CM17=7,\"июл\",IF(CM17=8,\"авг\",IF(CM17=9,\"сен\",IF(CM17=10,\"окт\",IF(CM17=11,\"ноя\",\"дек\")))))))))))&CM18,IF($Q$16=Lists!$I$19,CM20,IF($Q$16=Lists!$I$20,(INT((CM17-1)/3)+1)&\"кв\"&CM18&\"г\",IF($Q$16=Lists!$I$21,CM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CM20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CN20)=1,\"вс\",IF(WEEKDAY(CN20)=2,\"пн\",IF(WEEKDAY(CN20)=3,\"вт\",IF(WEEKDAY(CN20)=4,\"ср\",IF(WEEKDAY(CN20)=5,\"чт\",IF(WEEKDAY(CN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CN17,MONTH(CN20),$Z18:CN18,YEAR(CN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CN17=1,\"янв\",IF(CN17=2,\"фев\",IF(CN17=3,\"мар\",IF(CN17=4,\"апр\",IF(CN17=5,\"май\",IF(CN17=6,\"июн\",IF(CN17=7,\"июл\",IF(CN17=8,\"авг\",IF(CN17=9,\"сен\",IF(CN17=10,\"окт\",IF(CN17=11,\"ноя\",\"дек\")))))))))))&CN18,IF($Q$16=Lists!$I$19,CN20,IF($Q$16=Lists!$I$20,(INT((CN17-1)/3)+1)&\"кв\"&CN18&\"г\",IF($Q$16=Lists!$I$21,CN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CN20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CO20)=1,\"вс\",IF(WEEKDAY(CO20)=2,\"пн\",IF(WEEKDAY(CO20)=3,\"вт\",IF(WEEKDAY(CO20)=4,\"ср\",IF(WEEKDAY(CO20)=5,\"чт\",IF(WEEKDAY(CO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CO17,MONTH(CO20),$Z18:CO18,YEAR(CO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CO17=1,\"янв\",IF(CO17=2,\"фев\",IF(CO17=3,\"мар\",IF(CO17=4,\"апр\",IF(CO17=5,\"май\",IF(CO17=6,\"июн\",IF(CO17=7,\"июл\",IF(CO17=8,\"авг\",IF(CO17=9,\"сен\",IF(CO17=10,\"окт\",IF(CO17=11,\"ноя\",\"дек\")))))))))))&CO18,IF($Q$16=Lists!$I$19,CO20,IF($Q$16=Lists!$I$20,(INT((CO17-1)/3)+1)&\"кв\"&CO18&\"г\",IF($Q$16=Lists!$I$21,CO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CO20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CP20)=1,\"вс\",IF(WEEKDAY(CP20)=2,\"пн\",IF(WEEKDAY(CP20)=3,\"вт\",IF(WEEKDAY(CP20)=4,\"ср\",IF(WEEKDAY(CP20)=5,\"чт\",IF(WEEKDAY(CP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CP17,MONTH(CP20),$Z18:CP18,YEAR(CP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CP17=1,\"янв\",IF(CP17=2,\"фев\",IF(CP17=3,\"мар\",IF(CP17=4,\"апр\",IF(CP17=5,\"май\",IF(CP17=6,\"июн\",IF(CP17=7,\"июл\",IF(CP17=8,\"авг\",IF(CP17=9,\"сен\",IF(CP17=10,\"окт\",IF(CP17=11,\"ноя\",\"дек\")))))))))))&CP18,IF($Q$16=Lists!$I$19,CP20,IF($Q$16=Lists!$I$20,(INT((CP17-1)/3)+1)&\"кв\"&CP18&\"г\",IF($Q$16=Lists!$I$21,CP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CP20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CQ20)=1,\"вс\",IF(WEEKDAY(CQ20)=2,\"пн\",IF(WEEKDAY(CQ20)=3,\"вт\",IF(WEEKDAY(CQ20)=4,\"ср\",IF(WEEKDAY(CQ20)=5,\"чт\",IF(WEEKDAY(CQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CQ17,MONTH(CQ20),$Z18:CQ18,YEAR(CQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CQ17=1,\"янв\",IF(CQ17=2,\"фев\",IF(CQ17=3,\"мар\",IF(CQ17=4,\"апр\",IF(CQ17=5,\"май\",IF(CQ17=6,\"июн\",IF(CQ17=7,\"июл\",IF(CQ17=8,\"авг\",IF(CQ17=9,\"сен\",IF(CQ17=10,\"окт\",IF(CQ17=11,\"ноя\",\"дек\")))))))))))&CQ18,IF($Q$16=Lists!$I$19,CQ20,IF($Q$16=Lists!$I$20,(INT((CQ17-1)/3)+1)&\"кв\"&CQ18&\"г\",IF($Q$16=Lists!$I$21,CQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CQ20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CR20)=1,\"вс\",IF(WEEKDAY(CR20)=2,\"пн\",IF(WEEKDAY(CR20)=3,\"вт\",IF(WEEKDAY(CR20)=4,\"ср\",IF(WEEKDAY(CR20)=5,\"чт\",IF(WEEKDAY(CR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CR17,MONTH(CR20),$Z18:CR18,YEAR(CR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CR17=1,\"янв\",IF(CR17=2,\"фев\",IF(CR17=3,\"мар\",IF(CR17=4,\"апр\",IF(CR17=5,\"май\",IF(CR17=6,\"июн\",IF(CR17=7,\"июл\",IF(CR17=8,\"авг\",IF(CR17=9,\"сен\",IF(CR17=10,\"окт\",IF(CR17=11,\"ноя\",\"дек\")))))))))))&CR18,IF($Q$16=Lists!$I$19,CR20,IF($Q$16=Lists!$I$20,(INT((CR17-1)/3)+1)&\"кв\"&CR18&\"г\",IF($Q$16=Lists!$I$21,CR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CR20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CS20)=1,\"вс\",IF(WEEKDAY(CS20)=2,\"пн\",IF(WEEKDAY(CS20)=3,\"вт\",IF(WEEKDAY(CS20)=4,\"ср\",IF(WEEKDAY(CS20)=5,\"чт\",IF(WEEKDAY(CS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CS17,MONTH(CS20),$Z18:CS18,YEAR(CS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CS17=1,\"янв\",IF(CS17=2,\"фев\",IF(CS17=3,\"мар\",IF(CS17=4,\"апр\",IF(CS17=5,\"май\",IF(CS17=6,\"июн\",IF(CS17=7,\"июл\",IF(CS17=8,\"авг\",IF(CS17=9,\"сен\",IF(CS17=10,\"окт\",IF(CS17=11,\"ноя\",\"дек\")))))))))))&CS18,IF($Q$16=Lists!$I$19,CS20,IF($Q$16=Lists!$I$20,(INT((CS17-1)/3)+1)&\"кв\"&CS18&\"г\",IF($Q$16=Lists!$I$21,CS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CS20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CT20)=1,\"вс\",IF(WEEKDAY(CT20)=2,\"пн\",IF(WEEKDAY(CT20)=3,\"вт\",IF(WEEKDAY(CT20)=4,\"ср\",IF(WEEKDAY(CT20)=5,\"чт\",IF(WEEKDAY(CT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CT17,MONTH(CT20),$Z18:CT18,YEAR(CT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CT17=1,\"янв\",IF(CT17=2,\"фев\",IF(CT17=3,\"мар\",IF(CT17=4,\"апр\",IF(CT17=5,\"май\",IF(CT17=6,\"июн\",IF(CT17=7,\"июл\",IF(CT17=8,\"авг\",IF(CT17=9,\"сен\",IF(CT17=10,\"окт\",IF(CT17=11,\"ноя\",\"дек\")))))))))))&CT18,IF($Q$16=Lists!$I$19,CT20,IF($Q$16=Lists!$I$20,(INT((CT17-1)/3)+1)&\"кв\"&CT18&\"г\",IF($Q$16=Lists!$I$21,CT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CT20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CU20)=1,\"вс\",IF(WEEKDAY(CU20)=2,\"пн\",IF(WEEKDAY(CU20)=3,\"вт\",IF(WEEKDAY(CU20)=4,\"ср\",IF(WEEKDAY(CU20)=5,\"чт\",IF(WEEKDAY(CU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CU17,MONTH(CU20),$Z18:CU18,YEAR(CU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CU17=1,\"янв\",IF(CU17=2,\"фев\",IF(CU17=3,\"мар\",IF(CU17=4,\"апр\",IF(CU17=5,\"май\",IF(CU17=6,\"июн\",IF(CU17=7,\"июл\",IF(CU17=8,\"авг\",IF(CU17=9,\"сен\",IF(CU17=10,\"окт\",IF(CU17=11,\"ноя\",\"дек\")))))))))))&CU18,IF($Q$16=Lists!$I$19,CU20,IF($Q$16=Lists!$I$20,(INT((CU17-1)/3)+1)&\"кв\"&CU18&\"г\",IF($Q$16=Lists!$I$21,CU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CU20)&\"г.\",\"\")))))))","v":""}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},"учесть фактические данные?",null,null,null,null,null,null,"*","нет","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},"фактический период выбрать по умолчанию?",null,null,null,null,null,null,{"$f":"IF($Q$25=Lists!$M$16,\"*\",\"\")","v":""},"да","^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},"дата начала фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA28=\"\",\"\",MIN($Z28:$CV28))","v":""},null,null,{"$f":"IF(AA29=\"\",\"\",AA20)","v":""},{"$f":"IF(AB29=\"\",\"\",AB20)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN29=\"\",\"\",CN20)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},"дата окончания фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA29=\"\",\"\",MAX($Z29:$CV29))","v":""},null,null,{"$f":"IF($Q$25=Lists!$M$16,IF(AA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CU21,\"\"),\"\")","v":""}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"дата окончания фактического периода"},"по умолчанию - сегодняшний день",null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2022-02-08"}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"дата окончания фактического периода"},"задать вручную дату окончания периода",null,null,null,null,null,null,{"$f":"IF(AND($Q$25=Lists!$M$16,$Q$26=Lists!$M$17),\"*\",\"\")","v":""},"2020-10-31",null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z31:Z31)+1","v":1},{"$f":"MAX($Z31:AA31)+1","v":2},{"$f":"MAX($Z31:AB31)+1","v":3},{"$f":"MAX($Z31:AC31)+1","v":4},{"$f":"MAX($Z31:AD31)+1","v":5},{"$f":"MAX($Z31:AE31)+1","v":6},{"$f":"MAX($Z31:AF31)+1","v":7},{"$f":"MAX($Z31:AG31)+1","v":8},{"$f":"MAX($Z31:AH31)+1","v":9},{"$f":"MAX($Z31:AI31)+1","v":10},{"$f":"MAX($Z31:AJ31)+1","v":11},{"$f":"MAX($Z31:AK31)+1","v":12},{"$f":"MAX($Z31:AL31)+1","v":13},{"$f":"MAX($Z31:AM31)+1","v":14},{"$f":"MAX($Z31:AN31)+1","v":15},{"$f":"MAX($Z31:AO31)+1","v":16},{"$f":"MAX($Z31:AP31)+1","v":17},{"$f":"MAX($Z31:AQ31)+1","v":18},{"$f":"MAX($Z31:AR31)+1","v":19},{"$f":"MAX($Z31:AS31)+1","v":20},{"$f":"MAX($Z31:AT31)+1","v":21},{"$f":"MAX($Z31:AU31)+1","v":22},{"$f":"MAX($Z31:AV31)+1","v":23},{"$f":"MAX($Z31:AW31)+1","v":24},{"$f":"MAX($Z31:AX31)+1","v":25},{"$f":"MAX($Z31:AY31)+1","v":26},{"$f":"MAX($Z31:AZ31)+1","v":27},{"$f":"MAX($Z31:BA31)+1","v":28},{"$f":"MAX($Z31:BB31)+1","v":29},{"$f":"MAX($Z31:BC31)+1","v":30},{"$f":"MAX($Z31:BD31)+1","v":31},{"$f":"MAX($Z31:BE31)+1","v":32},{"$f":"MAX($Z31:BF31)+1","v":33},{"$f":"MAX($Z31:BG31)+1","v":34},{"$f":"MAX($Z31:BH31)+1","v":35},{"$f":"MAX($Z31:BI31)+1","v":36},{"$f":"MAX($Z31:BJ31)+1","v":37},{"$f":"MAX($Z31:BK31)+1","v":38},{"$f":"MAX($Z31:BL31)+1","v":39},{"$f":"MAX($Z31:BM31)+1","v":40},{"$f":"MAX($Z31:BN31)+1","v":41},{"$f":"MAX($Z31:BO31)+1","v":42},{"$f":"MAX($Z31:BP31)+1","v":43},{"$f":"MAX($Z31:BQ31)+1","v":44},{"$f":"MAX($Z31:BR31)+1","v":45},{"$f":"MAX($Z31:BS31)+1","v":46},{"$f":"MAX($Z31:BT31)+1","v":47},{"$f":"MAX($Z31:BU31)+1","v":48},{"$f":"MAX($Z31:BV31)+1","v":49},{"$f":"MAX($Z31:BW31)+1","v":50},{"$f":"MAX($Z31:BX31)+1","v":51},{"$f":"MAX($Z31:BY31)+1","v":52},{"$f":"MAX($Z31:BZ31)+1","v":53},{"$f":"MAX($Z31:CA31)+1","v":54},{"$f":"MAX($Z31:CB31)+1","v":55},{"$f":"MAX($Z31:CC31)+1","v":56},{"$f":"MAX($Z31:CD31)+1","v":57},{"$f":"MAX($Z31:CE31)+1","v":58},{"$f":"MAX($Z31:CF31)+1","v":59},{"$f":"MAX($Z31:CG31)+1","v":60},{"$f":"MAX($Z31:CH31)+1","v":61},{"$f":"MAX($Z31:CI31)+1","v":62},{"$f":"MAX($Z31:CJ31)+1","v":63},{"$f":"MAX($Z31:CK31)+1","v":64},{"$f":"MAX($Z31:CL31)+1","v":65},{"$f":"MAX($Z31:CM31)+1","v":66},{"$f":"MAX($Z31:CN31)+1","v":67},{"$f":"MAX($Z31:CO31)+1","v":68},{"$f":"MAX($Z31:CP31)+1","v":69},{"$f":"MAX($Z31:CQ31)+1","v":70},{"$f":"MAX($Z31:CR31)+1","v":71},{"$f":"MAX($Z31:CS31)+1","v":72},{"$f":"MAX($Z31:CT31)+1","v":73}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA35=\"\",\"\",MONTH(AA35))","v":5},{"$f":"IF(AB35=\"\",\"\",MONTH(AB35))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN35=\"\",\"\",MONTH(CN35))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"Lists!$Q$13","v":"период отчетности"},null,null,null,null,null,null,null,"*","год текущий","^",{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA35=\"\",\"\",YEAR(AA35)-2000)","v":21},{"$f":"IF(AB35=\"\",\"\",YEAR(AB35)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN35=\"\",\"\",YEAR(CN35)-2000)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},"дата старта отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$17=\"\",$Q$17=0),\"\",IF($Q$33=Lists!$I$17,$Q$17-IF(WEEKDAY($Q$17)=1,7,WEEKDAY($Q$17))+2,IF($Q$33=Lists!$I$18,EOMONTH($Q$17,-1)+INT((IF(DAY($Q$17)=31,30,DAY($Q$17))-1)/10)*10+1,IF(OR($Q$33=Lists!$I$19,$Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EOMONTH($Q$17,-1)+1,IF($Q$33=Lists!$I$20,EOMONTH($Q$17,-(MONTH($Q$17)-3*INT((MONTH($Q$17)-1)/3)))+1,IF($Q$33=Lists!$I$22,EOMONTH($Q$17,-MONTH($Q$17))+1,\"\"))))))","v":"2021-05-01"},null,null,{"$f":"IF(AA$31=1,IF(AA$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(Z36=\"\",\"\",IF(Z36+1>$X$21,\"\",Z36+1)))","v":"2021-05-01"},{"$f":"IF(AB$31=1,IF(AB$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(AA36=\"\",\"\",IF(AA36+1>$X$21,\"\",AA36+1)))","v":"2022-05-01"},"2023-05-01","2024-05-01","2025-05-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN$31=1,IF(CN$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(CM36=\"\",\"\",IF(CM36+1>$X$21,\"\",CM36+1)))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},"дата завершения отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X35=\"\",AA36=\"\"),\"\",MAX($Z36:$CV36))","v":"2026-04-30"},null,null,{"$f":"IF(AA35=\"\",\"\",IF($Q$33=Lists!$I$17,AA35+6,IF($Q$33=Lists!$I$18,IF(DAY(AA35)=21,EOMONTH(AA35,0),AA35+9),IF($Q$33=Lists!$I$19,EOMONTH(AA35,0),IF($Q$33=Lists!$I$20,EOMONTH(AA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AA35,11),\"\"))))))","v":"2022-04-30"},{"$f":"IF(AB35=\"\",\"\",IF($Q$33=Lists!$I$17,AB35+6,IF($Q$33=Lists!$I$18,IF(DAY(AB35)=21,EOMONTH(AB35,0),AB35+9),IF($Q$33=Lists!$I$19,EOMONTH(AB35,0),IF($Q$33=Lists!$I$20,EOMONTH(AB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AB35,11),\"\"))))))","v":"2023-04-30"},{"$f":"IF(AC35=\"\",\"\",IF($Q$33=Lists!$I$17,AC35+6,IF($Q$33=Lists!$I$18,IF(DAY(AC35)=21,EOMONTH(AC35,0),AC35+9),IF($Q$33=Lists!$I$19,EOMONTH(AC35,0),IF($Q$33=Lists!$I$20,EOMONTH(AC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AC35,11),\"\"))))))","v":"2024-04-30"},{"$f":"IF(AD35=\"\",\"\",IF($Q$33=Lists!$I$17,AD35+6,IF($Q$33=Lists!$I$18,IF(DAY(AD35)=21,EOMONTH(AD35,0),AD35+9),IF($Q$33=Lists!$I$19,EOMONTH(AD35,0),IF($Q$33=Lists!$I$20,EOMONTH(AD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AD35,11),\"\"))))))","v":"2025-04-30"},{"$f":"IF(AE35=\"\",\"\",IF($Q$33=Lists!$I$17,AE35+6,IF($Q$33=Lists!$I$18,IF(DAY(AE35)=21,EOMONTH(AE35,0),AE35+9),IF($Q$33=Lists!$I$19,EOMONTH(AE35,0),IF($Q$33=Lists!$I$20,EOMONTH(AE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AE35,11),\"\"))))))","v":"2026-04-30"},{"$f":"IF(AF35=\"\",\"\",IF($Q$33=Lists!$I$17,AF35+6,IF($Q$33=Lists!$I$18,IF(DAY(AF35)=21,EOMONTH(AF35,0),AF35+9),IF($Q$33=Lists!$I$19,EOMONTH(AF35,0),IF($Q$33=Lists!$I$20,EOMONTH(AF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AF35,11),\"\"))))))","v":""},{"$f":"IF(AG35=\"\",\"\",IF($Q$33=Lists!$I$17,AG35+6,IF($Q$33=Lists!$I$18,IF(DAY(AG35)=21,EOMONTH(AG35,0),AG35+9),IF($Q$33=Lists!$I$19,EOMONTH(AG35,0),IF($Q$33=Lists!$I$20,EOMONTH(AG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AG35,11),\"\"))))))","v":""},{"$f":"IF(AH35=\"\",\"\",IF($Q$33=Lists!$I$17,AH35+6,IF($Q$33=Lists!$I$18,IF(DAY(AH35)=21,EOMONTH(AH35,0),AH35+9),IF($Q$33=Lists!$I$19,EOMONTH(AH35,0),IF($Q$33=Lists!$I$20,EOMONTH(AH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AH35,11),\"\"))))))","v":""},{"$f":"IF(AI35=\"\",\"\",IF($Q$33=Lists!$I$17,AI35+6,IF($Q$33=Lists!$I$18,IF(DAY(AI35)=21,EOMONTH(AI35,0),AI35+9),IF($Q$33=Lists!$I$19,EOMONTH(AI35,0),IF($Q$33=Lists!$I$20,EOMONTH(AI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AI35,11),\"\"))))))","v":""},{"$f":"IF(AJ35=\"\",\"\",IF($Q$33=Lists!$I$17,AJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AJ35)=21,EOMONTH(AJ35,0),AJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AJ35,11),\"\"))))))","v":""},{"$f":"IF(AK35=\"\",\"\",IF($Q$33=Lists!$I$17,AK35+6,IF($Q$33=Lists!$I$18,IF(DAY(AK35)=21,EOMONTH(AK35,0),AK35+9),IF($Q$33=Lists!$I$19,EOMONTH(AK35,0),IF($Q$33=Lists!$I$20,EOMONTH(AK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AK35,11),\"\"))))))","v":""},{"$f":"IF(AL35=\"\",\"\",IF($Q$33=Lists!$I$17,AL35+6,IF($Q$33=Lists!$I$18,IF(DAY(AL35)=21,EOMONTH(AL35,0),AL35+9),IF($Q$33=Lists!$I$19,EOMONTH(AL35,0),IF($Q$33=Lists!$I$20,EOMONTH(AL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AL35,11),\"\"))))))","v":""},{"$f":"IF(AM35=\"\",\"\",IF($Q$33=Lists!$I$17,AM35+6,IF($Q$33=Lists!$I$18,IF(DAY(AM35)=21,EOMONTH(AM35,0),AM35+9),IF($Q$33=Lists!$I$19,EOMONTH(AM35,0),IF($Q$33=Lists!$I$20,EOMONTH(AM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AM35,11),\"\"))))))","v":""},{"$f":"IF(AN35=\"\",\"\",IF($Q$33=Lists!$I$17,AN35+6,IF($Q$33=Lists!$I$18,IF(DAY(AN35)=21,EOMONTH(AN35,0),AN35+9),IF($Q$33=Lists!$I$19,EOMONTH(AN35,0),IF($Q$33=Lists!$I$20,EOMONTH(AN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AN35,11),\"\"))))))","v":""},{"$f":"IF(AO35=\"\",\"\",IF($Q$33=Lists!$I$17,AO35+6,IF($Q$33=Lists!$I$18,IF(DAY(AO35)=21,EOMONTH(AO35,0),AO35+9),IF($Q$33=Lists!$I$19,EOMONTH(AO35,0),IF($Q$33=Lists!$I$20,EOMONTH(AO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AO35,11),\"\"))))))","v":""},{"$f":"IF(AP35=\"\",\"\",IF($Q$33=Lists!$I$17,AP35+6,IF($Q$33=Lists!$I$18,IF(DAY(AP35)=21,EOMONTH(AP35,0),AP35+9),IF($Q$33=Lists!$I$19,EOMONTH(AP35,0),IF($Q$33=Lists!$I$20,EOMONTH(AP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AP35,11),\"\"))))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF($Q$33=Lists!$I$17,AQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AQ35)=21,EOMONTH(AQ35,0),AQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AQ35,11),\"\"))))))","v":""},{"$f":"IF(AR35=\"\",\"\",IF($Q$33=Lists!$I$17,AR35+6,IF($Q$33=Lists!$I$18,IF(DAY(AR35)=21,EOMONTH(AR35,0),AR35+9),IF($Q$33=Lists!$I$19,EOMONTH(AR35,0),IF($Q$33=Lists!$I$20,EOMONTH(AR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AR35,11),\"\"))))))","v":""},{"$f":"IF(AS35=\"\",\"\",IF($Q$33=Lists!$I$17,AS35+6,IF($Q$33=Lists!$I$18,IF(DAY(AS35)=21,EOMONTH(AS35,0),AS35+9),IF($Q$33=Lists!$I$19,EOMONTH(AS35,0),IF($Q$33=Lists!$I$20,EOMONTH(AS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AS35,11),\"\"))))))","v":""},{"$f":"IF(AT35=\"\",\"\",IF($Q$33=Lists!$I$17,AT35+6,IF($Q$33=Lists!$I$18,IF(DAY(AT35)=21,EOMONTH(AT35,0),AT35+9),IF($Q$33=Lists!$I$19,EOMONTH(AT35,0),IF($Q$33=Lists!$I$20,EOMONTH(AT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AT35,11),\"\"))))))","v":""},{"$f":"IF(AU35=\"\",\"\",IF($Q$33=Lists!$I$17,AU35+6,IF($Q$33=Lists!$I$18,IF(DAY(AU35)=21,EOMONTH(AU35,0),AU35+9),IF($Q$33=Lists!$I$19,EOMONTH(AU35,0),IF($Q$33=Lists!$I$20,EOMONTH(AU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AU35,11),\"\"))))))","v":""},{"$f":"IF(AV35=\"\",\"\",IF($Q$33=Lists!$I$17,AV35+6,IF($Q$33=Lists!$I$18,IF(DAY(AV35)=21,EOMONTH(AV35,0),AV35+9),IF($Q$33=Lists!$I$19,EOMONTH(AV35,0),IF($Q$33=Lists!$I$20,EOMONTH(AV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AV35,11),\"\"))))))","v":""},{"$f":"IF(AW35=\"\",\"\",IF($Q$33=Lists!$I$17,AW35+6,IF($Q$33=Lists!$I$18,IF(DAY(AW35)=21,EOMONTH(AW35,0),AW35+9),IF($Q$33=Lists!$I$19,EOMONTH(AW35,0),IF($Q$33=Lists!$I$20,EOMONTH(AW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AW35,11),\"\"))))))","v":""},{"$f":"IF(AX35=\"\",\"\",IF($Q$33=Lists!$I$17,AX35+6,IF($Q$33=Lists!$I$18,IF(DAY(AX35)=21,EOMONTH(AX35,0),AX35+9),IF($Q$33=Lists!$I$19,EOMONTH(AX35,0),IF($Q$33=Lists!$I$20,EOMONTH(AX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AX35,11),\"\"))))))","v":""},{"$f":"IF(AY35=\"\",\"\",IF($Q$33=Lists!$I$17,AY35+6,IF($Q$33=Lists!$I$18,IF(DAY(AY35)=21,EOMONTH(AY35,0),AY35+9),IF($Q$33=Lists!$I$19,EOMONTH(AY35,0),IF($Q$33=Lists!$I$20,EOMONTH(AY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AY35,11),\"\"))))))","v":""},{"$f":"IF(AZ35=\"\",\"\",IF($Q$33=Lists!$I$17,AZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AZ35)=21,EOMONTH(AZ35,0),AZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AZ35,11),\"\"))))))","v":""},{"$f":"IF(BA35=\"\",\"\",IF($Q$33=Lists!$I$17,BA35+6,IF($Q$33=Lists!$I$18,IF(DAY(BA35)=21,EOMONTH(BA35,0),BA35+9),IF($Q$33=Lists!$I$19,EOMONTH(BA35,0),IF($Q$33=Lists!$I$20,EOMONTH(BA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BA35,11),\"\"))))))","v":""},{"$f":"IF(BB35=\"\",\"\",IF($Q$33=Lists!$I$17,BB35+6,IF($Q$33=Lists!$I$18,IF(DAY(BB35)=21,EOMONTH(BB35,0),BB35+9),IF($Q$33=Lists!$I$19,EOMONTH(BB35,0),IF($Q$33=Lists!$I$20,EOMONTH(BB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BB35,11),\"\"))))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF($Q$33=Lists!$I$17,BC35+6,IF($Q$33=Lists!$I$18,IF(DAY(BC35)=21,EOMONTH(BC35,0),BC35+9),IF($Q$33=Lists!$I$19,EOMONTH(BC35,0),IF($Q$33=Lists!$I$20,EOMONTH(BC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BC35,11),\"\"))))))","v":""},{"$f":"IF(BD35=\"\",\"\",IF($Q$33=Lists!$I$17,BD35+6,IF($Q$33=Lists!$I$18,IF(DAY(BD35)=21,EOMONTH(BD35,0),BD35+9),IF($Q$33=Lists!$I$19,EOMONTH(BD35,0),IF($Q$33=Lists!$I$20,EOMONTH(BD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BD35,11),\"\"))))))","v":""},{"$f":"IF(BE35=\"\",\"\",IF($Q$33=Lists!$I$17,BE35+6,IF($Q$33=Lists!$I$18,IF(DAY(BE35)=21,EOMONTH(BE35,0),BE35+9),IF($Q$33=Lists!$I$19,EOMONTH(BE35,0),IF($Q$33=Lists!$I$20,EOMONTH(BE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BE35,11),\"\"))))))","v":""},{"$f":"IF(BF35=\"\",\"\",IF($Q$33=Lists!$I$17,BF35+6,IF($Q$33=Lists!$I$18,IF(DAY(BF35)=21,EOMONTH(BF35,0),BF35+9),IF($Q$33=Lists!$I$19,EOMONTH(BF35,0),IF($Q$33=Lists!$I$20,EOMONTH(BF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BF35,11),\"\"))))))","v":""},{"$f":"IF(BG35=\"\",\"\",IF($Q$33=Lists!$I$17,BG35+6,IF($Q$33=Lists!$I$18,IF(DAY(BG35)=21,EOMONTH(BG35,0),BG35+9),IF($Q$33=Lists!$I$19,EOMONTH(BG35,0),IF($Q$33=Lists!$I$20,EOMONTH(BG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BG35,11),\"\"))))))","v":""},{"$f":"IF(BH35=\"\",\"\",IF($Q$33=Lists!$I$17,BH35+6,IF($Q$33=Lists!$I$18,IF(DAY(BH35)=21,EOMONTH(BH35,0),BH35+9),IF($Q$33=Lists!$I$19,EOMONTH(BH35,0),IF($Q$33=Lists!$I$20,EOMONTH(BH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BH35,11),\"\"))))))","v":""},{"$f":"IF(BI35=\"\",\"\",IF($Q$33=Lists!$I$17,BI35+6,IF($Q$33=Lists!$I$18,IF(DAY(BI35)=21,EOMONTH(BI35,0),BI35+9),IF($Q$33=Lists!$I$19,EOMONTH(BI35,0),IF($Q$33=Lists!$I$20,EOMONTH(BI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BI35,11),\"\"))))))","v":""},{"$f":"IF(BJ35=\"\",\"\",IF($Q$33=Lists!$I$17,BJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BJ35)=21,EOMONTH(BJ35,0),BJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BJ35,11),\"\"))))))","v":""},{"$f":"IF(BK35=\"\",\"\",IF($Q$33=Lists!$I$17,BK35+6,IF($Q$33=Lists!$I$18,IF(DAY(BK35)=21,EOMONTH(BK35,0),BK35+9),IF($Q$33=Lists!$I$19,EOMONTH(BK35,0),IF($Q$33=Lists!$I$20,EOMONTH(BK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BK35,11),\"\"))))))","v":""},{"$f":"IF(BL35=\"\",\"\",IF($Q$33=Lists!$I$17,BL35+6,IF($Q$33=Lists!$I$18,IF(DAY(BL35)=21,EOMONTH(BL35,0),BL35+9),IF($Q$33=Lists!$I$19,EOMONTH(BL35,0),IF($Q$33=Lists!$I$20,EOMONTH(BL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BL35,11),\"\"))))))","v":""},{"$f":"IF(BM35=\"\",\"\",IF($Q$33=Lists!$I$17,BM35+6,IF($Q$33=Lists!$I$18,IF(DAY(BM35)=21,EOMONTH(BM35,0),BM35+9),IF($Q$33=Lists!$I$19,EOMONTH(BM35,0),IF($Q$33=Lists!$I$20,EOMONTH(BM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BM35,11),\"\"))))))","v":""},{"$f":"IF(BN35=\"\",\"\",IF($Q$33=Lists!$I$17,BN35+6,IF($Q$33=Lists!$I$18,IF(DAY(BN35)=21,EOMONTH(BN35,0),BN35+9),IF($Q$33=Lists!$I$19,EOMONTH(BN35,0),IF($Q$33=Lists!$I$20,EOMONTH(BN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BN35,11),\"\"))))))","v":""},{"$f":"IF(BO35=\"\",\"\",IF($Q$33=Lists!$I$17,BO35+6,IF($Q$33=Lists!$I$18,IF(DAY(BO35)=21,EOMONTH(BO35,0),BO35+9),IF($Q$33=Lists!$I$19,EOMONTH(BO35,0),IF($Q$33=Lists!$I$20,EOMONTH(BO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BO35,11),\"\"))))))","v":""},{"$f":"IF(BP35=\"\",\"\",IF($Q$33=Lists!$I$17,BP35+6,IF($Q$33=Lists!$I$18,IF(DAY(BP35)=21,EOMONTH(BP35,0),BP35+9),IF($Q$33=Lists!$I$19,EOMONTH(BP35,0),IF($Q$33=Lists!$I$20,EOMONTH(BP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BP35,11),\"\"))))))","v":""},{"$f":"IF(BQ35=\"\",\"\",IF($Q$33=Lists!$I$17,BQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BQ35)=21,EOMONTH(BQ35,0),BQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BQ35,11),\"\"))))))","v":""},{"$f":"IF(BR35=\"\",\"\",IF($Q$33=Lists!$I$17,BR35+6,IF($Q$33=Lists!$I$18,IF(DAY(BR35)=21,EOMONTH(BR35,0),BR35+9),IF($Q$33=Lists!$I$19,EOMONTH(BR35,0),IF($Q$33=Lists!$I$20,EOMONTH(BR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BR35,11),\"\"))))))","v":""},{"$f":"IF(BS35=\"\",\"\",IF($Q$33=Lists!$I$17,BS35+6,IF($Q$33=Lists!$I$18,IF(DAY(BS35)=21,EOMONTH(BS35,0),BS35+9),IF($Q$33=Lists!$I$19,EOMONTH(BS35,0),IF($Q$33=Lists!$I$20,EOMONTH(BS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BS35,11),\"\"))))))","v":""},{"$f":"IF(BT35=\"\",\"\",IF($Q$33=Lists!$I$17,BT35+6,IF($Q$33=Lists!$I$18,IF(DAY(BT35)=21,EOMONTH(BT35,0),BT35+9),IF($Q$33=Lists!$I$19,EOMONTH(BT35,0),IF($Q$33=Lists!$I$20,EOMONTH(BT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BT35,11),\"\"))))))","v":""},{"$f":"IF(BU35=\"\",\"\",IF($Q$33=Lists!$I$17,BU35+6,IF($Q$33=Lists!$I$18,IF(DAY(BU35)=21,EOMONTH(BU35,0),BU35+9),IF($Q$33=Lists!$I$19,EOMONTH(BU35,0),IF($Q$33=Lists!$I$20,EOMONTH(BU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BU35,11),\"\"))))))","v":""},{"$f":"IF(BV35=\"\",\"\",IF($Q$33=Lists!$I$17,BV35+6,IF($Q$33=Lists!$I$18,IF(DAY(BV35)=21,EOMONTH(BV35,0),BV35+9),IF($Q$33=Lists!$I$19,EOMONTH(BV35,0),IF($Q$33=Lists!$I$20,EOMONTH(BV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BV35,11),\"\"))))))","v":""},{"$f":"IF(BW35=\"\",\"\",IF($Q$33=Lists!$I$17,BW35+6,IF($Q$33=Lists!$I$18,IF(DAY(BW35)=21,EOMONTH(BW35,0),BW35+9),IF($Q$33=Lists!$I$19,EOMONTH(BW35,0),IF($Q$33=Lists!$I$20,EOMONTH(BW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BW35,11),\"\"))))))","v":""},{"$f":"IF(BX35=\"\",\"\",IF($Q$33=Lists!$I$17,BX35+6,IF($Q$33=Lists!$I$18,IF(DAY(BX35)=21,EOMONTH(BX35,0),BX35+9),IF($Q$33=Lists!$I$19,EOMONTH(BX35,0),IF($Q$33=Lists!$I$20,EOMONTH(BX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BX35,11),\"\"))))))","v":""},{"$f":"IF(BY35=\"\",\"\",IF($Q$33=Lists!$I$17,BY35+6,IF($Q$33=Lists!$I$18,IF(DAY(BY35)=21,EOMONTH(BY35,0),BY35+9),IF($Q$33=Lists!$I$19,EOMONTH(BY35,0),IF($Q$33=Lists!$I$20,EOMONTH(BY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BY35,11),\"\"))))))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF($Q$33=Lists!$I$17,BZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BZ35)=21,EOMONTH(BZ35,0),BZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BZ35,11),\"\"))))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF($Q$33=Lists!$I$17,CA35+6,IF($Q$33=Lists!$I$18,IF(DAY(CA35)=21,EOMONTH(CA35,0),CA35+9),IF($Q$33=Lists!$I$19,EOMONTH(CA35,0),IF($Q$33=Lists!$I$20,EOMONTH(CA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CA35,11),\"\"))))))","v":""},{"$f":"IF(CB35=\"\",\"\",IF($Q$33=Lists!$I$17,CB35+6,IF($Q$33=Lists!$I$18,IF(DAY(CB35)=21,EOMONTH(CB35,0),CB35+9),IF($Q$33=Lists!$I$19,EOMONTH(CB35,0),IF($Q$33=Lists!$I$20,EOMONTH(CB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CB35,11),\"\"))))))","v":""},{"$f":"IF(CC35=\"\",\"\",IF($Q$33=Lists!$I$17,CC35+6,IF($Q$33=Lists!$I$18,IF(DAY(CC35)=21,EOMONTH(CC35,0),CC35+9),IF($Q$33=Lists!$I$19,EOMONTH(CC35,0),IF($Q$33=Lists!$I$20,EOMONTH(CC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CC35,11),\"\"))))))","v":""},{"$f":"IF(CD35=\"\",\"\",IF($Q$33=Lists!$I$17,CD35+6,IF($Q$33=Lists!$I$18,IF(DAY(CD35)=21,EOMONTH(CD35,0),CD35+9),IF($Q$33=Lists!$I$19,EOMONTH(CD35,0),IF($Q$33=Lists!$I$20,EOMONTH(CD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CD35,11),\"\"))))))","v":""},{"$f":"IF(CE35=\"\",\"\",IF($Q$33=Lists!$I$17,CE35+6,IF($Q$33=Lists!$I$18,IF(DAY(CE35)=21,EOMONTH(CE35,0),CE35+9),IF($Q$33=Lists!$I$19,EOMONTH(CE35,0),IF($Q$33=Lists!$I$20,EOMONTH(CE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CE35,11),\"\"))))))","v":""},{"$f":"IF(CF35=\"\",\"\",IF($Q$33=Lists!$I$17,CF35+6,IF($Q$33=Lists!$I$18,IF(DAY(CF35)=21,EOMONTH(CF35,0),CF35+9),IF($Q$33=Lists!$I$19,EOMONTH(CF35,0),IF($Q$33=Lists!$I$20,EOMONTH(CF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CF35,11),\"\"))))))","v":""},{"$f":"IF(CG35=\"\",\"\",IF($Q$33=Lists!$I$17,CG35+6,IF($Q$33=Lists!$I$18,IF(DAY(CG35)=21,EOMONTH(CG35,0),CG35+9),IF($Q$33=Lists!$I$19,EOMONTH(CG35,0),IF($Q$33=Lists!$I$20,EOMONTH(CG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CG35,11),\"\"))))))","v":""},{"$f":"IF(CH35=\"\",\"\",IF($Q$33=Lists!$I$17,CH35+6,IF($Q$33=Lists!$I$18,IF(DAY(CH35)=21,EOMONTH(CH35,0),CH35+9),IF($Q$33=Lists!$I$19,EOMONTH(CH35,0),IF($Q$33=Lists!$I$20,EOMONTH(CH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CH35,11),\"\"))))))","v":""},{"$f":"IF(CI35=\"\",\"\",IF($Q$33=Lists!$I$17,CI35+6,IF($Q$33=Lists!$I$18,IF(DAY(CI35)=21,EOMONTH(CI35,0),CI35+9),IF($Q$33=Lists!$I$19,EOMONTH(CI35,0),IF($Q$33=Lists!$I$20,EOMONTH(CI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CI35,11),\"\"))))))","v":""},{"$f":"IF(CJ35=\"\",\"\",IF($Q$33=Lists!$I$17,CJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CJ35)=21,EOMONTH(CJ35,0),CJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CJ35,11),\"\"))))))","v":""},{"$f":"IF(CK35=\"\",\"\",IF($Q$33=Lists!$I$17,CK35+6,IF($Q$33=Lists!$I$18,IF(DAY(CK35)=21,EOMONTH(CK35,0),CK35+9),IF($Q$33=Lists!$I$19,EOMONTH(CK35,0),IF($Q$33=Lists!$I$20,EOMONTH(CK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CK35,11),\"\"))))))","v":""},{"$f":"IF(CL35=\"\",\"\",IF($Q$33=Lists!$I$17,CL35+6,IF($Q$33=Lists!$I$18,IF(DAY(CL35)=21,EOMONTH(CL35,0),CL35+9),IF($Q$33=Lists!$I$19,EOMONTH(CL35,0),IF($Q$33=Lists!$I$20,EOMONTH(CL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CL35,11),\"\"))))))","v":""},{"$f":"IF(CM35=\"\",\"\",IF($Q$33=Lists!$I$17,CM35+6,IF($Q$33=Lists!$I$18,IF(DAY(CM35)=21,EOMONTH(CM35,0),CM35+9),IF($Q$33=Lists!$I$19,EOMONTH(CM35,0),IF($Q$33=Lists!$I$20,EOMONTH(CM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CM35,11),\"\"))))))","v":""},{"$f":"IF(CN35=\"\",\"\",IF($Q$33=Lists!$I$17,CN35+6,IF($Q$33=Lists!$I$18,IF(DAY(CN35)=21,EOMONTH(CN35,0),CN35+9),IF($Q$33=Lists!$I$19,EOMONTH(CN35,0),IF($Q$33=Lists!$I$20,EOMONTH(CN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CN35,11),\"\"))))))","v":""},{"$f":"IF(CO35=\"\",\"\",IF($Q$33=Lists!$I$17,CO35+6,IF($Q$33=Lists!$I$18,IF(DAY(CO35)=21,EOMONTH(CO35,0),CO35+9),IF($Q$33=Lists!$I$19,EOMONTH(CO35,0),IF($Q$33=Lists!$I$20,EOMONTH(CO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CO35,11),\"\"))))))","v":""},{"$f":"IF(CP35=\"\",\"\",IF($Q$33=Lists!$I$17,CP35+6,IF($Q$33=Lists!$I$18,IF(DAY(CP35)=21,EOMONTH(CP35,0),CP35+9),IF($Q$33=Lists!$I$19,EOMONTH(CP35,0),IF($Q$33=Lists!$I$20,EOMONTH(CP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CP35,11),\"\"))))))","v":""},{"$f":"IF(CQ35=\"\",\"\",IF($Q$33=Lists!$I$17,CQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CQ35)=21,EOMONTH(CQ35,0),CQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CQ35,11),\"\"))))))","v":""},{"$f":"IF(CR35=\"\",\"\",IF($Q$33=Lists!$I$17,CR35+6,IF($Q$33=Lists!$I$18,IF(DAY(CR35)=21,EOMONTH(CR35,0),CR35+9),IF($Q$33=Lists!$I$19,EOMONTH(CR35,0),IF($Q$33=Lists!$I$20,EOMONTH(CR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CR35,11),\"\"))))))","v":""},{"$f":"IF(CS35=\"\",\"\",IF($Q$33=Lists!$I$17,CS35+6,IF($Q$33=Lists!$I$18,IF(DAY(CS35)=21,EOMONTH(CS35,0),CS35+9),IF($Q$33=Lists!$I$19,EOMONTH(CS35,0),IF($Q$33=Lists!$I$20,EOMONTH(CS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CS35,11),\"\"))))))","v":""},{"$f":"IF(CT35=\"\",\"\",IF($Q$33=Lists!$I$17,CT35+6,IF($Q$33=Lists!$I$18,IF(DAY(CT35)=21,EOMONTH(CT35,0),CT35+9),IF($Q$33=Lists!$I$19,EOMONTH(CT35,0),IF($Q$33=Lists!$I$20,EOMONTH(CT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CT35,11),\"\"))))))","v":""},{"$f":"IF(CU35=\"\",\"\",IF($Q$33=Lists!$I$17,CU35+6,IF($Q$33=Lists!$I$18,IF(DAY(CU35)=21,EOMONTH(CU35,0),CU35+9),IF($Q$33=Lists!$I$19,EOMONTH(CU35,0),IF($Q$33=Lists!$I$20,EOMONTH(CU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CU35,11),\"\"))))))","v":""}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},"названия периодов отчетности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AA32,MONTH(AA35),$Z33:AA33,YEAR(AA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AA32=1,\"янв\",IF(AA32=2,\"фев\",IF(AA32=3,\"мар\",IF(AA32=4,\"апр\",IF(AA32=5,\"май\",IF(AA32=6,\"июн\",IF(AA32=7,\"июл\",IF(AA32=8,\"авг\",IF(AA32=9,\"сен\",IF(AA32=10,\"окт\",IF(AA32=11,\"ноя\",\"дек\")))))))))))&AA33,IF($Q$33=Lists!$I$19,AA35,IF($Q$33=Lists!$I$20,(INT((AA32-1)/3)+1)&\"кв\"&AA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AA35)&\"г.\",\"\"))))))","v":"1 год"},{"$f":"IF(AB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AB32,MONTH(AB35),$Z33:AB33,YEAR(AB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AB32=1,\"янв\",IF(AB32=2,\"фев\",IF(AB32=3,\"мар\",IF(AB32=4,\"апр\",IF(AB32=5,\"май\",IF(AB32=6,\"июн\",IF(AB32=7,\"июл\",IF(AB32=8,\"авг\",IF(AB32=9,\"сен\",IF(AB32=10,\"окт\",IF(AB32=11,\"ноя\",\"дек\")))))))))))&AB33,IF($Q$33=Lists!$I$19,AB35,IF($Q$33=Lists!$I$20,(INT((AB32-1)/3)+1)&\"кв\"&AB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AB35)&\"г.\",\"\"))))))","v":"2 год"},{"$f":"IF(AC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AC32,MONTH(AC35),$Z33:AC33,YEAR(AC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AC32=1,\"янв\",IF(AC32=2,\"фев\",IF(AC32=3,\"мар\",IF(AC32=4,\"апр\",IF(AC32=5,\"май\",IF(AC32=6,\"июн\",IF(AC32=7,\"июл\",IF(AC32=8,\"авг\",IF(AC32=9,\"сен\",IF(AC32=10,\"окт\",IF(AC32=11,\"ноя\",\"дек\")))))))))))&AC33,IF($Q$33=Lists!$I$19,AC35,IF($Q$33=Lists!$I$20,(INT((AC32-1)/3)+1)&\"кв\"&AC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AC35)&\"г.\",\"\"))))))","v":"3 год"},{"$f":"IF(AD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AD32,MONTH(AD35),$Z33:AD33,YEAR(AD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AD32=1,\"янв\",IF(AD32=2,\"фев\",IF(AD32=3,\"мар\",IF(AD32=4,\"апр\",IF(AD32=5,\"май\",IF(AD32=6,\"июн\",IF(AD32=7,\"июл\",IF(AD32=8,\"авг\",IF(AD32=9,\"сен\",IF(AD32=10,\"окт\",IF(AD32=11,\"ноя\",\"дек\")))))))))))&AD33,IF($Q$33=Lists!$I$19,AD35,IF($Q$33=Lists!$I$20,(INT((AD32-1)/3)+1)&\"кв\"&AD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AD35)&\"г.\",\"\"))))))","v":"4 год"},{"$f":"IF(AE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AE32,MONTH(AE35),$Z33:AE33,YEAR(AE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AE32=1,\"янв\",IF(AE32=2,\"фев\",IF(AE32=3,\"мар\",IF(AE32=4,\"апр\",IF(AE32=5,\"май\",IF(AE32=6,\"июн\",IF(AE32=7,\"июл\",IF(AE32=8,\"авг\",IF(AE32=9,\"сен\",IF(AE32=10,\"окт\",IF(AE32=11,\"ноя\",\"дек\")))))))))))&AE33,IF($Q$33=Lists!$I$19,AE35,IF($Q$33=Lists!$I$20,(INT((AE32-1)/3)+1)&\"кв\"&AE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AE35)&\"г.\",\"\"))))))","v":"5 год"},{"$f":"IF(AF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AF32,MONTH(AF35),$Z33:AF33,YEAR(AF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AF32=1,\"янв\",IF(AF32=2,\"фев\",IF(AF32=3,\"мар\",IF(AF32=4,\"апр\",IF(AF32=5,\"май\",IF(AF32=6,\"июн\",IF(AF32=7,\"июл\",IF(AF32=8,\"авг\",IF(AF32=9,\"сен\",IF(AF32=10,\"окт\",IF(AF32=11,\"ноя\",\"дек\")))))))))))&AF33,IF($Q$33=Lists!$I$19,AF35,IF($Q$33=Lists!$I$20,(INT((AF32-1)/3)+1)&\"кв\"&AF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AG32,MONTH(AG35),$Z33:AG33,YEAR(AG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AG32=1,\"янв\",IF(AG32=2,\"фев\",IF(AG32=3,\"мар\",IF(AG32=4,\"апр\",IF(AG32=5,\"май\",IF(AG32=6,\"июн\",IF(AG32=7,\"июл\",IF(AG32=8,\"авг\",IF(AG32=9,\"сен\",IF(AG32=10,\"окт\",IF(AG32=11,\"ноя\",\"дек\")))))))))))&AG33,IF($Q$33=Lists!$I$19,AG35,IF($Q$33=Lists!$I$20,(INT((AG32-1)/3)+1)&\"кв\"&AG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AH32,MONTH(AH35),$Z33:AH33,YEAR(AH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AH32=1,\"янв\",IF(AH32=2,\"фев\",IF(AH32=3,\"мар\",IF(AH32=4,\"апр\",IF(AH32=5,\"май\",IF(AH32=6,\"июн\",IF(AH32=7,\"июл\",IF(AH32=8,\"авг\",IF(AH32=9,\"сен\",IF(AH32=10,\"окт\",IF(AH32=11,\"ноя\",\"дек\")))))))))))&AH33,IF($Q$33=Lists!$I$19,AH35,IF($Q$33=Lists!$I$20,(INT((AH32-1)/3)+1)&\"кв\"&AH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AI32,MONTH(AI35),$Z33:AI33,YEAR(AI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AI32=1,\"янв\",IF(AI32=2,\"фев\",IF(AI32=3,\"мар\",IF(AI32=4,\"апр\",IF(AI32=5,\"май\",IF(AI32=6,\"июн\",IF(AI32=7,\"июл\",IF(AI32=8,\"авг\",IF(AI32=9,\"сен\",IF(AI32=10,\"окт\",IF(AI32=11,\"ноя\",\"дек\")))))))))))&AI33,IF($Q$33=Lists!$I$19,AI35,IF($Q$33=Lists!$I$20,(INT((AI32-1)/3)+1)&\"кв\"&AI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AJ32,MONTH(AJ35),$Z33:AJ33,YEAR(AJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AJ32=1,\"янв\",IF(AJ32=2,\"фев\",IF(AJ32=3,\"мар\",IF(AJ32=4,\"апр\",IF(AJ32=5,\"май\",IF(AJ32=6,\"июн\",IF(AJ32=7,\"июл\",IF(AJ32=8,\"авг\",IF(AJ32=9,\"сен\",IF(AJ32=10,\"окт\",IF(AJ32=11,\"ноя\",\"дек\")))))))))))&AJ33,IF($Q$33=Lists!$I$19,AJ35,IF($Q$33=Lists!$I$20,(INT((AJ32-1)/3)+1)&\"кв\"&AJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AK32,MONTH(AK35),$Z33:AK33,YEAR(AK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AK32=1,\"янв\",IF(AK32=2,\"фев\",IF(AK32=3,\"мар\",IF(AK32=4,\"апр\",IF(AK32=5,\"май\",IF(AK32=6,\"июн\",IF(AK32=7,\"июл\",IF(AK32=8,\"авг\",IF(AK32=9,\"сен\",IF(AK32=10,\"окт\",IF(AK32=11,\"ноя\",\"дек\")))))))))))&AK33,IF($Q$33=Lists!$I$19,AK35,IF($Q$33=Lists!$I$20,(INT((AK32-1)/3)+1)&\"кв\"&AK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AL32,MONTH(AL35),$Z33:AL33,YEAR(AL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AL32=1,\"янв\",IF(AL32=2,\"фев\",IF(AL32=3,\"мар\",IF(AL32=4,\"апр\",IF(AL32=5,\"май\",IF(AL32=6,\"июн\",IF(AL32=7,\"июл\",IF(AL32=8,\"авг\",IF(AL32=9,\"сен\",IF(AL32=10,\"окт\",IF(AL32=11,\"ноя\",\"дек\")))))))))))&AL33,IF($Q$33=Lists!$I$19,AL35,IF($Q$33=Lists!$I$20,(INT((AL32-1)/3)+1)&\"кв\"&AL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AM32,MONTH(AM35),$Z33:AM33,YEAR(AM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AM32=1,\"янв\",IF(AM32=2,\"фев\",IF(AM32=3,\"мар\",IF(AM32=4,\"апр\",IF(AM32=5,\"май\",IF(AM32=6,\"июн\",IF(AM32=7,\"июл\",IF(AM32=8,\"авг\",IF(AM32=9,\"сен\",IF(AM32=10,\"окт\",IF(AM32=11,\"ноя\",\"дек\")))))))))))&AM33,IF($Q$33=Lists!$I$19,AM35,IF($Q$33=Lists!$I$20,(INT((AM32-1)/3)+1)&\"кв\"&AM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AN32,MONTH(AN35),$Z33:AN33,YEAR(AN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AN32=1,\"янв\",IF(AN32=2,\"фев\",IF(AN32=3,\"мар\",IF(AN32=4,\"апр\",IF(AN32=5,\"май\",IF(AN32=6,\"июн\",IF(AN32=7,\"июл\",IF(AN32=8,\"авг\",IF(AN32=9,\"сен\",IF(AN32=10,\"окт\",IF(AN32=11,\"ноя\",\"дек\")))))))))))&AN33,IF($Q$33=Lists!$I$19,AN35,IF($Q$33=Lists!$I$20,(INT((AN32-1)/3)+1)&\"кв\"&AN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AO32,MONTH(AO35),$Z33:AO33,YEAR(AO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AO32=1,\"янв\",IF(AO32=2,\"фев\",IF(AO32=3,\"мар\",IF(AO32=4,\"апр\",IF(AO32=5,\"май\",IF(AO32=6,\"июн\",IF(AO32=7,\"июл\",IF(AO32=8,\"авг\",IF(AO32=9,\"сен\",IF(AO32=10,\"окт\",IF(AO32=11,\"ноя\",\"дек\")))))))))))&AO33,IF($Q$33=Lists!$I$19,AO35,IF($Q$33=Lists!$I$20,(INT((AO32-1)/3)+1)&\"кв\"&AO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AP32,MONTH(AP35),$Z33:AP33,YEAR(AP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AP32=1,\"янв\",IF(AP32=2,\"фев\",IF(AP32=3,\"мар\",IF(AP32=4,\"апр\",IF(AP32=5,\"май\",IF(AP32=6,\"июн\",IF(AP32=7,\"июл\",IF(AP32=8,\"авг\",IF(AP32=9,\"сен\",IF(AP32=10,\"окт\",IF(AP32=11,\"ноя\",\"дек\")))))))))))&AP33,IF($Q$33=Lists!$I$19,AP35,IF($Q$33=Lists!$I$20,(INT((AP32-1)/3)+1)&\"кв\"&AP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AQ32,MONTH(AQ35),$Z33:AQ33,YEAR(AQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AQ32=1,\"янв\",IF(AQ32=2,\"фев\",IF(AQ32=3,\"мар\",IF(AQ32=4,\"апр\",IF(AQ32=5,\"май\",IF(AQ32=6,\"июн\",IF(AQ32=7,\"июл\",IF(AQ32=8,\"авг\",IF(AQ32=9,\"сен\",IF(AQ32=10,\"окт\",IF(AQ32=11,\"ноя\",\"дек\")))))))))))&AQ33,IF($Q$33=Lists!$I$19,AQ35,IF($Q$33=Lists!$I$20,(INT((AQ32-1)/3)+1)&\"кв\"&AQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AR32,MONTH(AR35),$Z33:AR33,YEAR(AR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AR32=1,\"янв\",IF(AR32=2,\"фев\",IF(AR32=3,\"мар\",IF(AR32=4,\"апр\",IF(AR32=5,\"май\",IF(AR32=6,\"июн\",IF(AR32=7,\"июл\",IF(AR32=8,\"авг\",IF(AR32=9,\"сен\",IF(AR32=10,\"окт\",IF(AR32=11,\"ноя\",\"дек\")))))))))))&AR33,IF($Q$33=Lists!$I$19,AR35,IF($Q$33=Lists!$I$20,(INT((AR32-1)/3)+1)&\"кв\"&AR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AS32,MONTH(AS35),$Z33:AS33,YEAR(AS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AS32=1,\"янв\",IF(AS32=2,\"фев\",IF(AS32=3,\"мар\",IF(AS32=4,\"апр\",IF(AS32=5,\"май\",IF(AS32=6,\"июн\",IF(AS32=7,\"июл\",IF(AS32=8,\"авг\",IF(AS32=9,\"сен\",IF(AS32=10,\"окт\",IF(AS32=11,\"ноя\",\"дек\")))))))))))&AS33,IF($Q$33=Lists!$I$19,AS35,IF($Q$33=Lists!$I$20,(INT((AS32-1)/3)+1)&\"кв\"&AS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AT32,MONTH(AT35),$Z33:AT33,YEAR(AT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AT32=1,\"янв\",IF(AT32=2,\"фев\",IF(AT32=3,\"мар\",IF(AT32=4,\"апр\",IF(AT32=5,\"май\",IF(AT32=6,\"июн\",IF(AT32=7,\"июл\",IF(AT32=8,\"авг\",IF(AT32=9,\"сен\",IF(AT32=10,\"окт\",IF(AT32=11,\"ноя\",\"дек\")))))))))))&AT33,IF($Q$33=Lists!$I$19,AT35,IF($Q$33=Lists!$I$20,(INT((AT32-1)/3)+1)&\"кв\"&AT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AU32,MONTH(AU35),$Z33:AU33,YEAR(AU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AU32=1,\"янв\",IF(AU32=2,\"фев\",IF(AU32=3,\"мар\",IF(AU32=4,\"апр\",IF(AU32=5,\"май\",IF(AU32=6,\"июн\",IF(AU32=7,\"июл\",IF(AU32=8,\"авг\",IF(AU32=9,\"сен\",IF(AU32=10,\"окт\",IF(AU32=11,\"ноя\",\"дек\")))))))))))&AU33,IF($Q$33=Lists!$I$19,AU35,IF($Q$33=Lists!$I$20,(INT((AU32-1)/3)+1)&\"кв\"&AU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AV32,MONTH(AV35),$Z33:AV33,YEAR(AV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AV32=1,\"янв\",IF(AV32=2,\"фев\",IF(AV32=3,\"мар\",IF(AV32=4,\"апр\",IF(AV32=5,\"май\",IF(AV32=6,\"июн\",IF(AV32=7,\"июл\",IF(AV32=8,\"авг\",IF(AV32=9,\"сен\",IF(AV32=10,\"окт\",IF(AV32=11,\"ноя\",\"дек\")))))))))))&AV33,IF($Q$33=Lists!$I$19,AV35,IF($Q$33=Lists!$I$20,(INT((AV32-1)/3)+1)&\"кв\"&AV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AW32,MONTH(AW35),$Z33:AW33,YEAR(AW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AW32=1,\"янв\",IF(AW32=2,\"фев\",IF(AW32=3,\"мар\",IF(AW32=4,\"апр\",IF(AW32=5,\"май\",IF(AW32=6,\"июн\",IF(AW32=7,\"июл\",IF(AW32=8,\"авг\",IF(AW32=9,\"сен\",IF(AW32=10,\"окт\",IF(AW32=11,\"ноя\",\"дек\")))))))))))&AW33,IF($Q$33=Lists!$I$19,AW35,IF($Q$33=Lists!$I$20,(INT((AW32-1)/3)+1)&\"кв\"&AW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AX32,MONTH(AX35),$Z33:AX33,YEAR(AX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AX32=1,\"янв\",IF(AX32=2,\"фев\",IF(AX32=3,\"мар\",IF(AX32=4,\"апр\",IF(AX32=5,\"май\",IF(AX32=6,\"июн\",IF(AX32=7,\"июл\",IF(AX32=8,\"авг\",IF(AX32=9,\"сен\",IF(AX32=10,\"окт\",IF(AX32=11,\"ноя\",\"дек\")))))))))))&AX33,IF($Q$33=Lists!$I$19,AX35,IF($Q$33=Lists!$I$20,(INT((AX32-1)/3)+1)&\"кв\"&AX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AY32,MONTH(AY35),$Z33:AY33,YEAR(AY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AY32=1,\"янв\",IF(AY32=2,\"фев\",IF(AY32=3,\"мар\",IF(AY32=4,\"апр\",IF(AY32=5,\"май\",IF(AY32=6,\"июн\",IF(AY32=7,\"июл\",IF(AY32=8,\"авг\",IF(AY32=9,\"сен\",IF(AY32=10,\"окт\",IF(AY32=11,\"ноя\",\"дек\")))))))))))&AY33,IF($Q$33=Lists!$I$19,AY35,IF($Q$33=Lists!$I$20,(INT((AY32-1)/3)+1)&\"кв\"&AY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AZ32,MONTH(AZ35),$Z33:AZ33,YEAR(AZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AZ32=1,\"янв\",IF(AZ32=2,\"фев\",IF(AZ32=3,\"мар\",IF(AZ32=4,\"апр\",IF(AZ32=5,\"май\",IF(AZ32=6,\"июн\",IF(AZ32=7,\"июл\",IF(AZ32=8,\"авг\",IF(AZ32=9,\"сен\",IF(AZ32=10,\"окт\",IF(AZ32=11,\"ноя\",\"дек\")))))))))))&AZ33,IF($Q$33=Lists!$I$19,AZ35,IF($Q$33=Lists!$I$20,(INT((AZ32-1)/3)+1)&\"кв\"&AZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BA32,MONTH(BA35),$Z33:BA33,YEAR(BA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BA32=1,\"янв\",IF(BA32=2,\"фев\",IF(BA32=3,\"мар\",IF(BA32=4,\"апр\",IF(BA32=5,\"май\",IF(BA32=6,\"июн\",IF(BA32=7,\"июл\",IF(BA32=8,\"авг\",IF(BA32=9,\"сен\",IF(BA32=10,\"окт\",IF(BA32=11,\"ноя\",\"дек\")))))))))))&BA33,IF($Q$33=Lists!$I$19,BA35,IF($Q$33=Lists!$I$20,(INT((BA32-1)/3)+1)&\"кв\"&BA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BB32,MONTH(BB35),$Z33:BB33,YEAR(BB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BB32=1,\"янв\",IF(BB32=2,\"фев\",IF(BB32=3,\"мар\",IF(BB32=4,\"апр\",IF(BB32=5,\"май\",IF(BB32=6,\"июн\",IF(BB32=7,\"июл\",IF(BB32=8,\"авг\",IF(BB32=9,\"сен\",IF(BB32=10,\"окт\",IF(BB32=11,\"ноя\",\"дек\")))))))))))&BB33,IF($Q$33=Lists!$I$19,BB35,IF($Q$33=Lists!$I$20,(INT((BB32-1)/3)+1)&\"кв\"&BB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BC32,MONTH(BC35),$Z33:BC33,YEAR(BC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BC32=1,\"янв\",IF(BC32=2,\"фев\",IF(BC32=3,\"мар\",IF(BC32=4,\"апр\",IF(BC32=5,\"май\",IF(BC32=6,\"июн\",IF(BC32=7,\"июл\",IF(BC32=8,\"авг\",IF(BC32=9,\"сен\",IF(BC32=10,\"окт\",IF(BC32=11,\"ноя\",\"дек\")))))))))))&BC33,IF($Q$33=Lists!$I$19,BC35,IF($Q$33=Lists!$I$20,(INT((BC32-1)/3)+1)&\"кв\"&BC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BD32,MONTH(BD35),$Z33:BD33,YEAR(BD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BD32=1,\"янв\",IF(BD32=2,\"фев\",IF(BD32=3,\"мар\",IF(BD32=4,\"апр\",IF(BD32=5,\"май\",IF(BD32=6,\"июн\",IF(BD32=7,\"июл\",IF(BD32=8,\"авг\",IF(BD32=9,\"сен\",IF(BD32=10,\"окт\",IF(BD32=11,\"ноя\",\"дек\")))))))))))&BD33,IF($Q$33=Lists!$I$19,BD35,IF($Q$33=Lists!$I$20,(INT((BD32-1)/3)+1)&\"кв\"&BD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BE32,MONTH(BE35),$Z33:BE33,YEAR(BE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BE32=1,\"янв\",IF(BE32=2,\"фев\",IF(BE32=3,\"мар\",IF(BE32=4,\"апр\",IF(BE32=5,\"май\",IF(BE32=6,\"июн\",IF(BE32=7,\"июл\",IF(BE32=8,\"авг\",IF(BE32=9,\"сен\",IF(BE32=10,\"окт\",IF(BE32=11,\"ноя\",\"дек\")))))))))))&BE33,IF($Q$33=Lists!$I$19,BE35,IF($Q$33=Lists!$I$20,(INT((BE32-1)/3)+1)&\"кв\"&BE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BF32,MONTH(BF35),$Z33:BF33,YEAR(BF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BF32=1,\"янв\",IF(BF32=2,\"фев\",IF(BF32=3,\"мар\",IF(BF32=4,\"апр\",IF(BF32=5,\"май\",IF(BF32=6,\"июн\",IF(BF32=7,\"июл\",IF(BF32=8,\"авг\",IF(BF32=9,\"сен\",IF(BF32=10,\"окт\",IF(BF32=11,\"ноя\",\"дек\")))))))))))&BF33,IF($Q$33=Lists!$I$19,BF35,IF($Q$33=Lists!$I$20,(INT((BF32-1)/3)+1)&\"кв\"&BF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BG32,MONTH(BG35),$Z33:BG33,YEAR(BG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BG32=1,\"янв\",IF(BG32=2,\"фев\",IF(BG32=3,\"мар\",IF(BG32=4,\"апр\",IF(BG32=5,\"май\",IF(BG32=6,\"июн\",IF(BG32=7,\"июл\",IF(BG32=8,\"авг\",IF(BG32=9,\"сен\",IF(BG32=10,\"окт\",IF(BG32=11,\"ноя\",\"дек\")))))))))))&BG33,IF($Q$33=Lists!$I$19,BG35,IF($Q$33=Lists!$I$20,(INT((BG32-1)/3)+1)&\"кв\"&BG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BH32,MONTH(BH35),$Z33:BH33,YEAR(BH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BH32=1,\"янв\",IF(BH32=2,\"фев\",IF(BH32=3,\"мар\",IF(BH32=4,\"апр\",IF(BH32=5,\"май\",IF(BH32=6,\"июн\",IF(BH32=7,\"июл\",IF(BH32=8,\"авг\",IF(BH32=9,\"сен\",IF(BH32=10,\"окт\",IF(BH32=11,\"ноя\",\"дек\")))))))))))&BH33,IF($Q$33=Lists!$I$19,BH35,IF($Q$33=Lists!$I$20,(INT((BH32-1)/3)+1)&\"кв\"&BH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BI32,MONTH(BI35),$Z33:BI33,YEAR(BI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BI32=1,\"янв\",IF(BI32=2,\"фев\",IF(BI32=3,\"мар\",IF(BI32=4,\"апр\",IF(BI32=5,\"май\",IF(BI32=6,\"июн\",IF(BI32=7,\"июл\",IF(BI32=8,\"авг\",IF(BI32=9,\"сен\",IF(BI32=10,\"окт\",IF(BI32=11,\"ноя\",\"дек\")))))))))))&BI33,IF($Q$33=Lists!$I$19,BI35,IF($Q$33=Lists!$I$20,(INT((BI32-1)/3)+1)&\"кв\"&BI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BJ32,MONTH(BJ35),$Z33:BJ33,YEAR(BJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BJ32=1,\"янв\",IF(BJ32=2,\"фев\",IF(BJ32=3,\"мар\",IF(BJ32=4,\"апр\",IF(BJ32=5,\"май\",IF(BJ32=6,\"июн\",IF(BJ32=7,\"июл\",IF(BJ32=8,\"авг\",IF(BJ32=9,\"сен\",IF(BJ32=10,\"окт\",IF(BJ32=11,\"ноя\",\"дек\")))))))))))&BJ33,IF($Q$33=Lists!$I$19,BJ35,IF($Q$33=Lists!$I$20,(INT((BJ32-1)/3)+1)&\"кв\"&BJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BK32,MONTH(BK35),$Z33:BK33,YEAR(BK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BK32=1,\"янв\",IF(BK32=2,\"фев\",IF(BK32=3,\"мар\",IF(BK32=4,\"апр\",IF(BK32=5,\"май\",IF(BK32=6,\"июн\",IF(BK32=7,\"июл\",IF(BK32=8,\"авг\",IF(BK32=9,\"сен\",IF(BK32=10,\"окт\",IF(BK32=11,\"ноя\",\"дек\")))))))))))&BK33,IF($Q$33=Lists!$I$19,BK35,IF($Q$33=Lists!$I$20,(INT((BK32-1)/3)+1)&\"кв\"&BK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BL32,MONTH(BL35),$Z33:BL33,YEAR(BL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BL32=1,\"янв\",IF(BL32=2,\"фев\",IF(BL32=3,\"мар\",IF(BL32=4,\"апр\",IF(BL32=5,\"май\",IF(BL32=6,\"июн\",IF(BL32=7,\"июл\",IF(BL32=8,\"авг\",IF(BL32=9,\"сен\",IF(BL32=10,\"окт\",IF(BL32=11,\"ноя\",\"дек\")))))))))))&BL33,IF($Q$33=Lists!$I$19,BL35,IF($Q$33=Lists!$I$20,(INT((BL32-1)/3)+1)&\"кв\"&BL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BM32,MONTH(BM35),$Z33:BM33,YEAR(BM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BM32=1,\"янв\",IF(BM32=2,\"фев\",IF(BM32=3,\"мар\",IF(BM32=4,\"апр\",IF(BM32=5,\"май\",IF(BM32=6,\"июн\",IF(BM32=7,\"июл\",IF(BM32=8,\"авг\",IF(BM32=9,\"сен\",IF(BM32=10,\"окт\",IF(BM32=11,\"ноя\",\"дек\")))))))))))&BM33,IF($Q$33=Lists!$I$19,BM35,IF($Q$33=Lists!$I$20,(INT((BM32-1)/3)+1)&\"кв\"&BM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BN32,MONTH(BN35),$Z33:BN33,YEAR(BN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BN32=1,\"янв\",IF(BN32=2,\"фев\",IF(BN32=3,\"мар\",IF(BN32=4,\"апр\",IF(BN32=5,\"май\",IF(BN32=6,\"июн\",IF(BN32=7,\"июл\",IF(BN32=8,\"авг\",IF(BN32=9,\"сен\",IF(BN32=10,\"окт\",IF(BN32=11,\"ноя\",\"дек\")))))))))))&BN33,IF($Q$33=Lists!$I$19,BN35,IF($Q$33=Lists!$I$20,(INT((BN32-1)/3)+1)&\"кв\"&BN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BO32,MONTH(BO35),$Z33:BO33,YEAR(BO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BO32=1,\"янв\",IF(BO32=2,\"фев\",IF(BO32=3,\"мар\",IF(BO32=4,\"апр\",IF(BO32=5,\"май\",IF(BO32=6,\"июн\",IF(BO32=7,\"июл\",IF(BO32=8,\"авг\",IF(BO32=9,\"сен\",IF(BO32=10,\"окт\",IF(BO32=11,\"ноя\",\"дек\")))))))))))&BO33,IF($Q$33=Lists!$I$19,BO35,IF($Q$33=Lists!$I$20,(INT((BO32-1)/3)+1)&\"кв\"&BO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BP32,MONTH(BP35),$Z33:BP33,YEAR(BP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BP32=1,\"янв\",IF(BP32=2,\"фев\",IF(BP32=3,\"мар\",IF(BP32=4,\"апр\",IF(BP32=5,\"май\",IF(BP32=6,\"июн\",IF(BP32=7,\"июл\",IF(BP32=8,\"авг\",IF(BP32=9,\"сен\",IF(BP32=10,\"окт\",IF(BP32=11,\"ноя\",\"дек\")))))))))))&BP33,IF($Q$33=Lists!$I$19,BP35,IF($Q$33=Lists!$I$20,(INT((BP32-1)/3)+1)&\"кв\"&BP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BQ32,MONTH(BQ35),$Z33:BQ33,YEAR(BQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BQ32=1,\"янв\",IF(BQ32=2,\"фев\",IF(BQ32=3,\"мар\",IF(BQ32=4,\"апр\",IF(BQ32=5,\"май\",IF(BQ32=6,\"июн\",IF(BQ32=7,\"июл\",IF(BQ32=8,\"авг\",IF(BQ32=9,\"сен\",IF(BQ32=10,\"окт\",IF(BQ32=11,\"ноя\",\"дек\")))))))))))&BQ33,IF($Q$33=Lists!$I$19,BQ35,IF($Q$33=Lists!$I$20,(INT((BQ32-1)/3)+1)&\"кв\"&BQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BR32,MONTH(BR35),$Z33:BR33,YEAR(BR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BR32=1,\"янв\",IF(BR32=2,\"фев\",IF(BR32=3,\"мар\",IF(BR32=4,\"апр\",IF(BR32=5,\"май\",IF(BR32=6,\"июн\",IF(BR32=7,\"июл\",IF(BR32=8,\"авг\",IF(BR32=9,\"сен\",IF(BR32=10,\"окт\",IF(BR32=11,\"ноя\",\"дек\")))))))))))&BR33,IF($Q$33=Lists!$I$19,BR35,IF($Q$33=Lists!$I$20,(INT((BR32-1)/3)+1)&\"кв\"&BR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BS32,MONTH(BS35),$Z33:BS33,YEAR(BS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BS32=1,\"янв\",IF(BS32=2,\"фев\",IF(BS32=3,\"мар\",IF(BS32=4,\"апр\",IF(BS32=5,\"май\",IF(BS32=6,\"июн\",IF(BS32=7,\"июл\",IF(BS32=8,\"авг\",IF(BS32=9,\"сен\",IF(BS32=10,\"окт\",IF(BS32=11,\"ноя\",\"дек\")))))))))))&BS33,IF($Q$33=Lists!$I$19,BS35,IF($Q$33=Lists!$I$20,(INT((BS32-1)/3)+1)&\"кв\"&BS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BT32,MONTH(BT35),$Z33:BT33,YEAR(BT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BT32=1,\"янв\",IF(BT32=2,\"фев\",IF(BT32=3,\"мар\",IF(BT32=4,\"апр\",IF(BT32=5,\"май\",IF(BT32=6,\"июн\",IF(BT32=7,\"июл\",IF(BT32=8,\"авг\",IF(BT32=9,\"сен\",IF(BT32=10,\"окт\",IF(BT32=11,\"ноя\",\"дек\")))))))))))&BT33,IF($Q$33=Lists!$I$19,BT35,IF($Q$33=Lists!$I$20,(INT((BT32-1)/3)+1)&\"кв\"&BT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BU32,MONTH(BU35),$Z33:BU33,YEAR(BU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BU32=1,\"янв\",IF(BU32=2,\"фев\",IF(BU32=3,\"мар\",IF(BU32=4,\"апр\",IF(BU32=5,\"май\",IF(BU32=6,\"июн\",IF(BU32=7,\"июл\",IF(BU32=8,\"авг\",IF(BU32=9,\"сен\",IF(BU32=10,\"окт\",IF(BU32=11,\"ноя\",\"дек\")))))))))))&BU33,IF($Q$33=Lists!$I$19,BU35,IF($Q$33=Lists!$I$20,(INT((BU32-1)/3)+1)&\"кв\"&BU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BV32,MONTH(BV35),$Z33:BV33,YEAR(BV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BV32=1,\"янв\",IF(BV32=2,\"фев\",IF(BV32=3,\"мар\",IF(BV32=4,\"апр\",IF(BV32=5,\"май\",IF(BV32=6,\"июн\",IF(BV32=7,\"июл\",IF(BV32=8,\"авг\",IF(BV32=9,\"сен\",IF(BV32=10,\"окт\",IF(BV32=11,\"ноя\",\"дек\")))))))))))&BV33,IF($Q$33=Lists!$I$19,BV35,IF($Q$33=Lists!$I$20,(INT((BV32-1)/3)+1)&\"кв\"&BV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BW32,MONTH(BW35),$Z33:BW33,YEAR(BW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BW32=1,\"янв\",IF(BW32=2,\"фев\",IF(BW32=3,\"мар\",IF(BW32=4,\"апр\",IF(BW32=5,\"май\",IF(BW32=6,\"июн\",IF(BW32=7,\"июл\",IF(BW32=8,\"авг\",IF(BW32=9,\"сен\",IF(BW32=10,\"окт\",IF(BW32=11,\"ноя\",\"дек\")))))))))))&BW33,IF($Q$33=Lists!$I$19,BW35,IF($Q$33=Lists!$I$20,(INT((BW32-1)/3)+1)&\"кв\"&BW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BX32,MONTH(BX35),$Z33:BX33,YEAR(BX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BX32=1,\"янв\",IF(BX32=2,\"фев\",IF(BX32=3,\"мар\",IF(BX32=4,\"апр\",IF(BX32=5,\"май\",IF(BX32=6,\"июн\",IF(BX32=7,\"июл\",IF(BX32=8,\"авг\",IF(BX32=9,\"сен\",IF(BX32=10,\"окт\",IF(BX32=11,\"ноя\",\"дек\")))))))))))&BX33,IF($Q$33=Lists!$I$19,BX35,IF($Q$33=Lists!$I$20,(INT((BX32-1)/3)+1)&\"кв\"&BX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BY32,MONTH(BY35),$Z33:BY33,YEAR(BY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BY32=1,\"янв\",IF(BY32=2,\"фев\",IF(BY32=3,\"мар\",IF(BY32=4,\"апр\",IF(BY32=5,\"май\",IF(BY32=6,\"июн\",IF(BY32=7,\"июл\",IF(BY32=8,\"авг\",IF(BY32=9,\"сен\",IF(BY32=10,\"окт\",IF(BY32=11,\"ноя\",\"дек\")))))))))))&BY33,IF($Q$33=Lists!$I$19,BY35,IF($Q$33=Lists!$I$20,(INT((BY32-1)/3)+1)&\"кв\"&BY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BZ32,MONTH(BZ35),$Z33:BZ33,YEAR(BZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BZ32=1,\"янв\",IF(BZ32=2,\"фев\",IF(BZ32=3,\"мар\",IF(BZ32=4,\"апр\",IF(BZ32=5,\"май\",IF(BZ32=6,\"июн\",IF(BZ32=7,\"июл\",IF(BZ32=8,\"авг\",IF(BZ32=9,\"сен\",IF(BZ32=10,\"окт\",IF(BZ32=11,\"ноя\",\"дек\")))))))))))&BZ33,IF($Q$33=Lists!$I$19,BZ35,IF($Q$33=Lists!$I$20,(INT((BZ32-1)/3)+1)&\"кв\"&BZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CA32,MONTH(CA35),$Z33:CA33,YEAR(CA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CA32=1,\"янв\",IF(CA32=2,\"фев\",IF(CA32=3,\"мар\",IF(CA32=4,\"апр\",IF(CA32=5,\"май\",IF(CA32=6,\"июн\",IF(CA32=7,\"июл\",IF(CA32=8,\"авг\",IF(CA32=9,\"сен\",IF(CA32=10,\"окт\",IF(CA32=11,\"ноя\",\"дек\")))))))))))&CA33,IF($Q$33=Lists!$I$19,CA35,IF($Q$33=Lists!$I$20,(INT((CA32-1)/3)+1)&\"кв\"&CA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CB32,MONTH(CB35),$Z33:CB33,YEAR(CB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CB32=1,\"янв\",IF(CB32=2,\"фев\",IF(CB32=3,\"мар\",IF(CB32=4,\"апр\",IF(CB32=5,\"май\",IF(CB32=6,\"июн\",IF(CB32=7,\"июл\",IF(CB32=8,\"авг\",IF(CB32=9,\"сен\",IF(CB32=10,\"окт\",IF(CB32=11,\"ноя\",\"дек\")))))))))))&CB33,IF($Q$33=Lists!$I$19,CB35,IF($Q$33=Lists!$I$20,(INT((CB32-1)/3)+1)&\"кв\"&CB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CC32,MONTH(CC35),$Z33:CC33,YEAR(CC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CC32=1,\"янв\",IF(CC32=2,\"фев\",IF(CC32=3,\"мар\",IF(CC32=4,\"апр\",IF(CC32=5,\"май\",IF(CC32=6,\"июн\",IF(CC32=7,\"июл\",IF(CC32=8,\"авг\",IF(CC32=9,\"сен\",IF(CC32=10,\"окт\",IF(CC32=11,\"ноя\",\"дек\")))))))))))&CC33,IF($Q$33=Lists!$I$19,CC35,IF($Q$33=Lists!$I$20,(INT((CC32-1)/3)+1)&\"кв\"&CC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CD32,MONTH(CD35),$Z33:CD33,YEAR(CD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CD32=1,\"янв\",IF(CD32=2,\"фев\",IF(CD32=3,\"мар\",IF(CD32=4,\"апр\",IF(CD32=5,\"май\",IF(CD32=6,\"июн\",IF(CD32=7,\"июл\",IF(CD32=8,\"авг\",IF(CD32=9,\"сен\",IF(CD32=10,\"окт\",IF(CD32=11,\"ноя\",\"дек\")))))))))))&CD33,IF($Q$33=Lists!$I$19,CD35,IF($Q$33=Lists!$I$20,(INT((CD32-1)/3)+1)&\"кв\"&CD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CE32,MONTH(CE35),$Z33:CE33,YEAR(CE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CE32=1,\"янв\",IF(CE32=2,\"фев\",IF(CE32=3,\"мар\",IF(CE32=4,\"апр\",IF(CE32=5,\"май\",IF(CE32=6,\"июн\",IF(CE32=7,\"июл\",IF(CE32=8,\"авг\",IF(CE32=9,\"сен\",IF(CE32=10,\"окт\",IF(CE32=11,\"ноя\",\"дек\")))))))))))&CE33,IF($Q$33=Lists!$I$19,CE35,IF($Q$33=Lists!$I$20,(INT((CE32-1)/3)+1)&\"кв\"&CE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CF32,MONTH(CF35),$Z33:CF33,YEAR(CF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CF32=1,\"янв\",IF(CF32=2,\"фев\",IF(CF32=3,\"мар\",IF(CF32=4,\"апр\",IF(CF32=5,\"май\",IF(CF32=6,\"июн\",IF(CF32=7,\"июл\",IF(CF32=8,\"авг\",IF(CF32=9,\"сен\",IF(CF32=10,\"окт\",IF(CF32=11,\"ноя\",\"дек\")))))))))))&CF33,IF($Q$33=Lists!$I$19,CF35,IF($Q$33=Lists!$I$20,(INT((CF32-1)/3)+1)&\"кв\"&CF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CG32,MONTH(CG35),$Z33:CG33,YEAR(CG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CG32=1,\"янв\",IF(CG32=2,\"фев\",IF(CG32=3,\"мар\",IF(CG32=4,\"апр\",IF(CG32=5,\"май\",IF(CG32=6,\"июн\",IF(CG32=7,\"июл\",IF(CG32=8,\"авг\",IF(CG32=9,\"сен\",IF(CG32=10,\"окт\",IF(CG32=11,\"ноя\",\"дек\")))))))))))&CG33,IF($Q$33=Lists!$I$19,CG35,IF($Q$33=Lists!$I$20,(INT((CG32-1)/3)+1)&\"кв\"&CG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CH32,MONTH(CH35),$Z33:CH33,YEAR(CH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CH32=1,\"янв\",IF(CH32=2,\"фев\",IF(CH32=3,\"мар\",IF(CH32=4,\"апр\",IF(CH32=5,\"май\",IF(CH32=6,\"июн\",IF(CH32=7,\"июл\",IF(CH32=8,\"авг\",IF(CH32=9,\"сен\",IF(CH32=10,\"окт\",IF(CH32=11,\"ноя\",\"дек\")))))))))))&CH33,IF($Q$33=Lists!$I$19,CH35,IF($Q$33=Lists!$I$20,(INT((CH32-1)/3)+1)&\"кв\"&CH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CI32,MONTH(CI35),$Z33:CI33,YEAR(CI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CI32=1,\"янв\",IF(CI32=2,\"фев\",IF(CI32=3,\"мар\",IF(CI32=4,\"апр\",IF(CI32=5,\"май\",IF(CI32=6,\"июн\",IF(CI32=7,\"июл\",IF(CI32=8,\"авг\",IF(CI32=9,\"сен\",IF(CI32=10,\"окт\",IF(CI32=11,\"ноя\",\"дек\")))))))))))&CI33,IF($Q$33=Lists!$I$19,CI35,IF($Q$33=Lists!$I$20,(INT((CI32-1)/3)+1)&\"кв\"&CI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CJ32,MONTH(CJ35),$Z33:CJ33,YEAR(CJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CJ32=1,\"янв\",IF(CJ32=2,\"фев\",IF(CJ32=3,\"мар\",IF(CJ32=4,\"апр\",IF(CJ32=5,\"май\",IF(CJ32=6,\"июн\",IF(CJ32=7,\"июл\",IF(CJ32=8,\"авг\",IF(CJ32=9,\"сен\",IF(CJ32=10,\"окт\",IF(CJ32=11,\"ноя\",\"дек\")))))))))))&CJ33,IF($Q$33=Lists!$I$19,CJ35,IF($Q$33=Lists!$I$20,(INT((CJ32-1)/3)+1)&\"кв\"&CJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CK32,MONTH(CK35),$Z33:CK33,YEAR(CK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CK32=1,\"янв\",IF(CK32=2,\"фев\",IF(CK32=3,\"мар\",IF(CK32=4,\"апр\",IF(CK32=5,\"май\",IF(CK32=6,\"июн\",IF(CK32=7,\"июл\",IF(CK32=8,\"авг\",IF(CK32=9,\"сен\",IF(CK32=10,\"окт\",IF(CK32=11,\"ноя\",\"дек\")))))))))))&CK33,IF($Q$33=Lists!$I$19,CK35,IF($Q$33=Lists!$I$20,(INT((CK32-1)/3)+1)&\"кв\"&CK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CL32,MONTH(CL35),$Z33:CL33,YEAR(CL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CL32=1,\"янв\",IF(CL32=2,\"фев\",IF(CL32=3,\"мар\",IF(CL32=4,\"апр\",IF(CL32=5,\"май\",IF(CL32=6,\"июн\",IF(CL32=7,\"июл\",IF(CL32=8,\"авг\",IF(CL32=9,\"сен\",IF(CL32=10,\"окт\",IF(CL32=11,\"ноя\",\"дек\")))))))))))&CL33,IF($Q$33=Lists!$I$19,CL35,IF($Q$33=Lists!$I$20,(INT((CL32-1)/3)+1)&\"кв\"&CL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CM32,MONTH(CM35),$Z33:CM33,YEAR(CM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CM32=1,\"янв\",IF(CM32=2,\"фев\",IF(CM32=3,\"мар\",IF(CM32=4,\"апр\",IF(CM32=5,\"май\",IF(CM32=6,\"июн\",IF(CM32=7,\"июл\",IF(CM32=8,\"авг\",IF(CM32=9,\"сен\",IF(CM32=10,\"окт\",IF(CM32=11,\"ноя\",\"дек\")))))))))))&CM33,IF($Q$33=Lists!$I$19,CM35,IF($Q$33=Lists!$I$20,(INT((CM32-1)/3)+1)&\"кв\"&CM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CN32,MONTH(CN35),$Z33:CN33,YEAR(CN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CN32=1,\"янв\",IF(CN32=2,\"фев\",IF(CN32=3,\"мар\",IF(CN32=4,\"апр\",IF(CN32=5,\"май\",IF(CN32=6,\"июн\",IF(CN32=7,\"июл\",IF(CN32=8,\"авг\",IF(CN32=9,\"сен\",IF(CN32=10,\"окт\",IF(CN32=11,\"ноя\",\"дек\")))))))))))&CN33,IF($Q$33=Lists!$I$19,CN35,IF($Q$33=Lists!$I$20,(INT((CN32-1)/3)+1)&\"кв\"&CN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CO32,MONTH(CO35),$Z33:CO33,YEAR(CO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CO32=1,\"янв\",IF(CO32=2,\"фев\",IF(CO32=3,\"мар\",IF(CO32=4,\"апр\",IF(CO32=5,\"май\",IF(CO32=6,\"июн\",IF(CO32=7,\"июл\",IF(CO32=8,\"авг\",IF(CO32=9,\"сен\",IF(CO32=10,\"окт\",IF(CO32=11,\"ноя\",\"дек\")))))))))))&CO33,IF($Q$33=Lists!$I$19,CO35,IF($Q$33=Lists!$I$20,(INT((CO32-1)/3)+1)&\"кв\"&CO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CP32,MONTH(CP35),$Z33:CP33,YEAR(CP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CP32=1,\"янв\",IF(CP32=2,\"фев\",IF(CP32=3,\"мар\",IF(CP32=4,\"апр\",IF(CP32=5,\"май\",IF(CP32=6,\"июн\",IF(CP32=7,\"июл\",IF(CP32=8,\"авг\",IF(CP32=9,\"сен\",IF(CP32=10,\"окт\",IF(CP32=11,\"ноя\",\"дек\")))))))))))&CP33,IF($Q$33=Lists!$I$19,CP35,IF($Q$33=Lists!$I$20,(INT((CP32-1)/3)+1)&\"кв\"&CP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CQ32,MONTH(CQ35),$Z33:CQ33,YEAR(CQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CQ32=1,\"янв\",IF(CQ32=2,\"фев\",IF(CQ32=3,\"мар\",IF(CQ32=4,\"апр\",IF(CQ32=5,\"май\",IF(CQ32=6,\"июн\",IF(CQ32=7,\"июл\",IF(CQ32=8,\"авг\",IF(CQ32=9,\"сен\",IF(CQ32=10,\"окт\",IF(CQ32=11,\"ноя\",\"дек\")))))))))))&CQ33,IF($Q$33=Lists!$I$19,CQ35,IF($Q$33=Lists!$I$20,(INT((CQ32-1)/3)+1)&\"кв\"&CQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CR32,MONTH(CR35),$Z33:CR33,YEAR(CR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CR32=1,\"янв\",IF(CR32=2,\"фев\",IF(CR32=3,\"мар\",IF(CR32=4,\"апр\",IF(CR32=5,\"май\",IF(CR32=6,\"июн\",IF(CR32=7,\"июл\",IF(CR32=8,\"авг\",IF(CR32=9,\"сен\",IF(CR32=10,\"окт\",IF(CR32=11,\"ноя\",\"дек\")))))))))))&CR33,IF($Q$33=Lists!$I$19,CR35,IF($Q$33=Lists!$I$20,(INT((CR32-1)/3)+1)&\"кв\"&CR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CS32,MONTH(CS35),$Z33:CS33,YEAR(CS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CS32=1,\"янв\",IF(CS32=2,\"фев\",IF(CS32=3,\"мар\",IF(CS32=4,\"апр\",IF(CS32=5,\"май\",IF(CS32=6,\"июн\",IF(CS32=7,\"июл\",IF(CS32=8,\"авг\",IF(CS32=9,\"сен\",IF(CS32=10,\"окт\",IF(CS32=11,\"ноя\",\"дек\")))))))))))&CS33,IF($Q$33=Lists!$I$19,CS35,IF($Q$33=Lists!$I$20,(INT((CS32-1)/3)+1)&\"кв\"&CS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CT32,MONTH(CT35),$Z33:CT33,YEAR(CT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CT32=1,\"янв\",IF(CT32=2,\"фев\",IF(CT32=3,\"мар\",IF(CT32=4,\"апр\",IF(CT32=5,\"май\",IF(CT32=6,\"июн\",IF(CT32=7,\"июл\",IF(CT32=8,\"авг\",IF(CT32=9,\"сен\",IF(CT32=10,\"окт\",IF(CT32=11,\"ноя\",\"дек\")))))))))))&CT33,IF($Q$33=Lists!$I$19,CT35,IF($Q$33=Lists!$I$20,(INT((CT32-1)/3)+1)&\"кв\"&CT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CU32,MONTH(CU35),$Z33:CU33,YEAR(CU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CU32=1,\"янв\",IF(CU32=2,\"фев\",IF(CU32=3,\"мар\",IF(CU32=4,\"апр\",IF(CU32=5,\"май\",IF(CU32=6,\"июн\",IF(CU32=7,\"июл\",IF(CU32=8,\"авг\",IF(CU32=9,\"сен\",IF(CU32=10,\"окт\",IF(CU32=11,\"ноя\",\"дек\")))))))))))&CU33,IF($Q$33=Lists!$I$19,CU35,IF($Q$33=Lists!$I$20,(INT((CU32-1)/3)+1)&\"кв\"&CU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CU35)&\"г.\",\"\"))))))","v":""}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"Lists","index":3,"n_rows":415,"n_cols":101,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,{"$f":"COLUMN()","v":21},null,null,null,null,null,null,{"$f":"COLUMN()","v":28},null,null,null,{"$f":"COLUMN()","v":32},null,null,{"$f":"COLUMN()","v":35},null,null,null,{"$f":"COLUMN()","v":39},null,null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71},null,null,null,{"$f":"COLUMN()","v":75},null,null,null,{"$f":"COLUMN()","v":79},null,null,null,{"$f":"COLUMN()","v":83},null,null,null,{"$f":"COLUMN()","v":87},null,null,null,{"$f":"COLUMN()","v":91},null,null,null,{"$f":"COLUMN()","v":95},null,null,null,{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"U"},null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AB"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AF"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BW"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CA"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CE"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CU"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I28\")","v":"Lists"},null,null,{"$f":"INDIRECT(\"START!K28\")","v":"Выпадающие списки финансовой модели"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,null,null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"минимальный период расчетов",null,null,null,"ответ \"да/нет\"",null,null,null,"период отчетности",null,null,null,"тип листа",null,null,null,null,null,null,"тип прогрессии",null,null,null,"кол-во дней в периоде",null,null,"каналы привлечения клиентов",null,null,null,"продукция",null,null,null,"дата старта",null,null,null,"тип учета",null,null,null,"натуральные факторы переменных расходов маркетинга",null,null,null,"денежные факторы переменных расходов маркетинга",null,null,null,"тип зависимости переменных расходов",null,null,null,"типы деятельности сотрудников отдела продаж",null,null,null,"типы деятельности производственных сотрудников",null,null,null,"Ввод в эксплуатацию",null,null,null,"Налоги на внеоборотные активы",null,null,null,"Типы и должности персонала",null,null,null,"Типы оплаты",null,null,null,"Потребность в р/месте",null,null,null,"Система налогообложения",null,null,null,"Налоги и сборы",null,null,null,"Метки расчетов"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PH14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,{"$f":"IF(OR(U13=0,U13=\"\"),1,IF(COUNTIF(13:13,U13)=1,0,1))","v":0},null,{"$f":"SUM(W$15:W$100000)","v":0},null,null,null,null,null,null,{"$f":"SUM(AD$15:AD$100000)","v":0},null,{"$f":"IF(OR(AF13=0,AF13=\"\"),1,IF(COUNTIF(13:13,AF13)=1,0,1))","v":0},null,null,{"$f":"IF(OR(AI13=0,AI13=\"\"),1,IF(COUNTIF(13:13,AI13)=1,0,1))","v":0},null,{"$f":"SUM(AK$15:AK$100000)","v":0},null,{"$f":"IF(OR(AM13=0,AM13=\"\"),1,IF(COUNTIF(13:13,AM13)=1,0,1))","v":0},null,{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0},null,{"$f":"IF(OR(BW13=0,BW13=\"\"),1,IF(COUNTIF(13:13,BW13)=1,0,1))","v":0},null,{"$f":"SUM(BY$15:BY$100000)","v":0},null,{"$f":"IF(OR(CA13=0,CA13=\"\"),1,IF(COUNTIF(13:13,CA13)=1,0,1))","v":0},null,{"$f":"SUM(CC$15:CC$100000)","v":0},null,{"$f":"IF(OR(CE13=0,CE13=\"\"),1,IF(COUNTIF(13:13,CE13)=1,0,1))","v":0},null,{"$f":"SUM(CG$15:CG$100000)","v":0},null,{"$f":"IF(OR(CI13=0,CI13=\"\"),1,IF(COUNTIF(13:13,CI13)=1,0,1))","v":0},null,{"$f":"SUM(CK$15:CK$100000)","v":0},null,{"$f":"IF(OR(CM13=0,CM13=\"\"),1,IF(COUNTIF(13:13,CM13)=1,0,1))","v":0},null,{"$f":"SUM(CO$15:CO$100000)","v":0},null,{"$f":"IF(OR(CQ13=0,CQ13=\"\"),1,IF(COUNTIF(13:13,CQ13)=1,0,1))","v":0},null,{"$f":"SUM(CS$15:CS$100000)","v":0},null,{"$f":"IF(OR(CU13=0,CU13=\"\"),1,IF(COUNTIF(13:13,CU13)=1,0,1))","v":0},null,{"$f":"SUM(CW$15:CW$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Lists!I16:I22"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Lists!M16:M17"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Lists!Q16:Q18"},null,null,null,{"$f":"$F$11&\"!\"&U$2&$A16&\":\"&U$2&($A15+MAX(V$15:V$100000))","v":"Lists!U16:U18"},null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AB$2&$A16&\":\"&AB$2&($A15+MAX(AC$15:AC$100000))","v":"Lists!AB16:AB17"},null,null,null,{"$f":"$F$11&\"!\"&AF$2&$A16&\":\"&AF$2&($A15+MAX(AG$15:AG$100000))","v":"Lists!AF16:AF22"},null,null,{"$f":"$F$11&\"!\"&AI$2&$A16&\":\"&AI$2&($A15+MAX(AJ$15:AJ$100000))","v":"Lists!AI16:AI16"},null,null,null,{"$f":"$F$11&\"!\"&AM$2&$A16&\":\"&AM$2&($A15+MAX(AN$15:AN$100000))","v":"Lists!AM16:AM21"},null,null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Lists!AQ16:AQ75"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Lists!AU16:AU20"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Lists!AY16:AY19"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Lists!BC16:BC17"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Lists!BG16:BG17"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Lists!BK16:BK18"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Lists!BO16:BO18"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Lists!BS16:BS18"},null,null,null,{"$f":"$F$11&\"!\"&BW$2&$A16&\":\"&BW$2&($A15+MAX(BX$15:BX$100000))","v":"Lists!BW16:BW18"},null,null,null,{"$f":"$F$11&\"!\"&CA$2&$A16&\":\"&CA$2&($A15+MAX(CB$15:CB$100000))","v":"Lists!CA16:CA25"},null,null,null,{"$f":"$F$11&\"!\"&CE$2&$A16&\":\"&CE$2&($A15+MAX(CF$15:CF$100000))","v":"Lists!CE16:CE18"},null,null,null,{"$f":"$F$11&\"!\"&CI$2&$A16&\":\"&CI$2&($A15+MAX(CJ$15:CJ$100000))","v":"Lists!CI16:CI17"},null,null,null,{"$f":"$F$11&\"!\"&CM$2&$A16&\":\"&CM$2&($A15+MAX(CN$15:CN$100000))","v":"Lists!CM16:CM19"},null,null,null,{"$f":"$F$11&\"!\"&CQ$2&$A16&\":\"&CQ$2&($A15+MAX(CR$15:CR$100000))","v":"Lists!CQ16:CQ19"},null,null,null,{"$f":"$F$11&\"!\"&CU$2&$A16&\":\"&CU$2&($A15+MAX(CV$15:CV$100000))","v":"Lists!CU16:CU29"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,"день",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},null,"да",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I17,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I19,IF(Periods!$Q$16=$I$19,$I20,IF(Periods!$Q$16=$I$20,$I21,IF(Periods!$Q$16=$I$21,$I22,\"\")))))","v":"квартал"},{"$f":"IF(OR(Q16=\"\",Q16=0),\"\",MAX(R$15:R15)+1)","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,"расчетный",{"$f":"MAX(V$15:V15)+1","v":1},{"$f":"IF(OR(U16=0,U16=\"\"),0,IF(COUNTIF(U$15:U$100000,U16)=1,0,1))","v":0},null,null,null,null,"линейная",{"$f":"MAX(AC$15:AC15)+1","v":1},{"$f":"IF(OR(AB16=0,AB16=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB16)=1,0,1))","v":0},null,1,{"$f":"MAX(AG$15:AG15)+1","v":1},{"$f":"MAX(AH$15:AH15)+1","v":1},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)))","v":"Привлечение клиентов"},{"$f":"IF(OR(AI16=\"\",AI16=0),\"\",MAX(AJ$15:AJ15)+1)","v":1},{"$f":"IF(OR(AI16=0,AI16=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI16)=1,0,1))","v":0},"*","Полумаски FFP1",{"$f":"MAX(AN$15:AN15)+1","v":1},{"$f":"IF(OR(AM16=0,AM16=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM16)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP15)+1","v":1},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP16)","v":"2021-05-01"},{"$f":"IF(OR(AQ16=\"\",AQ16=0),\"\",MAX(AR$15:AR15)+1)","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},null,"начисление",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$19","v":"Поток запусков создания производства СИЗ"},{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$107","v":"Общий оборот (GMV)"},{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},null,"натуральные факторы",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","информирование об услугах",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Вырубка полотна",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},null,"в последний период всех капзатрат",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0},null,"земельный налог",{"$f":"MAX(BX$15:BX15)+1","v":1},{"$f":"IF(OR(BW16=0,BW16=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW16)=1,0,1))","v":0},null,"Сотрудники маркетинга",{"$f":"MAX(CB$15:CB15)+1","v":1},{"$f":"IF(OR(CA16=0,CA16=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA16)=1,0,1))","v":0},null,"аванс-доплата",{"$f":"MAX(CF$15:CF15)+1","v":1},{"$f":"IF(OR(CE16=0,CE16=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE16)=1,0,1))","v":0},null,"нужно р/место",{"$f":"MAX(CJ$15:CJ15)+1","v":1},{"$f":"IF(OR(CI16=0,CI16=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI16)=1,0,1))","v":0},null,"ОСНО",{"$f":"MAX(CN$15:CN15)+1","v":1},{"$f":"IF(OR(CM16=0,CM16=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM16)=1,0,1))","v":0},null,"НДС",{"$f":"MAX(CR$15:CR15)+1","v":1},{"$f":"IF(OR(CQ16=0,CQ16=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ16)=1,0,1))","v":0},null,"ндс(+)",{"$f":"MAX(CV$15:CV15)+1","v":1},{"$f":"IF(OR(CU16=0,CU16=\"\"),0,IF(COUNTIF(CU$15:CU$100000,CU16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,"неделя",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},null,"нет",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I18,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I20,IF(Periods!$Q$16=$I$19,$I21,IF(Periods!$Q$16=$I$20,$I22,IF(Periods!$Q$16=$I$21,$I23,\"\")))))","v":"год текущий"},{"$f":"IF(OR(Q17=\"\",Q17=0),\"\",MAX(R$15:R16)+1)","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,"отчетный",{"$f":"MAX(V$15:V16)+1","v":2},{"$f":"IF(OR(U17=0,U17=\"\"),0,IF(COUNTIF(U$15:U$100000,U17)=1,0,1))","v":0},null,null,null,null,"геометрическая",{"$f":"MAX(AC$15:AC16)+1","v":2},{"$f":"IF(OR(AB17=0,AB17=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB17)=1,0,1))","v":0},null,7,{"$f":"MAX(AG$15:AG16)+1","v":2},{"$f":"MAX(AH$15:AH16)+1","v":2},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)))","v":""},{"$f":"IF(OR(AI17=\"\",AI17=0),\"\",MAX(AJ$15:AJ16)+1)","v":""},{"$f":"IF(OR(AI17=0,AI17=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI17)=1,0,1))","v":0},"*","Полумаски FFP2",{"$f":"MAX(AN$15:AN16)+1","v":2},{"$f":"IF(OR(AM17=0,AM17=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM17)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP16)+1","v":2},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP17)","v":"2021-06-01"},{"$f":"IF(OR(AQ17=\"\",AQ17=0),\"\",MAX(AR$15:AR16)+1)","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},null,"учет",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$66","v":"Трафик потребности в СИЗ, шт"},{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$156","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"MAX(BD$15:BD16)+1","v":2},{"$f":"IF(OR(BC17=0,BC17=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC17)=1,0,1))","v":0},null,"денежные факторы",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","информирование о ценах и условиях",{"$f":"MAX(BL$15:BL16)+1","v":2},{"$f":"IF(OR(BK17=0,BK17=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK17)=1,0,1))","v":0},"*","Литье и пайка",{"$f":"MAX(BP$15:BP16)+1","v":2},{"$f":"IF(OR(BO17=0,BO17=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO17)=1,0,1))","v":0},null,"в последний период данной статьи",{"$f":"MAX(BT$15:BT16)+1","v":2},{"$f":"IF(OR(BS17=0,BS17=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS17)=1,0,1))","v":0},null,"транспортный налог",{"$f":"MAX(BX$15:BX16)+1","v":2},{"$f":"IF(OR(BW17=0,BW17=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW17)=1,0,1))","v":0},null,"Менеджеры по продажам",{"$f":"MAX(CB$15:CB16)+1","v":2},{"$f":"IF(OR(CA17=0,CA17=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA17)=1,0,1))","v":0},null,"аванс-платеж",{"$f":"MAX(CF$15:CF16)+1","v":2},{"$f":"IF(OR(CE17=0,CE17=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE17)=1,0,1))","v":0},null,"не нужно р/место",{"$f":"MAX(CJ$15:CJ16)+1","v":2},{"$f":"IF(OR(CI17=0,CI17=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI17)=1,0,1))","v":0},null,"УСН(6%)",{"$f":"MAX(CN$15:CN16)+1","v":2},{"$f":"IF(OR(CM17=0,CM17=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM17)=1,0,1))","v":0},null,"Соцсборы",{"$f":"MAX(CR$15:CR16)+1","v":2},{"$f":"IF(OR(CQ17=0,CQ17=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ17)=1,0,1))","v":0},null,"ндс(-)",{"$f":"MAX(CV$15:CV16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"декада",{"$f":"MAX(J$15:J17)+1","v":3},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I19,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I21,IF(Periods!$Q$16=$I$19,$I22,IF(Periods!$Q$16=$I$20,$I23,IF(Periods!$Q$16=$I$21,$I24,\"\")))))","v":"год календ."},{"$f":"IF(OR(Q18=\"\",Q18=0),\"\",MAX(R$15:R17)+1)","v":3},0,null,"технический",{"$f":"MAX(V$15:V17)+1","v":3},{"$f":"IF(OR(U18=0,U18=\"\"),0,IF(COUNTIF(U$15:U$100000,U18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,10,{"$f":"MAX(AG$15:AG17)+1","v":3},{"$f":"MAX(AH$15:AH17)+1","v":3},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)))","v":""},{"$f":"IF(OR(AI18=\"\",AI18=0),\"\",MAX(AJ$15:AJ17)+1)","v":""},0,"*","Полумаски FFP3",{"$f":"MAX(AN$15:AN17)+1","v":3},{"$f":"IF(OR(AM18=0,AM18=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM18)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP17)+1","v":3},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP18)","v":"2021-07-01"},{"$f":"IF(OR(AQ18=\"\",AQ18=0),\"\",MAX(AR$15:AR17)+1)","v":3},0,null,"оплата",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$68","v":"Конверсия в заказ"},{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","представительская деятельность",{"$f":"MAX(BL$15:BL17)+1","v":3},{"$f":"IF(OR(BK18=0,BK18=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK18)=1,0,1))","v":0},"*","Упаковка",{"$f":"MAX(BP$15:BP17)+1","v":3},{"$f":"IF(OR(BO18=0,BO18=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO18)=1,0,1))","v":0},null,"в каждый период начисления",{"$f":"MAX(BT$15:BT17)+1","v":3},{"$f":"IF(OR(BS18=0,BS18=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS18)=1,0,1))","v":0},null,"налог на имущество организаций",{"$f":"MAX(BX$15:BX17)+1","v":3},{"$f":"IF(OR(BW18=0,BW18=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW18)=1,0,1))","v":0},null,"Производственный персонал",{"$f":"MAX(CB$15:CB17)+1","v":3},{"$f":"IF(OR(CA18=0,CA18=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA18)=1,0,1))","v":0},null,"ретро-платеж",{"$f":"MAX(CF$15:CF17)+1","v":3},{"$f":"IF(OR(CE18=0,CE18=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE18)=1,0,1))","v":0},null,null,null,null,null,"УСН(15%)",{"$f":"MAX(CN$15:CN17)+1","v":3},{"$f":"IF(OR(CM18=0,CM18=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM18)=1,0,1))","v":0},null,"Налог на прибыль",{"$f":"MAX(CR$15:CR17)+1","v":3},{"$f":"IF(OR(CQ18=0,CQ18=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ18)=1,0,1))","v":0},null,"PL(+)",{"$f":"MAX(CV$15:CV17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,"месяц",{"$f":"MAX(J$15:J18)+1","v":4},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I20,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I22,IF(Periods!$Q$16=$I$19,$I23,IF(Periods!$Q$16=$I$20,$I24,IF(Periods!$Q$16=$I$21,$I25,\"\")))))","v":0},{"$f":"IF(OR(Q19=\"\",Q19=0),\"\",MAX(R$15:R18)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"MAX(AG$15:AG18)+1","v":4},{"$f":"MAX(AH$15:AH18)+1","v":4},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)))","v":""},{"$f":"IF(OR(AI19=\"\",AI19=0),\"\",MAX(AJ$15:AJ18)+1)","v":""},0,"*","Полумаски FFP4",{"$f":"MAX(AN$15:AN18)+1","v":4},{"$f":"IF(OR(AM19=0,AM19=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM19)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP18)+1","v":4},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP19)","v":"2021-08-01"},{"$f":"IF(OR(AQ19=\"\",AQ19=0),\"\",MAX(AR$15:AR18)+1)","v":4},0,null,"списание",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$77","v":"Поток потенциальных заказов"},{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Администрация",{"$f":"MAX(CB$15:CB18)+1","v":4},{"$f":"IF(OR(CA19=0,CA19=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"ТОСЭР",{"$f":"MAX(CN$15:CN18)+1","v":4},{"$f":"IF(OR(CM19=0,CM19=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM19)=1,0,1))","v":0},null,"ТОСЭР",{"$f":"MAX(CR$15:CR18)+1","v":4},{"$f":"IF(OR(CQ19=0,CQ19=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ19)=1,0,1))","v":0},null,"PL(-)",{"$f":"MAX(CV$15:CV18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,"квартал",{"$f":"MAX(J$15:J19)+1","v":5},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I21,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I23,IF(Periods!$Q$16=$I$19,$I24,IF(Periods!$Q$16=$I$20,$I25,IF(Periods!$Q$16=$I$21,$I26,\"\")))))","v":0},{"$f":"IF(OR(Q20=\"\",Q20=0),\"\",MAX(R$15:R19)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$f":"MAX(AG$15:AG19)+1","v":5},{"$f":"MAX(AH$15:AH19)+1","v":5},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)))","v":""},{"$f":"IF(OR(AI20=\"\",AI20=0),\"\",MAX(AJ$15:AJ19)+1)","v":""},0,"*","Маски медицинские",{"$f":"MAX(AN$15:AN19)+1","v":5},0,{"$f":"MAX(AP$15:AP19)+1","v":5},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP20)","v":"2021-09-01"},{"$f":"IF(OR(AQ20=\"\",AQ20=0),\"\",MAX(AR$15:AR19)+1)","v":5},0,null,"калькуляция",{"$f":"MAX(AV$15:AV19)+1","v":5},{"$f":"IF(OR(AU20=0,AU20=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU20)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Служба главного инженера",{"$f":"MAX(CB$15:CB19)+1","v":5},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PL",{"$f":"MAX(CV$15:CV19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,"год текущий",{"$f":"MAX(J$15:J20)+1","v":6},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I22,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I24,IF(Periods!$Q$16=$I$19,$I25,IF(Periods!$Q$16=$I$20,$I26,IF(Periods!$Q$16=$I$21,$I27,\"\")))))","v":0},{"$f":"IF(OR(Q21=\"\",Q21=0),\"\",MAX(R$15:R20)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG20)+1","v":6},{"$f":"MAX(AH$15:AH20)+1","v":6},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)))","v":""},{"$f":"IF(OR(AI21=\"\",AI21=0),\"\",MAX(AJ$15:AJ20)+1)","v":""},0,"*","Маски гигиенические",{"$f":"MAX(AN$15:AN20)+1","v":6},0,{"$f":"MAX(AP$15:AP20)+1","v":6},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP21)","v":"2021-10-01"},{"$f":"IF(OR(AQ21=\"\",AQ21=0),\"\",MAX(AR$15:AR20)+1)","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Технический отдел",{"$f":"MAX(CB$15:CB20)+1","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(+)",{"$f":"MAX(CV$15:CV20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,"год календ.",{"$f":"MAX(J$15:J21)+1","v":7},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I23,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I25,IF(Periods!$Q$16=$I$19,$I26,IF(Periods!$Q$16=$I$20,$I27,IF(Periods!$Q$16=$I$21,$I28,\"\")))))","v":0},{"$f":"IF(OR(Q22=\"\",Q22=0),\"\",MAX(R$15:R21)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG21)+1","v":7},{"$f":"MAX(AH$15:AH21)+1","v":7},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)))","v":""},{"$f":"IF(OR(AI22=\"\",AI22=0),\"\",MAX(AJ$15:AJ21)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP21)+1","v":7},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP22)","v":"2021-11-01"},{"$f":"IF(OR(AQ22=\"\",AQ22=0),\"\",MAX(AR$15:AR21)+1)","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Планово-диспетчерский отдел",{"$f":"MAX(CB$15:CB21)+1","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(-)",{"$f":"MAX(CV$15:CV21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH22)+1","v":8},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)))","v":""},{"$f":"IF(OR(AI23=\"\",AI23=0),\"\",MAX(AJ$15:AJ22)+1)","v":""},{"$f":"IF(OR(AI23=0,AI23=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI23)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP22)+1","v":8},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP23)","v":"2021-12-01"},{"$f":"IF(OR(AQ23=\"\",AQ23=0),\"\",MAX(AR$15:AR22)+1)","v":8},{"$f":"IF(OR(AQ23=0,AQ23=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ23)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Начальник производства СИЗ",{"$f":"MAX(CB$15:CB22)+1","v":8},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",{"$f":"MAX(CV$15:CV22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH23)+1","v":9},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)))","v":""},{"$f":"IF(OR(AI24=\"\",AI24=0),\"\",MAX(AJ$15:AJ23)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP23)+1","v":9},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP24)","v":"2022-01-01"},{"$f":"IF(OR(AQ24=\"\",AQ24=0),\"\",MAX(AR$15:AR23)+1)","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Заведующий складом",{"$f":"MAX(CB$15:CB23)+1","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS",{"$f":"MAX(CV$15:CV23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH24)+1","v":10},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)))","v":""},{"$f":"IF(OR(AI25=\"\",AI25=0),\"\",MAX(AJ$15:AJ24)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP24)+1","v":10},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP25)","v":"2022-02-01"},{"$f":"IF(OR(AQ25=\"\",AQ25=0),\"\",MAX(AR$15:AR24)+1)","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Начальник цеха литья",{"$f":"MAX(CB$15:CB24)+1","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(+)",{"$f":"MAX(CV$15:CV24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH25)+1","v":11},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)))","v":""},{"$f":"IF(OR(AI26=\"\",AI26=0),\"\",MAX(AJ$15:AJ25)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP25)+1","v":11},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP26)","v":"2022-03-01"},{"$f":"IF(OR(AQ26=\"\",AQ26=0),\"\",MAX(AR$15:AR25)+1)","v":11},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(-)",{"$f":"MAX(CV$15:CV25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH26)+1","v":12},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)))","v":""},{"$f":"IF(OR(AI27=\"\",AI27=0),\"\",MAX(AJ$15:AJ26)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP26)+1","v":12},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP27)","v":"2022-04-01"},{"$f":"IF(OR(AQ27=\"\",AQ27=0),\"\",MAX(AR$15:AR26)+1)","v":12},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(+)",{"$f":"MAX(CV$15:CV26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH27)+1","v":13},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)))","v":""},{"$f":"IF(OR(AI28=\"\",AI28=0),\"\",MAX(AJ$15:AJ27)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP27)+1","v":13},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP28)","v":"2022-05-01"},{"$f":"IF(OR(AQ28=\"\",AQ28=0),\"\",MAX(AR$15:AR27)+1)","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(-)",{"$f":"MAX(CV$15:CV27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH28)+1","v":14},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)))","v":""},{"$f":"IF(OR(AI29=\"\",AI29=0),\"\",MAX(AJ$15:AJ28)+1)","v":""},{"$f":"IF(OR(AI29=0,AI29=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI29)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP28)+1","v":14},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP29)","v":"2022-06-01"},{"$f":"IF(OR(AQ29=\"\",AQ29=0),\"\",MAX(AR$15:AR28)+1)","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF",{"$f":"MAX(CV$15:CV28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH29)+1","v":15},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)))","v":""},{"$f":"IF(OR(AI30=\"\",AI30=0),\"\",MAX(AJ$15:AJ29)+1)","v":""},{"$f":"IF(OR(AI30=0,AI30=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI30)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP29)+1","v":15},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP30)","v":"2022-07-01"},{"$f":"IF(OR(AQ30=\"\",AQ30=0),\"\",MAX(AR$15:AR29)+1)","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP30)+1","v":16},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP31)","v":"2022-08-01"},{"$f":"IF(OR(AQ31=\"\",AQ31=0),\"\",MAX(AR$15:AR30)+1)","v":16},{"$f":"IF(OR(AQ31=0,AQ31=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ31)=1,0,1))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP31)+1","v":17},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP32)","v":"2022-09-01"},{"$f":"IF(OR(AQ32=\"\",AQ32=0),\"\",MAX(AR$15:AR31)+1)","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP32)+1","v":18},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP33)","v":"2022-10-01"},{"$f":"IF(OR(AQ33=\"\",AQ33=0),\"\",MAX(AR$15:AR32)+1)","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP33)+1","v":19},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP34)","v":"2022-11-01"},{"$f":"IF(OR(AQ34=\"\",AQ34=0),\"\",MAX(AR$15:AR33)+1)","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP34)+1","v":20},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP35)","v":"2022-12-01"},{"$f":"IF(OR(AQ35=\"\",AQ35=0),\"\",MAX(AR$15:AR34)+1)","v":20},0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP35)+1","v":21},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP36)","v":"2023-01-01"},{"$f":"IF(OR(AQ36=\"\",AQ36=0),\"\",MAX(AR$15:AR35)+1)","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP36)+1","v":22},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP37)","v":"2023-02-01"},{"$f":"IF(OR(AQ37=\"\",AQ37=0),\"\",MAX(AR$15:AR36)+1)","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP37)+1","v":23},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP38)","v":"2023-03-01"},{"$f":"IF(OR(AQ38=\"\",AQ38=0),\"\",MAX(AR$15:AR37)+1)","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP38)+1","v":24},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP39)","v":"2023-04-01"},{"$f":"IF(OR(AQ39=\"\",AQ39=0),\"\",MAX(AR$15:AR38)+1)","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP39)+1","v":25},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP40)","v":"2023-05-01"},{"$f":"IF(OR(AQ40=\"\",AQ40=0),\"\",MAX(AR$15:AR39)+1)","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP40)+1","v":26},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP41)","v":"2023-06-01"},{"$f":"IF(OR(AQ41=\"\",AQ41=0),\"\",MAX(AR$15:AR40)+1)","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP41)+1","v":27},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP42)","v":"2023-07-01"},{"$f":"IF(OR(AQ42=\"\",AQ42=0),\"\",MAX(AR$15:AR41)+1)","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP42)+1","v":28},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP43)","v":"2023-08-01"},{"$f":"IF(OR(AQ43=\"\",AQ43=0),\"\",MAX(AR$15:AR42)+1)","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP43)+1","v":29},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP44)","v":"2023-09-01"},{"$f":"IF(OR(AQ44=\"\",AQ44=0),\"\",MAX(AR$15:AR43)+1)","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP44)+1","v":30},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP45)","v":"2023-10-01"},{"$f":"IF(OR(AQ45=\"\",AQ45=0),\"\",MAX(AR$15:AR44)+1)","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP45)+1","v":31},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP46)","v":"2023-11-01"},{"$f":"IF(OR(AQ46=\"\",AQ46=0),\"\",MAX(AR$15:AR45)+1)","v":31},0]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP46)+1","v":32},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP47)","v":"2023-12-01"},{"$f":"IF(OR(AQ47=\"\",AQ47=0),\"\",MAX(AR$15:AR46)+1)","v":32},0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP47)+1","v":33},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP48)","v":"2024-01-01"},{"$f":"IF(OR(AQ48=\"\",AQ48=0),\"\",MAX(AR$15:AR47)+1)","v":33},0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP48)+1","v":34},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP49)","v":"2024-02-01"},{"$f":"IF(OR(AQ49=\"\",AQ49=0),\"\",MAX(AR$15:AR48)+1)","v":34},0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP49)+1","v":35},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP50)","v":"2024-03-01"},{"$f":"IF(OR(AQ50=\"\",AQ50=0),\"\",MAX(AR$15:AR49)+1)","v":35},0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP50)+1","v":36},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP51)","v":"2024-04-01"},{"$f":"IF(OR(AQ51=\"\",AQ51=0),\"\",MAX(AR$15:AR50)+1)","v":36},0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP51)+1","v":37},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP52)","v":"2024-05-01"},{"$f":"IF(OR(AQ52=\"\",AQ52=0),\"\",MAX(AR$15:AR51)+1)","v":37},0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP52)+1","v":38},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP53)","v":"2024-06-01"},{"$f":"IF(OR(AQ53=\"\",AQ53=0),\"\",MAX(AR$15:AR52)+1)","v":38},0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP53)+1","v":39},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP54)","v":"2024-07-01"},{"$f":"IF(OR(AQ54=\"\",AQ54=0),\"\",MAX(AR$15:AR53)+1)","v":39},0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP54)+1","v":40},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP55)","v":"2024-08-01"},{"$f":"IF(OR(AQ55=\"\",AQ55=0),\"\",MAX(AR$15:AR54)+1)","v":40},0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP55)+1","v":41},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP56)","v":"2024-09-01"},{"$f":"IF(OR(AQ56=\"\",AQ56=0),\"\",MAX(AR$15:AR55)+1)","v":41},0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP56)+1","v":42},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP57)","v":"2024-10-01"},{"$f":"IF(OR(AQ57=\"\",AQ57=0),\"\",MAX(AR$15:AR56)+1)","v":42},0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP57)+1","v":43},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP58)","v":"2024-11-01"},{"$f":"IF(OR(AQ58=\"\",AQ58=0),\"\",MAX(AR$15:AR57)+1)","v":43},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP58)+1","v":44},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP59)","v":"2024-12-01"},{"$f":"IF(OR(AQ59=\"\",AQ59=0),\"\",MAX(AR$15:AR58)+1)","v":44},0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP59)+1","v":45},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP60)","v":"2025-01-01"},{"$f":"IF(OR(AQ60=\"\",AQ60=0),\"\",MAX(AR$15:AR59)+1)","v":45},0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP60)+1","v":46},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP61)","v":"2025-02-01"},{"$f":"IF(OR(AQ61=\"\",AQ61=0),\"\",MAX(AR$15:AR60)+1)","v":46},0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP61)+1","v":47},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP62)","v":"2025-03-01"},{"$f":"IF(OR(AQ62=\"\",AQ62=0),\"\",MAX(AR$15:AR61)+1)","v":47},0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP62)+1","v":48},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP63)","v":"2025-04-01"},{"$f":"IF(OR(AQ63=\"\",AQ63=0),\"\",MAX(AR$15:AR62)+1)","v":48},0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP63)+1","v":49},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP64)","v":"2025-05-01"},{"$f":"IF(OR(AQ64=\"\",AQ64=0),\"\",MAX(AR$15:AR63)+1)","v":49},0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP64)+1","v":50},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP65)","v":"2025-06-01"},{"$f":"IF(OR(AQ65=\"\",AQ65=0),\"\",MAX(AR$15:AR64)+1)","v":50},0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP65)+1","v":51},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP66)","v":"2025-07-01"},{"$f":"IF(OR(AQ66=\"\",AQ66=0),\"\",MAX(AR$15:AR65)+1)","v":51},0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP66)+1","v":52},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP67)","v":"2025-08-01"},{"$f":"IF(OR(AQ67=\"\",AQ67=0),\"\",MAX(AR$15:AR66)+1)","v":52},0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP67)+1","v":53},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP68)","v":"2025-09-01"},{"$f":"IF(OR(AQ68=\"\",AQ68=0),\"\",MAX(AR$15:AR67)+1)","v":53},0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP68)+1","v":54},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP69)","v":"2025-10-01"},{"$f":"IF(OR(AQ69=\"\",AQ69=0),\"\",MAX(AR$15:AR68)+1)","v":54},0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP69)+1","v":55},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP70)","v":"2025-11-01"},{"$f":"IF(OR(AQ70=\"\",AQ70=0),\"\",MAX(AR$15:AR69)+1)","v":55},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP70)+1","v":56},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP71)","v":"2025-12-01"},{"$f":"IF(OR(AQ71=\"\",AQ71=0),\"\",MAX(AR$15:AR70)+1)","v":56},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP71)+1","v":57},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP72)","v":"2026-01-01"},{"$f":"IF(OR(AQ72=\"\",AQ72=0),\"\",MAX(AR$15:AR71)+1)","v":57},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP72)+1","v":58},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP73)","v":"2026-02-01"},{"$f":"IF(OR(AQ73=\"\",AQ73=0),\"\",MAX(AR$15:AR72)+1)","v":58},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP73)+1","v":59},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP74)","v":"2026-03-01"},{"$f":"IF(OR(AQ74=\"\",AQ74=0),\"\",MAX(AR$15:AR73)+1)","v":59},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP74)+1","v":60},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP75)","v":"2026-04-01"},{"$f":"IF(OR(AQ75=\"\",AQ75=0),\"\",MAX(AR$15:AR74)+1)","v":60},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP75)+1","v":61},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP76)","v":"00:00:00"},{"$f":"IF(OR(AQ76=\"\",AQ76=0),\"\",MAX(AR$15:AR75)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP76)+1","v":62},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP77)","v":"00:00:00"},{"$f":"IF(OR(AQ77=\"\",AQ77=0),\"\",MAX(AR$15:AR76)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP77)+1","v":63},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP78)","v":"00:00:00"},{"$f":"IF(OR(AQ78=\"\",AQ78=0),\"\",MAX(AR$15:AR77)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP78)+1","v":64},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP79)","v":"00:00:00"},{"$f":"IF(OR(AQ79=\"\",AQ79=0),\"\",MAX(AR$15:AR78)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP79)+1","v":65},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP80)","v":"00:00:00"},{"$f":"IF(OR(AQ80=\"\",AQ80=0),\"\",MAX(AR$15:AR79)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP80)+1","v":66},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP81)","v":"00:00:00"},{"$f":"IF(OR(AQ81=\"\",AQ81=0),\"\",MAX(AR$15:AR80)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP81)+1","v":67},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP82)","v":"00:00:00"},{"$f":"IF(OR(AQ82=\"\",AQ82=0),\"\",MAX(AR$15:AR81)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP82)+1","v":68},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP83)","v":"00:00:00"},{"$f":"IF(OR(AQ83=\"\",AQ83=0),\"\",MAX(AR$15:AR82)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP83)+1","v":69},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP84)","v":"00:00:00"},{"$f":"IF(OR(AQ84=\"\",AQ84=0),\"\",MAX(AR$15:AR83)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP84)+1","v":70},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP85)","v":"00:00:00"},{"$f":"IF(OR(AQ85=\"\",AQ85=0),\"\",MAX(AR$15:AR84)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP85)+1","v":71},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP86)","v":"00:00:00"},{"$f":"IF(OR(AQ86=\"\",AQ86=0),\"\",MAX(AR$15:AR85)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP86)+1","v":72},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP87)","v":"00:00:00"},{"$f":"IF(OR(AQ87=\"\",AQ87=0),\"\",MAX(AR$15:AR86)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP87)+1","v":73},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP88)","v":"00:00:00"},{"$f":"IF(OR(AQ88=\"\",AQ88=0),\"\",MAX(AR$15:AR87)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP88)+1","v":74},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP89)","v":"00:00:00"},{"$f":"IF(OR(AQ89=\"\",AQ89=0),\"\",MAX(AR$15:AR88)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP89)+1","v":75},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP90)","v":"00:00:00"},{"$f":"IF(OR(AQ90=\"\",AQ90=0),\"\",MAX(AR$15:AR89)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP90)+1","v":76},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP91)","v":"00:00:00"},{"$f":"IF(OR(AQ91=\"\",AQ91=0),\"\",MAX(AR$15:AR90)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP91)+1","v":77},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP92)","v":"00:00:00"},{"$f":"IF(OR(AQ92=\"\",AQ92=0),\"\",MAX(AR$15:AR91)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP92)+1","v":78},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP93)","v":"00:00:00"},{"$f":"IF(OR(AQ93=\"\",AQ93=0),\"\",MAX(AR$15:AR92)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP93)+1","v":79},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP94)","v":"00:00:00"},{"$f":"IF(OR(AQ94=\"\",AQ94=0),\"\",MAX(AR$15:AR93)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP94)+1","v":80},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP95)","v":"00:00:00"},{"$f":"IF(OR(AQ95=\"\",AQ95=0),\"\",MAX(AR$15:AR94)+1)","v":""},{"$f":"IF(OR(AQ95=0,AQ95=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ95)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP95)+1","v":81},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP96)","v":"00:00:00"},{"$f":"IF(OR(AQ96=\"\",AQ96=0),\"\",MAX(AR$15:AR95)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP96)+1","v":82},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP97)","v":"00:00:00"},{"$f":"IF(OR(AQ97=\"\",AQ97=0),\"\",MAX(AR$15:AR96)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP97)+1","v":83},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP98)","v":"00:00:00"},{"$f":"IF(OR(AQ98=\"\",AQ98=0),\"\",MAX(AR$15:AR97)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP98)+1","v":84},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP99)","v":"00:00:00"},{"$f":"IF(OR(AQ99=\"\",AQ99=0),\"\",MAX(AR$15:AR98)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP99)+1","v":85},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP100)","v":"00:00:00"},{"$f":"IF(OR(AQ100=\"\",AQ100=0),\"\",MAX(AR$15:AR99)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP100)+1","v":86},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP101)","v":"00:00:00"},{"$f":"IF(OR(AQ101=\"\",AQ101=0),\"\",MAX(AR$15:AR100)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP101)+1","v":87},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP102)","v":"00:00:00"},{"$f":"IF(OR(AQ102=\"\",AQ102=0),\"\",MAX(AR$15:AR101)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP102)+1","v":88},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP103)","v":"00:00:00"},{"$f":"IF(OR(AQ103=\"\",AQ103=0),\"\",MAX(AR$15:AR102)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP103)+1","v":89},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP104)","v":"00:00:00"},{"$f":"IF(OR(AQ104=\"\",AQ104=0),\"\",MAX(AR$15:AR103)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP104)+1","v":90},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP105)","v":"00:00:00"},{"$f":"IF(OR(AQ105=\"\",AQ105=0),\"\",MAX(AR$15:AR104)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP105)+1","v":91},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP106)","v":"00:00:00"},{"$f":"IF(OR(AQ106=\"\",AQ106=0),\"\",MAX(AR$15:AR105)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP106)+1","v":92},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP107)","v":"00:00:00"},{"$f":"IF(OR(AQ107=\"\",AQ107=0),\"\",MAX(AR$15:AR106)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP107)+1","v":93},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP108)","v":"00:00:00"},{"$f":"IF(OR(AQ108=\"\",AQ108=0),\"\",MAX(AR$15:AR107)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP108)+1","v":94},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP109)","v":"00:00:00"},{"$f":"IF(OR(AQ109=\"\",AQ109=0),\"\",MAX(AR$15:AR108)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP109)+1","v":95},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP110)","v":"00:00:00"},{"$f":"IF(OR(AQ110=\"\",AQ110=0),\"\",MAX(AR$15:AR109)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP110)+1","v":96},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP111)","v":"00:00:00"},{"$f":"IF(OR(AQ111=\"\",AQ111=0),\"\",MAX(AR$15:AR110)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP111)+1","v":97},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP112)","v":"00:00:00"},{"$f":"IF(OR(AQ112=\"\",AQ112=0),\"\",MAX(AR$15:AR111)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP112)+1","v":98},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP113)","v":"00:00:00"},{"$f":"IF(OR(AQ113=\"\",AQ113=0),\"\",MAX(AR$15:AR112)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP113)+1","v":99},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP114)","v":"00:00:00"},{"$f":"IF(OR(AQ114=\"\",AQ114=0),\"\",MAX(AR$15:AR113)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP114)+1","v":100},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP115)","v":"00:00:00"},{"$f":"IF(OR(AQ115=\"\",AQ115=0),\"\",MAX(AR$15:AR114)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP115)+1","v":101},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP116)","v":"00:00:00"},{"$f":"IF(OR(AQ116=\"\",AQ116=0),\"\",MAX(AR$15:AR115)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP116)+1","v":102},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP117)","v":"00:00:00"},{"$f":"IF(OR(AQ117=\"\",AQ117=0),\"\",MAX(AR$15:AR116)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP117)+1","v":103},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP118)","v":"00:00:00"},{"$f":"IF(OR(AQ118=\"\",AQ118=0),\"\",MAX(AR$15:AR117)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP118)+1","v":104},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP119)","v":"00:00:00"},{"$f":"IF(OR(AQ119=\"\",AQ119=0),\"\",MAX(AR$15:AR118)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP119)+1","v":105},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP120)","v":"00:00:00"},{"$f":"IF(OR(AQ120=\"\",AQ120=0),\"\",MAX(AR$15:AR119)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP120)+1","v":106},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP121)","v":"00:00:00"},{"$f":"IF(OR(AQ121=\"\",AQ121=0),\"\",MAX(AR$15:AR120)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP121)+1","v":107},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP122)","v":"00:00:00"},{"$f":"IF(OR(AQ122=\"\",AQ122=0),\"\",MAX(AR$15:AR121)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP122)+1","v":108},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP123)","v":"00:00:00"},{"$f":"IF(OR(AQ123=\"\",AQ123=0),\"\",MAX(AR$15:AR122)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP123)+1","v":109},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP124)","v":"00:00:00"},{"$f":"IF(OR(AQ124=\"\",AQ124=0),\"\",MAX(AR$15:AR123)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP124)+1","v":110},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP125)","v":"00:00:00"},{"$f":"IF(OR(AQ125=\"\",AQ125=0),\"\",MAX(AR$15:AR124)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP126)+1","v":112},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP127)","v":"00:00:00"},{"$f":"IF(OR(AQ127=\"\",AQ127=0),\"\",MAX(AR$15:AR126)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP127)+1","v":113},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP128)","v":"00:00:00"},{"$f":"IF(OR(AQ128=\"\",AQ128=0),\"\",MAX(AR$15:AR127)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP130)+1","v":116},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP131)","v":"00:00:00"},{"$f":"IF(OR(AQ131=\"\",AQ131=0),\"\",MAX(AR$15:AR130)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP131)+1","v":117},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP132)","v":"00:00:00"},{"$f":"IF(OR(AQ132=\"\",AQ132=0),\"\",MAX(AR$15:AR131)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP134)+1","v":120},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP135)","v":"00:00:00"},{"$f":"IF(OR(AQ135=\"\",AQ135=0),\"\",MAX(AR$15:AR134)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP135)+1","v":121},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP136)","v":"00:00:00"},{"$f":"IF(OR(AQ136=\"\",AQ136=0),\"\",MAX(AR$15:AR135)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP138)+1","v":124},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP139)","v":"00:00:00"},{"$f":"IF(OR(AQ139=\"\",AQ139=0),\"\",MAX(AR$15:AR138)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP139)+1","v":125},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP140)","v":"00:00:00"},{"$f":"IF(OR(AQ140=\"\",AQ140=0),\"\",MAX(AR$15:AR139)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP142)+1","v":128},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP143)","v":"00:00:00"},{"$f":"IF(OR(AQ143=\"\",AQ143=0),\"\",MAX(AR$15:AR142)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP143)+1","v":129},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP144)","v":"00:00:00"},{"$f":"IF(OR(AQ144=\"\",AQ144=0),\"\",MAX(AR$15:AR143)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP146)+1","v":132},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP147)","v":"00:00:00"},{"$f":"IF(OR(AQ147=\"\",AQ147=0),\"\",MAX(AR$15:AR146)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP147)+1","v":133},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP148)","v":"00:00:00"},{"$f":"IF(OR(AQ148=\"\",AQ148=0),\"\",MAX(AR$15:AR147)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP150)+1","v":136},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP151)","v":"00:00:00"},{"$f":"IF(OR(AQ151=\"\",AQ151=0),\"\",MAX(AR$15:AR150)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP153)+1","v":139},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP154)","v":"00:00:00"},{"$f":"IF(OR(AQ154=\"\",AQ154=0),\"\",MAX(AR$15:AR153)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP155)+1","v":141},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP156)","v":"00:00:00"},{"$f":"IF(OR(AQ156=\"\",AQ156=0),\"\",MAX(AR$15:AR155)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP156)+1","v":142},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP157)","v":"00:00:00"},{"$f":"IF(OR(AQ157=\"\",AQ157=0),\"\",MAX(AR$15:AR156)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP159)+1","v":145},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP160)","v":"00:00:00"},{"$f":"IF(OR(AQ160=\"\",AQ160=0),\"\",MAX(AR$15:AR159)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP160)+1","v":146},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP161)","v":"00:00:00"},{"$f":"IF(OR(AQ161=\"\",AQ161=0),\"\",MAX(AR$15:AR160)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP163)+1","v":149},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP164)","v":"00:00:00"},{"$f":"IF(OR(AQ164=\"\",AQ164=0),\"\",MAX(AR$15:AR163)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP164)+1","v":150},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP165)","v":"00:00:00"},{"$f":"IF(OR(AQ165=\"\",AQ165=0),\"\",MAX(AR$15:AR164)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP167)+1","v":153},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP168)","v":"00:00:00"},{"$f":"IF(OR(AQ168=\"\",AQ168=0),\"\",MAX(AR$15:AR167)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP168)+1","v":154},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP169)","v":"00:00:00"},{"$f":"IF(OR(AQ169=\"\",AQ169=0),\"\",MAX(AR$15:AR168)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP171)+1","v":157},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP172)","v":"00:00:00"},{"$f":"IF(OR(AQ172=\"\",AQ172=0),\"\",MAX(AR$15:AR171)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP172)+1","v":158},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP173)","v":"00:00:00"},{"$f":"IF(OR(AQ173=\"\",AQ173=0),\"\",MAX(AR$15:AR172)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP175)+1","v":161},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP176)","v":"00:00:00"},{"$f":"IF(OR(AQ176=\"\",AQ176=0),\"\",MAX(AR$15:AR175)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP176)+1","v":162},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP177)","v":"00:00:00"},{"$f":"IF(OR(AQ177=\"\",AQ177=0),\"\",MAX(AR$15:AR176)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP179)+1","v":165},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP180)","v":"00:00:00"},{"$f":"IF(OR(AQ180=\"\",AQ180=0),\"\",MAX(AR$15:AR179)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP182)+1","v":168},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP183)","v":"00:00:00"},{"$f":"IF(OR(AQ183=\"\",AQ183=0),\"\",MAX(AR$15:AR182)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP184)+1","v":170},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP185)","v":"00:00:00"},{"$f":"IF(OR(AQ185=\"\",AQ185=0),\"\",MAX(AR$15:AR184)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP185)+1","v":171},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP186)","v":"00:00:00"},{"$f":"IF(OR(AQ186=\"\",AQ186=0),\"\",MAX(AR$15:AR185)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP188)+1","v":174},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP189)","v":"00:00:00"},{"$f":"IF(OR(AQ189=\"\",AQ189=0),\"\",MAX(AR$15:AR188)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP189)+1","v":175},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP190)","v":"00:00:00"},{"$f":"IF(OR(AQ190=\"\",AQ190=0),\"\",MAX(AR$15:AR189)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP192)+1","v":178},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP193)","v":"00:00:00"},{"$f":"IF(OR(AQ193=\"\",AQ193=0),\"\",MAX(AR$15:AR192)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP193)+1","v":179},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP194)","v":"00:00:00"},{"$f":"IF(OR(AQ194=\"\",AQ194=0),\"\",MAX(AR$15:AR193)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP196)+1","v":182},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP197)","v":"00:00:00"},{"$f":"IF(OR(AQ197=\"\",AQ197=0),\"\",MAX(AR$15:AR196)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP197)+1","v":183},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP198)","v":"00:00:00"},{"$f":"IF(OR(AQ198=\"\",AQ198=0),\"\",MAX(AR$15:AR197)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP200)+1","v":186},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP201)","v":"00:00:00"},{"$f":"IF(OR(AQ201=\"\",AQ201=0),\"\",MAX(AR$15:AR200)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP201)+1","v":187},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP202)","v":"00:00:00"},{"$f":"IF(OR(AQ202=\"\",AQ202=0),\"\",MAX(AR$15:AR201)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP204)+1","v":190},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP205)","v":"00:00:00"},{"$f":"IF(OR(AQ205=\"\",AQ205=0),\"\",MAX(AR$15:AR204)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP205)+1","v":191},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP206)","v":"00:00:00"},{"$f":"IF(OR(AQ206=\"\",AQ206=0),\"\",MAX(AR$15:AR205)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP208)+1","v":194},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP209)","v":"00:00:00"},{"$f":"IF(OR(AQ209=\"\",AQ209=0),\"\",MAX(AR$15:AR208)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP210)+1","v":196},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP211)","v":"00:00:00"},{"$f":"IF(OR(AQ211=\"\",AQ211=0),\"\",MAX(AR$15:AR210)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP213)+1","v":199},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP214)","v":"00:00:00"},{"$f":"IF(OR(AQ214=\"\",AQ214=0),\"\",MAX(AR$15:AR213)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP214)+1","v":200},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP215)","v":"00:00:00"},{"$f":"IF(OR(AQ215=\"\",AQ215=0),\"\",MAX(AR$15:AR214)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP217)+1","v":203},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP218)","v":"00:00:00"},{"$f":"IF(OR(AQ218=\"\",AQ218=0),\"\",MAX(AR$15:AR217)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP218)+1","v":204},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP219)","v":"00:00:00"},{"$f":"IF(OR(AQ219=\"\",AQ219=0),\"\",MAX(AR$15:AR218)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP221)+1","v":207},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP222)","v":"00:00:00"},{"$f":"IF(OR(AQ222=\"\",AQ222=0),\"\",MAX(AR$15:AR221)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP222)+1","v":208},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP223)","v":"00:00:00"},{"$f":"IF(OR(AQ223=\"\",AQ223=0),\"\",MAX(AR$15:AR222)+1)","v":""},{"$f":"IF(OR(AQ223=0,AQ223=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ223)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP225)+1","v":211},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP226)","v":"00:00:00"},{"$f":"IF(OR(AQ226=\"\",AQ226=0),\"\",MAX(AR$15:AR225)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP226)+1","v":212},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP227)","v":"00:00:00"},{"$f":"IF(OR(AQ227=\"\",AQ227=0),\"\",MAX(AR$15:AR226)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP229)+1","v":215},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP230)","v":"00:00:00"},{"$f":"IF(OR(AQ230=\"\",AQ230=0),\"\",MAX(AR$15:AR229)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP230)+1","v":216},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP231)","v":"00:00:00"},{"$f":"IF(OR(AQ231=\"\",AQ231=0),\"\",MAX(AR$15:AR230)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP233)+1","v":219},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP234)","v":"00:00:00"},{"$f":"IF(OR(AQ234=\"\",AQ234=0),\"\",MAX(AR$15:AR233)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP234)+1","v":220},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP235)","v":"00:00:00"},{"$f":"IF(OR(AQ235=\"\",AQ235=0),\"\",MAX(AR$15:AR234)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP237)+1","v":223},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP238)","v":"00:00:00"},{"$f":"IF(OR(AQ238=\"\",AQ238=0),\"\",MAX(AR$15:AR237)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP239)+1","v":225},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP240)","v":"00:00:00"},{"$f":"IF(OR(AQ240=\"\",AQ240=0),\"\",MAX(AR$15:AR239)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP242)+1","v":228},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP243)","v":"00:00:00"},{"$f":"IF(OR(AQ243=\"\",AQ243=0),\"\",MAX(AR$15:AR242)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP243)+1","v":229},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP244)","v":"00:00:00"},{"$f":"IF(OR(AQ244=\"\",AQ244=0),\"\",MAX(AR$15:AR243)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP246)+1","v":232},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP247)","v":"00:00:00"},{"$f":"IF(OR(AQ247=\"\",AQ247=0),\"\",MAX(AR$15:AR246)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP247)+1","v":233},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP248)","v":"00:00:00"},{"$f":"IF(OR(AQ248=\"\",AQ248=0),\"\",MAX(AR$15:AR247)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP250)+1","v":236},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP251)","v":"00:00:00"},{"$f":"IF(OR(AQ251=\"\",AQ251=0),\"\",MAX(AR$15:AR250)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP251)+1","v":237},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP252)","v":"00:00:00"},{"$f":"IF(OR(AQ252=\"\",AQ252=0),\"\",MAX(AR$15:AR251)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP254)+1","v":240},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP255)","v":"00:00:00"},{"$f":"IF(OR(AQ255=\"\",AQ255=0),\"\",MAX(AR$15:AR254)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP255)+1","v":241},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP256)","v":"00:00:00"},{"$f":"IF(OR(AQ256=\"\",AQ256=0),\"\",MAX(AR$15:AR255)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP258)+1","v":244},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP259)","v":"00:00:00"},{"$f":"IF(OR(AQ259=\"\",AQ259=0),\"\",MAX(AR$15:AR258)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP259)+1","v":245},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP260)","v":"00:00:00"},{"$f":"IF(OR(AQ260=\"\",AQ260=0),\"\",MAX(AR$15:AR259)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP262)+1","v":248},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP263)","v":"00:00:00"},{"$f":"IF(OR(AQ263=\"\",AQ263=0),\"\",MAX(AR$15:AR262)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP263)+1","v":249},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP264)","v":"00:00:00"},{"$f":"IF(OR(AQ264=\"\",AQ264=0),\"\",MAX(AR$15:AR263)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP266)+1","v":252},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP267)","v":"00:00:00"},{"$f":"IF(OR(AQ267=\"\",AQ267=0),\"\",MAX(AR$15:AR266)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP267)+1","v":253},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP268)","v":"00:00:00"},{"$f":"IF(OR(AQ268=\"\",AQ268=0),\"\",MAX(AR$15:AR267)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP271)+1","v":257},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP272)","v":"00:00:00"},{"$f":"IF(OR(AQ272=\"\",AQ272=0),\"\",MAX(AR$15:AR271)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP272)+1","v":258},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP273)","v":"00:00:00"},{"$f":"IF(OR(AQ273=\"\",AQ273=0),\"\",MAX(AR$15:AR272)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP275)+1","v":261},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP276)","v":"00:00:00"},{"$f":"IF(OR(AQ276=\"\",AQ276=0),\"\",MAX(AR$15:AR275)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP276)+1","v":262},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP277)","v":"00:00:00"},{"$f":"IF(OR(AQ277=\"\",AQ277=0),\"\",MAX(AR$15:AR276)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP279)+1","v":265},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP280)","v":"00:00:00"},{"$f":"IF(OR(AQ280=\"\",AQ280=0),\"\",MAX(AR$15:AR279)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP280)+1","v":266},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP281)","v":"00:00:00"},{"$f":"IF(OR(AQ281=\"\",AQ281=0),\"\",MAX(AR$15:AR280)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP283)+1","v":269},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP284)","v":"00:00:00"},{"$f":"IF(OR(AQ284=\"\",AQ284=0),\"\",MAX(AR$15:AR283)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP284)+1","v":270},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP285)","v":"00:00:00"},{"$f":"IF(OR(AQ285=\"\",AQ285=0),\"\",MAX(AR$15:AR284)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP287)+1","v":273},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP288)","v":"00:00:00"},{"$f":"IF(OR(AQ288=\"\",AQ288=0),\"\",MAX(AR$15:AR287)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP288)+1","v":274},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP289)","v":"00:00:00"},{"$f":"IF(OR(AQ289=\"\",AQ289=0),\"\",MAX(AR$15:AR288)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP291)+1","v":277},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP292)","v":"00:00:00"},{"$f":"IF(OR(AQ292=\"\",AQ292=0),\"\",MAX(AR$15:AR291)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP292)+1","v":278},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP293)","v":"00:00:00"},{"$f":"IF(OR(AQ293=\"\",AQ293=0),\"\",MAX(AR$15:AR292)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP295)+1","v":281},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP296)","v":"00:00:00"},{"$f":"IF(OR(AQ296=\"\",AQ296=0),\"\",MAX(AR$15:AR295)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP298)+1","v":284},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP299)","v":"00:00:00"},{"$f":"IF(OR(AQ299=\"\",AQ299=0),\"\",MAX(AR$15:AR298)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP300)+1","v":286},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP301)","v":"00:00:00"},{"$f":"IF(OR(AQ301=\"\",AQ301=0),\"\",MAX(AR$15:AR300)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP301)+1","v":287},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP302)","v":"00:00:00"},{"$f":"IF(OR(AQ302=\"\",AQ302=0),\"\",MAX(AR$15:AR301)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP304)+1","v":290},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP305)","v":"00:00:00"},{"$f":"IF(OR(AQ305=\"\",AQ305=0),\"\",MAX(AR$15:AR304)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP305)+1","v":291},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP306)","v":"00:00:00"},{"$f":"IF(OR(AQ306=\"\",AQ306=0),\"\",MAX(AR$15:AR305)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP308)+1","v":294},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP309)","v":"00:00:00"},{"$f":"IF(OR(AQ309=\"\",AQ309=0),\"\",MAX(AR$15:AR308)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP309)+1","v":295},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP310)","v":"00:00:00"},{"$f":"IF(OR(AQ310=\"\",AQ310=0),\"\",MAX(AR$15:AR309)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP312)+1","v":298},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP313)","v":"00:00:00"},{"$f":"IF(OR(AQ313=\"\",AQ313=0),\"\",MAX(AR$15:AR312)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP313)+1","v":299},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP314)","v":"00:00:00"},{"$f":"IF(OR(AQ314=\"\",AQ314=0),\"\",MAX(AR$15:AR313)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP316)+1","v":302},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP317)","v":"00:00:00"},{"$f":"IF(OR(AQ317=\"\",AQ317=0),\"\",MAX(AR$15:AR316)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP317)+1","v":303},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP318)","v":"00:00:00"},{"$f":"IF(OR(AQ318=\"\",AQ318=0),\"\",MAX(AR$15:AR317)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP320)+1","v":306},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP321)","v":"00:00:00"},{"$f":"IF(OR(AQ321=\"\",AQ321=0),\"\",MAX(AR$15:AR320)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP321)+1","v":307},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP322)","v":"00:00:00"},{"$f":"IF(OR(AQ322=\"\",AQ322=0),\"\",MAX(AR$15:AR321)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP324)+1","v":310},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP325)","v":"00:00:00"},{"$f":"IF(OR(AQ325=\"\",AQ325=0),\"\",MAX(AR$15:AR324)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP327)+1","v":313},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP328)","v":"00:00:00"},{"$f":"IF(OR(AQ328=\"\",AQ328=0),\"\",MAX(AR$15:AR327)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP329)+1","v":315},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP330)","v":"00:00:00"},{"$f":"IF(OR(AQ330=\"\",AQ330=0),\"\",MAX(AR$15:AR329)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP330)+1","v":316},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP331)","v":"00:00:00"},{"$f":"IF(OR(AQ331=\"\",AQ331=0),\"\",MAX(AR$15:AR330)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP333)+1","v":319},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP334)","v":"00:00:00"},{"$f":"IF(OR(AQ334=\"\",AQ334=0),\"\",MAX(AR$15:AR333)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP334)+1","v":320},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP335)","v":"00:00:00"},{"$f":"IF(OR(AQ335=\"\",AQ335=0),\"\",MAX(AR$15:AR334)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP337)+1","v":323},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP338)","v":"00:00:00"},{"$f":"IF(OR(AQ338=\"\",AQ338=0),\"\",MAX(AR$15:AR337)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP338)+1","v":324},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP339)","v":"00:00:00"},{"$f":"IF(OR(AQ339=\"\",AQ339=0),\"\",MAX(AR$15:AR338)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP341)+1","v":327},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP342)","v":"00:00:00"},{"$f":"IF(OR(AQ342=\"\",AQ342=0),\"\",MAX(AR$15:AR341)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP342)+1","v":328},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP343)","v":"00:00:00"},{"$f":"IF(OR(AQ343=\"\",AQ343=0),\"\",MAX(AR$15:AR342)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP345)+1","v":331},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP346)","v":"00:00:00"},{"$f":"IF(OR(AQ346=\"\",AQ346=0),\"\",MAX(AR$15:AR345)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP346)+1","v":332},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP347)","v":"00:00:00"},{"$f":"IF(OR(AQ347=\"\",AQ347=0),\"\",MAX(AR$15:AR346)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP349)+1","v":335},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP350)","v":"00:00:00"},{"$f":"IF(OR(AQ350=\"\",AQ350=0),\"\",MAX(AR$15:AR349)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP350)+1","v":336},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP351)","v":"00:00:00"},{"$f":"IF(OR(AQ351=\"\",AQ351=0),\"\",MAX(AR$15:AR350)+1)","v":""},{"$f":"IF(OR(AQ351=0,AQ351=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ351)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP353)+1","v":339},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP354)","v":"00:00:00"},{"$f":"IF(OR(AQ354=\"\",AQ354=0),\"\",MAX(AR$15:AR353)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP355)+1","v":341},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP356)","v":"00:00:00"},{"$f":"IF(OR(AQ356=\"\",AQ356=0),\"\",MAX(AR$15:AR355)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP358)+1","v":344},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP359)","v":"00:00:00"},{"$f":"IF(OR(AQ359=\"\",AQ359=0),\"\",MAX(AR$15:AR358)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP359)+1","v":345},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP360)","v":"00:00:00"},{"$f":"IF(OR(AQ360=\"\",AQ360=0),\"\",MAX(AR$15:AR359)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP362)+1","v":348},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP363)","v":"00:00:00"},{"$f":"IF(OR(AQ363=\"\",AQ363=0),\"\",MAX(AR$15:AR362)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP363)+1","v":349},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP364)","v":"00:00:00"},{"$f":"IF(OR(AQ364=\"\",AQ364=0),\"\",MAX(AR$15:AR363)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP366)+1","v":352},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP367)","v":"00:00:00"},{"$f":"IF(OR(AQ367=\"\",AQ367=0),\"\",MAX(AR$15:AR366)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP367)+1","v":353},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP368)","v":"00:00:00"},{"$f":"IF(OR(AQ368=\"\",AQ368=0),\"\",MAX(AR$15:AR367)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP370)+1","v":356},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP371)","v":"00:00:00"},{"$f":"IF(OR(AQ371=\"\",AQ371=0),\"\",MAX(AR$15:AR370)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP371)+1","v":357},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP372)","v":"00:00:00"},{"$f":"IF(OR(AQ372=\"\",AQ372=0),\"\",MAX(AR$15:AR371)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP374)+1","v":360},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP375)","v":"00:00:00"},{"$f":"IF(OR(AQ375=\"\",AQ375=0),\"\",MAX(AR$15:AR374)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP375)+1","v":361},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP376)","v":"00:00:00"},{"$f":"IF(OR(AQ376=\"\",AQ376=0),\"\",MAX(AR$15:AR375)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP378)+1","v":364},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP379)","v":"00:00:00"},{"$f":"IF(OR(AQ379=\"\",AQ379=0),\"\",MAX(AR$15:AR378)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP379)+1","v":365},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP380)","v":"00:00:00"},{"$f":"IF(OR(AQ380=\"\",AQ380=0),\"\",MAX(AR$15:AR379)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP381)+1","v":367},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP382)","v":"00:00:00"},{"$f":"IF(OR(AQ382=\"\",AQ382=0),\"\",MAX(AR$15:AR381)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP384)+1","v":370},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP385)","v":"00:00:00"},{"$f":"IF(OR(AQ385=\"\",AQ385=0),\"\",MAX(AR$15:AR384)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP385)+1","v":371},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP386)","v":"00:00:00"},{"$f":"IF(OR(AQ386=\"\",AQ386=0),\"\",MAX(AR$15:AR385)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP386)+1","v":372},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP387)","v":"00:00:00"},{"$f":"IF(OR(AQ387=\"\",AQ387=0),\"\",MAX(AR$15:AR386)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP387)+1","v":373},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP388)","v":"00:00:00"},{"$f":"IF(OR(AQ388=\"\",AQ388=0),\"\",MAX(AR$15:AR387)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP388)+1","v":374},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP389)","v":"00:00:00"},{"$f":"IF(OR(AQ389=\"\",AQ389=0),\"\",MAX(AR$15:AR388)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP389)+1","v":375},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP390)","v":"00:00:00"},{"$f":"IF(OR(AQ390=\"\",AQ390=0),\"\",MAX(AR$15:AR389)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP390)+1","v":376},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP391)","v":"00:00:00"},{"$f":"IF(OR(AQ391=\"\",AQ391=0),\"\",MAX(AR$15:AR390)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP391)+1","v":377},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP392)","v":"00:00:00"},{"$f":"IF(OR(AQ392=\"\",AQ392=0),\"\",MAX(AR$15:AR391)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP392)+1","v":378},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP393)","v":"00:00:00"},{"$f":"IF(OR(AQ393=\"\",AQ393=0),\"\",MAX(AR$15:AR392)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP393)+1","v":379},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP394)","v":"00:00:00"},{"$f":"IF(OR(AQ394=\"\",AQ394=0),\"\",MAX(AR$15:AR393)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP394)+1","v":380},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP395)","v":"00:00:00"},{"$f":"IF(OR(AQ395=\"\",AQ395=0),\"\",MAX(AR$15:AR394)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP395)+1","v":381},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP396)","v":"00:00:00"},{"$f":"IF(OR(AQ396=\"\",AQ396=0),\"\",MAX(AR$15:AR395)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP396)+1","v":382},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP397)","v":"00:00:00"},{"$f":"IF(OR(AQ397=\"\",AQ397=0),\"\",MAX(AR$15:AR396)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP397)+1","v":383},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP398)","v":"00:00:00"},{"$f":"IF(OR(AQ398=\"\",AQ398=0),\"\",MAX(AR$15:AR397)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP398)+1","v":384},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP399)","v":"00:00:00"},{"$f":"IF(OR(AQ399=\"\",AQ399=0),\"\",MAX(AR$15:AR398)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP399)+1","v":385},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP400)","v":"00:00:00"},{"$f":"IF(OR(AQ400=\"\",AQ400=0),\"\",MAX(AR$15:AR399)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP400)+1","v":386},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP401)","v":"00:00:00"},{"$f":"IF(OR(AQ401=\"\",AQ401=0),\"\",MAX(AR$15:AR400)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP401)+1","v":387},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP402)","v":"00:00:00"},{"$f":"IF(OR(AQ402=\"\",AQ402=0),\"\",MAX(AR$15:AR401)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP402)+1","v":388},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP403)","v":"00:00:00"},{"$f":"IF(OR(AQ403=\"\",AQ403=0),\"\",MAX(AR$15:AR402)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP403)+1","v":389},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP404)","v":"00:00:00"},{"$f":"IF(OR(AQ404=\"\",AQ404=0),\"\",MAX(AR$15:AR403)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP404)+1","v":390},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP405)","v":"00:00:00"},{"$f":"IF(OR(AQ405=\"\",AQ405=0),\"\",MAX(AR$15:AR404)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP405)+1","v":391},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP406)","v":"00:00:00"},{"$f":"IF(OR(AQ406=\"\",AQ406=0),\"\",MAX(AR$15:AR405)+1)","v":""},{"$f":"IF(OR(AQ406=0,AQ406=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ406)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP406)+1","v":392},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP407)","v":"00:00:00"},{"$f":"IF(OR(AQ407=\"\",AQ407=0),\"\",MAX(AR$15:AR406)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP407)+1","v":393},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP408)","v":"00:00:00"},{"$f":"IF(OR(AQ408=\"\",AQ408=0),\"\",MAX(AR$15:AR407)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP408)+1","v":394},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP409)","v":"00:00:00"},{"$f":"IF(OR(AQ409=\"\",AQ409=0),\"\",MAX(AR$15:AR408)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP409)+1","v":395},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP410)","v":"00:00:00"},{"$f":"IF(OR(AQ410=\"\",AQ410=0),\"\",MAX(AR$15:AR409)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP410)+1","v":396},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP411)","v":"00:00:00"},{"$f":"IF(OR(AQ411=\"\",AQ411=0),\"\",MAX(AR$15:AR410)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP411)+1","v":397},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP412)","v":"00:00:00"},{"$f":"IF(OR(AQ412=\"\",AQ412=0),\"\",MAX(AR$15:AR411)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP412)+1","v":398},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP413)","v":"00:00:00"},{"$f":"IF(OR(AQ413=\"\",AQ413=0),\"\",MAX(AR$15:AR412)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP413)+1","v":399},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP414)","v":"00:00:00"},{"$f":"IF(OR(AQ414=\"\",AQ414=0),\"\",MAX(AR$15:AR413)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP414)+1","v":400},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP415)","v":"00:00:00"},{"$f":"IF(OR(AQ415=\"\",AQ415=0),\"\",MAX(AR$15:AR414)+1)","v":""},{"$f":"IF(OR(AQ415=0,AQ415=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ415)=1,0,1))","v":0}]

{"sheet":"Macro","index":4,"n_rows":88,"n_cols":99,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I29\")","v":"Macro"},null,null,{"$f":"INDIRECT(\"START!K29\")","v":"Макропоказатели внешней среды"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99368)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99368)","v":0},{"$f":"SUM(T$15:T$99368)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры рабочего дня сотрудника"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Время одной смены рабочего дня",null,null,null,"кол-во часов",null,null,"*",8,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в месяце",null,null,null,"р.дней/мес.",null,null,"*",20,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в расчетном периоде",null,null,null,"р.дней/расч.пер.",null,null,null,{"$f":"Q18*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30","v":20},null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих часов в расчетном периоде",null,null,null,"р.часов/расч.пер.",null,null,null,{"$f":"Q17*Q19","v":160},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$CM$13","v":"Система налогообложения"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",\"\",IF(AA$7<>Z$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AA24<>\"\",AA24<>0),AA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)),Lists!$CM$16),Lists!$CM$16))),Z22))","v":"ТОСЭР"},{"$f":"IF(AB$11=\"\",\"\",IF(AB$7<>AA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AB24<>\"\",AB24<>0),AB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)),Lists!$CM$16),Lists!$CM$16))),AA22))","v":"ТОСЭР"},{"$f":"IF(AC$11=\"\",\"\",IF(AC$7<>AB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AC24<>\"\",AC24<>0),AC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)),Lists!$CM$16),Lists!$CM$16))),AB22))","v":"ТОСЭР"},{"$f":"IF(AD$11=\"\",\"\",IF(AD$7<>AC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AD24<>\"\",AD24<>0),AD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)),Lists!$CM$16),Lists!$CM$16))),AC22))","v":"ТОСЭР"},{"$f":"IF(AE$11=\"\",\"\",IF(AE$7<>AD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AE24<>\"\",AE24<>0),AE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)),Lists!$CM$16),Lists!$CM$16))),AD22))","v":"ТОСЭР"},{"$f":"IF(AF$11=\"\",\"\",IF(AF$7<>AE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AF24<>\"\",AF24<>0),AF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)),Lists!$CM$16),Lists!$CM$16))),AE22))","v":"ТОСЭР"},{"$f":"IF(AG$11=\"\",\"\",IF(AG$7<>AF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AG24<>\"\",AG24<>0),AG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)),Lists!$CM$16),Lists!$CM$16))),AF22))","v":"ТОСЭР"},{"$f":"IF(AH$11=\"\",\"\",IF(AH$7<>AG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AH24<>\"\",AH24<>0),AH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)),Lists!$CM$16),Lists!$CM$16))),AG22))","v":"ТОСЭР"},{"$f":"IF(AI$11=\"\",\"\",IF(AI$7<>AH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AI24<>\"\",AI24<>0),AI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)),Lists!$CM$16),Lists!$CM$16))),AH22))","v":"ТОСЭР"},{"$f":"IF(AJ$11=\"\",\"\",IF(AJ$7<>AI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AJ24<>\"\",AJ24<>0),AJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AI22))","v":"ТОСЭР"},{"$f":"IF(AK$11=\"\",\"\",IF(AK$7<>AJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AK24<>\"\",AK24<>0),AK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)),Lists!$CM$16),Lists!$CM$16))),AJ22))","v":"ТОСЭР"},{"$f":"IF(AL$11=\"\",\"\",IF(AL$7<>AK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AL24<>\"\",AL24<>0),AL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)),Lists!$CM$16),Lists!$CM$16))),AK22))","v":"ТОСЭР"},{"$f":"IF(AM$11=\"\",\"\",IF(AM$7<>AL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AM24<>\"\",AM24<>0),AM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)),Lists!$CM$16),Lists!$CM$16))),AL22))","v":"ТОСЭР"},{"$f":"IF(AN$11=\"\",\"\",IF(AN$7<>AM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AN24<>\"\",AN24<>0),AN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)),Lists!$CM$16),Lists!$CM$16))),AM22))","v":"ТОСЭР"},{"$f":"IF(AO$11=\"\",\"\",IF(AO$7<>AN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AO24<>\"\",AO24<>0),AO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)),Lists!$CM$16),Lists!$CM$16))),AN22))","v":"ТОСЭР"},{"$f":"IF(AP$11=\"\",\"\",IF(AP$7<>AO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AP24<>\"\",AP24<>0),AP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)),Lists!$CM$16),Lists!$CM$16))),AO22))","v":"ТОСЭР"},{"$f":"IF(AQ$11=\"\",\"\",IF(AQ$7<>AP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AQ24<>\"\",AQ24<>0),AQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AP22))","v":"ТОСЭР"},{"$f":"IF(AR$11=\"\",\"\",IF(AR$7<>AQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AR24<>\"\",AR24<>0),AR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)),Lists!$CM$16),Lists!$CM$16))),AQ22))","v":"ТОСЭР"},{"$f":"IF(AS$11=\"\",\"\",IF(AS$7<>AR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AS24<>\"\",AS24<>0),AS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)),Lists!$CM$16),Lists!$CM$16))),AR22))","v":"ТОСЭР"},{"$f":"IF(AT$11=\"\",\"\",IF(AT$7<>AS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AT24<>\"\",AT24<>0),AT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)),Lists!$CM$16),Lists!$CM$16))),AS22))","v":"ТОСЭР"},{"$f":"IF(AU$11=\"\",\"\",IF(AU$7<>AT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AU24<>\"\",AU24<>0),AU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)),Lists!$CM$16),Lists!$CM$16))),AT22))","v":"ТОСЭР"},{"$f":"IF(AV$11=\"\",\"\",IF(AV$7<>AU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AV24<>\"\",AV24<>0),AV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)),Lists!$CM$16),Lists!$CM$16))),AU22))","v":"ТОСЭР"},{"$f":"IF(AW$11=\"\",\"\",IF(AW$7<>AV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AW24<>\"\",AW24<>0),AW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)),Lists!$CM$16),Lists!$CM$16))),AV22))","v":"ТОСЭР"},{"$f":"IF(AX$11=\"\",\"\",IF(AX$7<>AW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AX24<>\"\",AX24<>0),AX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)),Lists!$CM$16),Lists!$CM$16))),AW22))","v":"ТОСЭР"},{"$f":"IF(AY$11=\"\",\"\",IF(AY$7<>AX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AY24<>\"\",AY24<>0),AY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)),Lists!$CM$16),Lists!$CM$16))),AX22))","v":"ТОСЭР"},{"$f":"IF(AZ$11=\"\",\"\",IF(AZ$7<>AY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AZ24<>\"\",AZ24<>0),AZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AY22))","v":"ТОСЭР"},{"$f":"IF(BA$11=\"\",\"\",IF(BA$7<>AZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BA24<>\"\",BA24<>0),BA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)),Lists!$CM$16),Lists!$CM$16))),AZ22))","v":"ТОСЭР"},{"$f":"IF(BB$11=\"\",\"\",IF(BB$7<>BA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BB24<>\"\",BB24<>0),BB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)),Lists!$CM$16),Lists!$CM$16))),BA22))","v":"ТОСЭР"},{"$f":"IF(BC$11=\"\",\"\",IF(BC$7<>BB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BC24<>\"\",BC24<>0),BC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)),Lists!$CM$16),Lists!$CM$16))),BB22))","v":"ТОСЭР"},{"$f":"IF(BD$11=\"\",\"\",IF(BD$7<>BC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BD24<>\"\",BD24<>0),BD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)),Lists!$CM$16),Lists!$CM$16))),BC22))","v":"ТОСЭР"},{"$f":"IF(BE$11=\"\",\"\",IF(BE$7<>BD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BE24<>\"\",BE24<>0),BE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)),Lists!$CM$16),Lists!$CM$16))),BD22))","v":"ТОСЭР"},{"$f":"IF(BF$11=\"\",\"\",IF(BF$7<>BE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BF24<>\"\",BF24<>0),BF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)),Lists!$CM$16),Lists!$CM$16))),BE22))","v":"ТОСЭР"},{"$f":"IF(BG$11=\"\",\"\",IF(BG$7<>BF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BG24<>\"\",BG24<>0),BG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)),Lists!$CM$16),Lists!$CM$16))),BF22))","v":"ТОСЭР"},{"$f":"IF(BH$11=\"\",\"\",IF(BH$7<>BG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BH24<>\"\",BH24<>0),BH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)),Lists!$CM$16),Lists!$CM$16))),BG22))","v":"ТОСЭР"},{"$f":"IF(BI$11=\"\",\"\",IF(BI$7<>BH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BI24<>\"\",BI24<>0),BI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)),Lists!$CM$16),Lists!$CM$16))),BH22))","v":"ТОСЭР"},{"$f":"IF(BJ$11=\"\",\"\",IF(BJ$7<>BI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BJ24<>\"\",BJ24<>0),BJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BI22))","v":"ТОСЭР"},{"$f":"IF(BK$11=\"\",\"\",IF(BK$7<>BJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BK24<>\"\",BK24<>0),BK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)),Lists!$CM$16),Lists!$CM$16))),BJ22))","v":"ТОСЭР"},{"$f":"IF(BL$11=\"\",\"\",IF(BL$7<>BK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BL24<>\"\",BL24<>0),BL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)),Lists!$CM$16),Lists!$CM$16))),BK22))","v":"ТОСЭР"},{"$f":"IF(BM$11=\"\",\"\",IF(BM$7<>BL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BM24<>\"\",BM24<>0),BM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)),Lists!$CM$16),Lists!$CM$16))),BL22))","v":"ТОСЭР"},{"$f":"IF(BN$11=\"\",\"\",IF(BN$7<>BM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BN24<>\"\",BN24<>0),BN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)),Lists!$CM$16),Lists!$CM$16))),BM22))","v":"ТОСЭР"},{"$f":"IF(BO$11=\"\",\"\",IF(BO$7<>BN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BO24<>\"\",BO24<>0),BO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)),Lists!$CM$16),Lists!$CM$16))),BN22))","v":"ТОСЭР"},{"$f":"IF(BP$11=\"\",\"\",IF(BP$7<>BO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BP24<>\"\",BP24<>0),BP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)),Lists!$CM$16),Lists!$CM$16))),BO22))","v":"ТОСЭР"},{"$f":"IF(BQ$11=\"\",\"\",IF(BQ$7<>BP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BQ24<>\"\",BQ24<>0),BQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BP22))","v":"ТОСЭР"},{"$f":"IF(BR$11=\"\",\"\",IF(BR$7<>BQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BR24<>\"\",BR24<>0),BR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)),Lists!$CM$16),Lists!$CM$16))),BQ22))","v":"ТОСЭР"},{"$f":"IF(BS$11=\"\",\"\",IF(BS$7<>BR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BS24<>\"\",BS24<>0),BS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)),Lists!$CM$16),Lists!$CM$16))),BR22))","v":"ТОСЭР"},{"$f":"IF(BT$11=\"\",\"\",IF(BT$7<>BS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BT24<>\"\",BT24<>0),BT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)),Lists!$CM$16),Lists!$CM$16))),BS22))","v":"ТОСЭР"},{"$f":"IF(BU$11=\"\",\"\",IF(BU$7<>BT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BU24<>\"\",BU24<>0),BU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)),Lists!$CM$16),Lists!$CM$16))),BT22))","v":"ТОСЭР"},{"$f":"IF(BV$11=\"\",\"\",IF(BV$7<>BU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BV24<>\"\",BV24<>0),BV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)),Lists!$CM$16),Lists!$CM$16))),BU22))","v":"ТОСЭР"},{"$f":"IF(BW$11=\"\",\"\",IF(BW$7<>BV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BW24<>\"\",BW24<>0),BW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)),Lists!$CM$16),Lists!$CM$16))),BV22))","v":"ТОСЭР"},{"$f":"IF(BX$11=\"\",\"\",IF(BX$7<>BW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BX24<>\"\",BX24<>0),BX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)),Lists!$CM$16),Lists!$CM$16))),BW22))","v":"ТОСЭР"},{"$f":"IF(BY$11=\"\",\"\",IF(BY$7<>BX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BY24<>\"\",BY24<>0),BY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)),Lists!$CM$16),Lists!$CM$16))),BX22))","v":"ТОСЭР"},{"$f":"IF(BZ$11=\"\",\"\",IF(BZ$7<>BY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BZ24<>\"\",BZ24<>0),BZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BY22))","v":"ТОСЭР"},{"$f":"IF(CA$11=\"\",\"\",IF(CA$7<>BZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CA24<>\"\",CA24<>0),CA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)),Lists!$CM$16),Lists!$CM$16))),BZ22))","v":"ТОСЭР"},{"$f":"IF(CB$11=\"\",\"\",IF(CB$7<>CA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CB24<>\"\",CB24<>0),CB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)),Lists!$CM$16),Lists!$CM$16))),CA22))","v":"ТОСЭР"},{"$f":"IF(CC$11=\"\",\"\",IF(CC$7<>CB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CC24<>\"\",CC24<>0),CC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)),Lists!$CM$16),Lists!$CM$16))),CB22))","v":"ТОСЭР"},{"$f":"IF(CD$11=\"\",\"\",IF(CD$7<>CC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CD24<>\"\",CD24<>0),CD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)),Lists!$CM$16),Lists!$CM$16))),CC22))","v":"ТОСЭР"},{"$f":"IF(CE$11=\"\",\"\",IF(CE$7<>CD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CE24<>\"\",CE24<>0),CE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)),Lists!$CM$16),Lists!$CM$16))),CD22))","v":"ТОСЭР"},{"$f":"IF(CF$11=\"\",\"\",IF(CF$7<>CE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CF24<>\"\",CF24<>0),CF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)),Lists!$CM$16),Lists!$CM$16))),CE22))","v":"ТОСЭР"},{"$f":"IF(CG$11=\"\",\"\",IF(CG$7<>CF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CG24<>\"\",CG24<>0),CG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)),Lists!$CM$16),Lists!$CM$16))),CF22))","v":"ТОСЭР"},{"$f":"IF(CH$11=\"\",\"\",IF(CH$7<>CG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CH24<>\"\",CH24<>0),CH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)),Lists!$CM$16),Lists!$CM$16))),CG22))","v":"ТОСЭР"},{"$f":"IF(CI$11=\"\",\"\",IF(CI$7<>CH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CI24<>\"\",CI24<>0),CI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)),Lists!$CM$16),Lists!$CM$16))),CH22))","v":""},{"$f":"IF(CJ$11=\"\",\"\",IF(CJ$7<>CI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CJ24<>\"\",CJ24<>0),CJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CI22))","v":""},{"$f":"IF(CK$11=\"\",\"\",IF(CK$7<>CJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CK24<>\"\",CK24<>0),CK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)),Lists!$CM$16),Lists!$CM$16))),CJ22))","v":""},{"$f":"IF(CL$11=\"\",\"\",IF(CL$7<>CK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CL24<>\"\",CL24<>0),CL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)),Lists!$CM$16),Lists!$CM$16))),CK22))","v":""},{"$f":"IF(CM$11=\"\",\"\",IF(CM$7<>CL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CM24<>\"\",CM24<>0),CM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)),Lists!$CM$16),Lists!$CM$16))),CL22))","v":""},{"$f":"IF(CN$11=\"\",\"\",IF(CN$7<>CM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CN24<>\"\",CN24<>0),CN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)),Lists!$CM$16),Lists!$CM$16))),CM22))","v":""},{"$f":"IF(CO$11=\"\",\"\",IF(CO$7<>CN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CO24<>\"\",CO24<>0),CO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)),Lists!$CM$16),Lists!$CM$16))),CN22))","v":""},{"$f":"IF(CP$11=\"\",\"\",IF(CP$7<>CO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CP24<>\"\",CP24<>0),CP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)),Lists!$CM$16),Lists!$CM$16))),CO22))","v":""},{"$f":"IF(CQ$11=\"\",\"\",IF(CQ$7<>CP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CQ24<>\"\",CQ24<>0),CQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CP22))","v":""},{"$f":"IF(CR$11=\"\",\"\",IF(CR$7<>CQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CR24<>\"\",CR24<>0),CR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)),Lists!$CM$16),Lists!$CM$16))),CQ22))","v":""},{"$f":"IF(CS$11=\"\",\"\",IF(CS$7<>CR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CS24<>\"\",CS24<>0),CS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)),Lists!$CM$16),Lists!$CM$16))),CR22))","v":""},{"$f":"IF(CT$11=\"\",\"\",IF(CT$7<>CS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CT24<>\"\",CT24<>0),CT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)),Lists!$CM$16),Lists!$CM$16))),CS22))","v":""},{"$f":"IF(CU$11=\"\",\"\",IF(CU$7<>CT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CU24<>\"\",CU24<>0),CU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)),Lists!$CM$16),Lists!$CM$16))),CT22))","v":""}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Единое значение для всех периодов расчета",null,null,null,"вып.список",null,null,"*","ТОСЭР","^",{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Вручную для каждого периода расчетов",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,null,"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"г",{"$f":"YEAR(Periods!$Q$17)","v":2021},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J25+1","v":2022},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J26+1","v":2023},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J27+1","v":2024},null,null,"вып.список",null,null,"*",null,"^",{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ставки налога на прибыль"]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0.06,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H33","v":"Ставки налога на прибыль"},{"$f":"I33","v":"УСН(6%)"},"ограничения суммы НП на вычет соцсборов",null,null,"%",null,null,"*",0.5,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0.15,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H35","v":"Ставки налога на прибыль"},{"$f":"I35","v":"УСН(15%)"},"минимальный процент от дохода",null,null,"%",null,null,"*",0.01,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"I38","v":"г"},10,null,null,"%",null,null,"*",0.12,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},"Ставки НДС"]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Ставки НДС"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},"г",5,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"I47","v":"г"},10,null,null,"%",null,null,"*",0.2,null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Ставки соцсборов"]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Ставки соцсборов"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},"г",5,null,null,"%",null,null,"*",7.5999999999999998E-2,null,{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"I56","v":"г"},10,null,null,"%",null,null,"*",7.5999999999999998E-2,null,{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},"Ставки земельного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I62,$Q62,IF(AA$22=$I63,$Q63,IF(AA$22=$I64,IF(AA$7-$AA$7<$J65,$Q65,IF(AA$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":0},{"$f":"IF(AB$22=$I62,$Q62,IF(AB$22=$I63,$Q63,IF(AB$22=$I64,IF(AB$7-$AA$7<$J65,$Q65,IF(AB$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CN$22=$I62,$Q62,IF(CN$22=$I63,$Q63,IF(CN$22=$I64,IF(CN$7-$AA$7<$J65,$Q65,IF(CN$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H61","v":"Ставки земельного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"I65","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},"Ставки налога на имущество",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I71,$Q71,IF(AA$22=$I72,$Q72,IF(AA$22=$I73,IF(AA$7-$AA$7<$J74,$Q74,IF(AA$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$22=$I71,$Q71,IF(BG$22=$I72,$Q72,IF(BG$22=$I73,IF(BG$7-$AA$7<$J74,$Q74,IF(BG$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CM$22=$I71,$Q71,IF(CM$22=$I72,$Q72,IF(CM$22=$I73,IF(CM$7-$AA$7<$J74,$Q74,IF(CM$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G70<>0,1,IF(OR($Q70=\"\",$Q70=0),0,IF($R70=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H70))),$Q70)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H70","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G71<>0,1,IF(OR($Q71=\"\",$Q71=0),0,IF($R71=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H71))),$Q71)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",1.4999999999999999E-2,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"I74","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G75<>0,1,IF(OR($Q75=\"\",$Q75=0),0,IF($R75=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H75))),$Q75)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},"Ставки транспортного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I80,$Q80,IF(AA$22=$I81,$Q81,IF(AA$22=$I82,IF(AA$7-$AA$7<$J83,$Q83,IF(AA$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$22=$I80,$Q80,IF(BG$22=$I81,$Q81,IF(BG$22=$I82,IF(BG$7-$AA$7<$J83,$Q83,IF(BG$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(CM$22=$I80,$Q80,IF(CM$22=$I81,$Q81,IF(CM$22=$I82,IF(CM$7-$AA$7<$J83,$Q83,IF(CM$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G79<>0,1,IF(OR($Q79=\"\",$Q79=0),0,IF($R79=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H79))),$Q79)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},"г",5,null,null,"%",null,null,"*",0,null,{"$f":"IF(G83<>0,1,IF(OR($Q83=\"\",$Q83=0),0,IF($R83=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H83))),$Q83)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"I83","v":"г"},20,null,null,"%",null,null,"*",0,null,{"$f":"IF(G84<>0,1,IF(OR($Q84=\"\",$Q84=0),0,IF($R84=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H84))),$Q84)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H87","v":"НДС к возмещению по капзатратам"},"кол-во месяцев на возмещение НДС",null,null,null,"кол-во мес.",null,null,"*",7,null,{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0}]

{"sheet":"Items","index":5,"n_rows":70,"n_cols":73,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":30},null,null,null,{"$f":"COLUMN()","v":34},null,null,null,{"$f":"COLUMN()","v":38},null,{"$f":"COLUMN()","v":40},null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,null,null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AD"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AH"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AL"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AN"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I30\")","v":"Items"},null,null,{"$f":"INDIRECT(\"START!K30\")","v":"Справочники статей доходов и расходов и т.д."}]
[null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,{"$f":"START!$I$35","v":"Prdction"},null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,null,null,null,null,{"$f":"START!$I$37","v":"Exp"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"Капитальные затраты маркетинга",null,null,null,"Прямые переменные расходы маркетинга",null,null,null,"Прямые постоянные расходы маркетинга",null,null,null,null,null,null,null,null,null,null,null,null,"Прямые переменные коммерческие расходы",null,null,null,"Прямые постоянные расходы отдела продаж",null,null,null,"Прямые производственные расходы",null,"ед.изм.",null,null,"Постоянные производственные расходы",null,null,null,"Капитальные затраты",null,null,null,null,null,null,null,"Постоянные расходы",null,null,null,"Расходы на персонал",null,null,null,"Статьи Баланса",null,null,null,"Статьи отчета о прибылях и убытках",null,null,null,"Статьи отчета о ДДС"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PM14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AD13=0,AD13=\"\"),1,IF(COUNTIF(13:13,AD13)=1,0,1))","v":0},null,{"$f":"SUM(AF$15:AF$100000)","v":0},null,{"$f":"IF(OR(AH13=0,AH13=\"\"),1,IF(COUNTIF(13:13,AH13)=1,0,1))","v":0},null,{"$f":"SUM(AJ$15:AJ$100000)","v":0},null,{"$f":"IF(OR(AL13=0,AL13=\"\"),1,IF(COUNTIF(13:13,AL13)=1,0,1))","v":0},null,{"$f":"IF(OR(AN13=0,AN13=\"\"),1,IF(COUNTIF(13:13,AN13)=1,0,1))","v":0},{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,null,null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Items!I16:I18"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Items!M16:M18"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Items!Q16:Q17"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AD$2&$A16&\":\"&AD$2&($A15+MAX(AE$15:AE$100000))","v":"Items!AD16:AD18"},null,null,null,{"$f":"$F$11&\"!\"&AH$2&$A16&\":\"&AH$2&($A15+MAX(AI$15:AI$100000))","v":"Items!AH16:AH17"},null,null,null,{"$f":"$F$11&\"!\"&AL$2&$A16&\":\"&AL$2&($A15+MAX(AM$15:AM$100000))","v":"Items!AL16:AL18"},null,{"$f":"$F$11&\"!\"&AN$2&$A16&\":\"&AN$2&($A15+MAX(AO$15:AO$100000))","v":"Items!AN16:AN15"},null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Items!AQ16:AQ17"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Items!AU16:AU25"},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Items!BC16:BC22"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Items!BG16:BG20"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Items!BK16:BK46"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Items!BO16:BO35"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Items!BS16:BS42"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"*","Подготовка рекламных материалов",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},"*","Расходы на привлечение заказчиков",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,"ФОТ сотрудников маркетинга",{"$f":"MAX(R$15:R15)+1","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Представительские расходы",{"$f":"MAX(AE$15:AE15)+1","v":1},{"$f":"IF(OR(AD16=0,AD16=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD16)=1,0,1))","v":0},null,"ФОТ менеджеров по продаже",{"$f":"MAX(AI$15:AI15)+1","v":1},{"$f":"IF(OR(AH16=0,AH16=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH16)=1,0,1))","v":0},"*","Спанбонд, мельтблаун и полипропилен",{"$f":"MAX(AM$15:AM15)+1","v":1},"гр",{"$f":"IF(OR(AL16=0,AL16=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL16)=1,0,1))","v":0},null,"ФОТ производственного персонала",{"$f":"MAX(AR$15:AR15)+1","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},"*","5*Двухручьевая линия производства масок",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},"*",null,{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},"*","Коммунальные расходы",{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},"*","Содержание мест локации персонала",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","Дебиторская задолженность",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Выручка",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},"*","Финпоток проекта без финансирования (CF)",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,"*","Съемка видео-роликов",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},"*","Расходы на онлайн агрегаторы",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},"*","Прочие расходы маркетинга",{"$f":"MAX(R$15:R16)+1","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Командировочные расходы",{"$f":"MAX(AE$15:AE16)+1","v":2},{"$f":"IF(OR(AD17=0,AD17=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD17)=1,0,1))","v":0},"*","Прочие расходы отдела продаж",{"$f":"MAX(AI$15:AI16)+1","v":2},{"$f":"IF(OR(AH17=0,AH17=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH17)=1,0,1))","v":0},"*","Крепежные материалы",{"$f":"MAX(AM$15:AM16)+1","v":2},"гр",{"$f":"IF(OR(AL17=0,AL17=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL17)=1,0,1))","v":0},"*","Прочие производственные расходы",{"$f":"MAX(AR$15:AR16)+1","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},"*","2*Скоростная линия производства масок",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},"*",null,{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},"*","Юридические расходы",{"$f":"MAX(BD$15:BD16)+1","v":2},0,"*","Расходы на организацию рабочего места",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","Авансы полученные",{"$f":"MAX(BL$15:BL16)+1","v":2},0,"*","Себестоимость",{"$f":"MAX(BP$15:BP16)+1","v":2},0,"*","Финпоток проекта нарастающим итогом",{"$f":"MAX(BT$15:BT16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,"*","Аутсорсинг внешних исполнителей",{"$f":"MAX(J$15:J17)+1","v":3},{"$f":"IF(OR(I18=0,I18=\"\"),0,IF(COUNTIF(I$15:I$100000,I18)=1,0,1))","v":0},"*","Расходы на поддержание конверсии",{"$f":"MAX(N$15:N17)+1","v":3},{"$f":"IF(OR(M18=0,M18=\"\"),0,IF(COUNTIF(M$15:M$100000,M18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие расходники",{"$f":"MAX(AE$15:AE17)+1","v":3},{"$f":"IF(OR(AD18=0,AD18=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","Упаковка",{"$f":"MAX(AM$15:AM17)+1","v":3},"шт",{"$f":"IF(OR(AL18=0,AL18=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL18)=1,0,1))","v":0},null,null,null,null,"*","4*Упаковочная машина шир. 250",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},"*",null,{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},"*","Расходы на лицензии, ПО и т.п.",{"$f":"MAX(BD$15:BD17)+1","v":3},0,"*","Расходы на оргтехнику",{"$f":"MAX(BH$15:BH17)+1","v":3},{"$f":"IF(OR(BG18=0,BG18=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG18)=1,0,1))","v":0},"*","Поступление запасов",{"$f":"MAX(BL$15:BL17)+1","v":3},0,"*","Валовая прибыль",{"$f":"MAX(BP$15:BP17)+1","v":3},0,"*","Свободный положительный финпоток проекта",{"$f":"MAX(BT$15:BT17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","1*Упаковочная машина шир. 350",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},"*",null,{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},"*","Банковские расходы",{"$f":"MAX(BD$15:BD18)+1","v":4},0,"*","Канцелярские расходы",{"$f":"MAX(BH$15:BH18)+1","v":4},{"$f":"IF(OR(BG19=0,BG19=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG19)=1,0,1))","v":0},"*","Списание запасов на незавершенное пр-во",{"$f":"MAX(BL$15:BL18)+1","v":4},0,"*","НДС начисленный",{"$f":"MAX(BP$15:BP18)+1","v":4},0,"*","Свободный отрицательный финпоток проекта",{"$f":"MAX(BT$15:BT18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","5*Машина пайки петель",{"$f":"MAX(AV$15:AV19)+1","v":5},0,"*",null,{"$f":"MAX(AZ$15:AZ19)+1","v":5},0,"*","Расходы на эксплуатацию и ремонт",{"$f":"MAX(BD$15:BD19)+1","v":5},0,"*","Прочие расходы на персонал",{"$f":"MAX(BH$15:BH19)+1","v":5},{"$f":"IF(OR(BG20=0,BG20=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG20)=1,0,1))","v":0},"*","Запасы",{"$f":"MAX(BL$15:BL19)+1","v":5},0,"*","НДС к возмещению",{"$f":"MAX(BP$15:BP19)+1","v":5},0,"*","Свободный финпоток (FCF)",{"$f":"MAX(BT$15:BT19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","1*Бобинорезка",{"$f":"MAX(AV$15:AV20)+1","v":6},0,"*",null,{"$f":"MAX(AZ$15:AZ20)+1","v":6},0,"*","Расходы на банковскую гарантию (МСП)",{"$f":"MAX(BD$15:BD20)+1","v":6},0,null,null,null,null,"*","Незавершенное производство",{"$f":"MAX(BL$15:BL20)+1","v":6},0,"*","Прямые расходы",{"$f":"MAX(BP$15:BP20)+1","v":6},0,"*","Кассовый разрыв",{"$f":"MAX(BT$15:BT20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","2*ПСР",{"$f":"MAX(AV$15:AV21)+1","v":7},0,"*",null,{"$f":"MAX(AZ$15:AZ21)+1","v":7},0,"*","Постоянный расход - 7",{"$f":"MAX(BD$15:BD21)+1","v":7},0,null,null,null,null,"*","Авансы выданные",{"$f":"MAX(BL$15:BL21)+1","v":7},0,"*","Маржинальная прибыль",{"$f":"MAX(BP$15:BP21)+1","v":7},0,"*","Поступление финансирования от Учредителей",{"$f":"MAX(BT$15:BT21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","3*Линия производства респираторов серии FFP",{"$f":"MAX(AV$15:AV22)+1","v":8},0,"*",null,{"$f":"MAX(AZ$15:AZ22)+1","v":8},0,null,null,null,null,null,null,null,null,"*","Кредиторская задолженность",{"$f":"MAX(BL$15:BL22)+1","v":8},0,"*","Управленческие расходы",{"$f":"MAX(BP$15:BP22)+1","v":8},0,"*","Финпоток проекта для кредиторов",{"$f":"MAX(BT$15:BT22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","7ед. Оборудования на участок литья",{"$f":"MAX(AV$15:AV23)+1","v":9},0,"*",null,{"$f":"MAX(AZ$15:AZ23)+1","v":9},0,null,null,null,null,null,null,null,null,"*","Задолженность перед персоналом",{"$f":"MAX(BL$15:BL23)+1","v":9},0,"*","ФОТ управленческого персонала",{"$f":"MAX(BP$15:BP23)+1","v":9},0,"*","Финпоток проекта для кредиторов нараст. итогом",{"$f":"MAX(BT$15:BT23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Доставка, монтаж и ПНР",{"$f":"MAX(AV$15:AV24)+1","v":10},0,"*",null,{"$f":"MAX(AZ$15:AZ24)+1","v":10},0,null,null,null,null,null,null,null,null,"*","Задолженность по соцсборам",{"$f":"MAX(BL$15:BL24)+1","v":10},0,"*","EBITDA",{"$f":"MAX(BP$15:BP24)+1","v":10},0,"*","Свободный полож. финпоток для кредиторов",{"$f":"MAX(BT$15:BT24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","АКТИВЫ",{"$f":"MAX(BL$15:BL25)+1","v":11},{"$f":"IF(OR(BK26=0,BK26=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK26)=1,0,1))","v":0},"*","Капзатраты",{"$f":"MAX(BP$15:BP25)+1","v":11},{"$f":"IF(OR(BO26=0,BO26=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO26)=1,0,1))","v":0},"*","Свободный отриц. финпоток для кредиторов",{"$f":"MAX(BT$15:BT25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ПАССИВЫ",{"$f":"MAX(BL$15:BL26)+1","v":12},0,"*","НДС к возмещению по капзатратам",{"$f":"MAX(BP$15:BP26)+1","v":12},0,"*","Свободный финпоток для кредиторов",{"$f":"MAX(BT$15:BT26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Денежные средства",{"$f":"MAX(BL$15:BL27)+1","v":13},0,"*","Амортизация",{"$f":"MAX(BP$15:BP27)+1","v":13},0,"*","Кассовый разрыв проекта для кредиторов",{"$f":"MAX(BT$15:BT27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Собственный капитал",{"$f":"MAX(BL$15:BL28)+1","v":14},0,"*","EBIT",{"$f":"MAX(BP$15:BP28)+1","v":14},0,"*","Поступление кредита",{"$f":"MAX(BT$15:BT28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Промежуточный баланс-контроль",{"$f":"MAX(BL$15:BL29)+1","v":15},0,"*","Прочие доходы",{"$f":"MAX(BP$15:BP29)+1","v":15},0,"*","Возврат кредита",{"$f":"MAX(BT$15:BT29)+1","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по прямым расходам",{"$f":"MAX(BL$15:BL30)+1","v":16},0,"*","Проценты начисленные",{"$f":"MAX(BP$15:BP30)+1","v":16},0,"*","Оплата процентов по кредиту",{"$f":"MAX(BT$15:BT30)+1","v":16},0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по управленческим расходам",{"$f":"MAX(BL$15:BL31)+1","v":17},{"$f":"IF(OR(BK32=0,BK32=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK32)=1,0,1))","v":0},"*","Прибыль до налога на прибыль",{"$f":"MAX(BP$15:BP31)+1","v":17},0,"*","Финпоток проекта с учетом финансирования",{"$f":"MAX(BT$15:BT31)+1","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по капзатратам",{"$f":"MAX(BL$15:BL32)+1","v":18},0,"*","Налог на прибыль",{"$f":"MAX(BP$15:BP32)+1","v":18},0,"*","Финпоток проекта с уч. финансир. нараст. итогом",{"$f":"MAX(BT$15:BT32)+1","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Внеоборотные активы",{"$f":"MAX(BL$15:BL33)+1","v":19},0,"*","Чистая прибыль",{"$f":"MAX(BP$15:BP33)+1","v":19},0,"*","Осаточный кассовый разрыв",{"$f":"MAX(BT$15:BT33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ДЗ по возмещению НДС с капзатрат",{"$f":"MAX(BL$15:BL34)+1","v":20},0,"*","Проценты начисленные по кредиту",{"$f":"MAX(BP$15:BP34)+1","v":20},0,"*","Итоговый финпоток",{"$f":"MAX(BT$15:BT34)+1","v":20},{"$f":"IF(OR(BS35=0,BS35=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS35)=1,0,1))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по налогам",{"$f":"MAX(BL$15:BL35)+1","v":21},0,null,null,null,null,"*","Итоговый финпоток нараст. итогом",{"$f":"MAX(BT$15:BT35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НДС",{"$f":"MAX(BL$15:BL36)+1","v":22},0,null,null,null,null,"*","Итоговый кассовый разрыв",{"$f":"MAX(BT$15:BT36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НП",{"$f":"MAX(BL$15:BL37)+1","v":23},0,null,null,null,null,"*","Финпоток по операционной деятельности",{"$f":"MAX(BT$15:BT37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Остаток долга по кредиту",{"$f":"MAX(BL$15:BL38)+1","v":24},0,null,null,null,null,"*","Финпоток по основной деятельности",{"$f":"MAX(BT$15:BT38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по выплате %% по кредиту",{"$f":"MAX(BL$15:BL39)+1","v":25},0,null,null,null,null,"*","Финпоток по финансовой деятельности",{"$f":"MAX(BT$15:BT39)+1","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Вложения Учредителей в капитал",{"$f":"MAX(BL$15:BL40)+1","v":26},0,null,null,null,null,"*","Поступление ДС",{"$f":"MAX(BT$15:BT40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","БАЛАНС",{"$f":"MAX(BL$15:BL41)+1","v":27},0,null,null,null,null,"*","Итоговый свободный финпоток (Total FCF)",{"$f":"MAX(BT$15:BT41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL45)+1","v":31},0]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

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

{"sheet":"Mrkting","index":7,"n_rows":330,"n_cols":99,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I32\")","v":"Mrkting"},null,null,{"$f":"INDIRECT(\"START!K32\")","v":"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99408)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99408)","v":0},{"$f":"SUM(T$15:T$99408)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":73},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":72},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":71},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":70},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":69},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":68},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":67},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":66},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":65},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":64},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":63},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":62},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":61},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":60},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":59},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":58},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":57},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":56},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":55},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":54},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":53},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":52},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":51},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":50},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":49},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":48},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":47},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":46},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":45},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":44},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":43},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":42},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":41},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":40},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":39},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":38},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":37},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":36},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":35},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":34},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":33},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":32},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":31},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":30},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":29},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":28},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":27},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":26},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":25},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":24},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":23},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":22},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":21},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":20},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":19},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":18},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":17},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":16},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":15},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":14},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":13},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":12},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":11},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":10},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":9},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":8},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":7},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":6},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":5},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":4},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":3},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":2},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Метод расчета потока клиентов",null,null,{"$f":"IF(X19=0,0,MAX(K$15:K15)+1)","v":1},"Привлечение клиентов"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Метод расчета потока клиентов"},"Производство СИЗ - Поток заказчиков",null,null,{"$f":"\"начало \"&K16&\" маркетингового блока\"","v":"начало 1 маркетингового блока"}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},"Поток запусков создания производства СИЗ",null,null,null,{"$f":"K16","v":1},"кол-во произв-тв",null,null,null,"запуски процесса",null,null,null,null,null,null,{"$f":"SUM($Z19:$CV19)","v":1},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q21,AA$2>$Q23),0,IF($X24>0,AA24,IF(IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)<0,0,IF(IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)>$Q30,$Q30,IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)))))","v":1},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q21,AB$2>$Q23),0,IF($X24>0,AB24,IF(IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)<0,0,IF(IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)>$Q30,$Q30,IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q21,AC$2>$Q23),0,IF($X24>0,AC24,IF(IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)<0,0,IF(IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)>$Q30,$Q30,IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q21,AD$2>$Q23),0,IF($X24>0,AD24,IF(IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)<0,0,IF(IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)>$Q30,$Q30,IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q21,AE$2>$Q23),0,IF($X24>0,AE24,IF(IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)<0,0,IF(IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)>$Q30,$Q30,IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q21,AF$2>$Q23),0,IF($X24>0,AF24,IF(IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)<0,0,IF(IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)>$Q30,$Q30,IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q21,AG$2>$Q23),0,IF($X24>0,AG24,IF(IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)<0,0,IF(IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)>$Q30,$Q30,IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q21,AH$2>$Q23),0,IF($X24>0,AH24,IF(IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)<0,0,IF(IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)>$Q30,$Q30,IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q21,AI$2>$Q23),0,IF($X24>0,AI24,IF(IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)<0,0,IF(IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)>$Q30,$Q30,IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q21,AJ$2>$Q23),0,IF($X24>0,AJ24,IF(IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)<0,0,IF(IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)>$Q30,$Q30,IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q21,AK$2>$Q23),0,IF($X24>0,AK24,IF(IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)<0,0,IF(IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)>$Q30,$Q30,IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q21,AL$2>$Q23),0,IF($X24>0,AL24,IF(IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)<0,0,IF(IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)>$Q30,$Q30,IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q21,AM$2>$Q23),0,IF($X24>0,AM24,IF(IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)<0,0,IF(IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)>$Q30,$Q30,IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q21,AN$2>$Q23),0,IF($X24>0,AN24,IF(IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)<0,0,IF(IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)>$Q30,$Q30,IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q21,AO$2>$Q23),0,IF($X24>0,AO24,IF(IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)<0,0,IF(IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)>$Q30,$Q30,IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q21,AP$2>$Q23),0,IF($X24>0,AP24,IF(IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)<0,0,IF(IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)>$Q30,$Q30,IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q21,AQ$2>$Q23),0,IF($X24>0,AQ24,IF(IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)<0,0,IF(IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)>$Q30,$Q30,IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q21,AR$2>$Q23),0,IF($X24>0,AR24,IF(IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)<0,0,IF(IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)>$Q30,$Q30,IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q21,AS$2>$Q23),0,IF($X24>0,AS24,IF(IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)<0,0,IF(IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)>$Q30,$Q30,IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q21,AT$2>$Q23),0,IF($X24>0,AT24,IF(IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)<0,0,IF(IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)>$Q30,$Q30,IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q21,AU$2>$Q23),0,IF($X24>0,AU24,IF(IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)<0,0,IF(IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)>$Q30,$Q30,IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q21,AV$2>$Q23),0,IF($X24>0,AV24,IF(IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)<0,0,IF(IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)>$Q30,$Q30,IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q21,AW$2>$Q23),0,IF($X24>0,AW24,IF(IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)<0,0,IF(IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)>$Q30,$Q30,IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q21,AX$2>$Q23),0,IF($X24>0,AX24,IF(IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)<0,0,IF(IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)>$Q30,$Q30,IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q21,AY$2>$Q23),0,IF($X24>0,AY24,IF(IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)<0,0,IF(IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)>$Q30,$Q30,IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q21,AZ$2>$Q23),0,IF($X24>0,AZ24,IF(IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)<0,0,IF(IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)>$Q30,$Q30,IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q21,BA$2>$Q23),0,IF($X24>0,BA24,IF(IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)<0,0,IF(IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)>$Q30,$Q30,IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q21,BB$2>$Q23),0,IF($X24>0,BB24,IF(IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)<0,0,IF(IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)>$Q30,$Q30,IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q21,BC$2>$Q23),0,IF($X24>0,BC24,IF(IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)<0,0,IF(IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)>$Q30,$Q30,IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q21,BD$2>$Q23),0,IF($X24>0,BD24,IF(IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)<0,0,IF(IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)>$Q30,$Q30,IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q21,BE$2>$Q23),0,IF($X24>0,BE24,IF(IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)<0,0,IF(IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)>$Q30,$Q30,IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q21,BF$2>$Q23),0,IF($X24>0,BF24,IF(IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)<0,0,IF(IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)>$Q30,$Q30,IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q21,BG$2>$Q23),0,IF($X24>0,BG24,IF(IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)<0,0,IF(IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)>$Q30,$Q30,IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q21,BH$2>$Q23),0,IF($X24>0,BH24,IF(IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)<0,0,IF(IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)>$Q30,$Q30,IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q21,BI$2>$Q23),0,IF($X24>0,BI24,IF(IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)<0,0,IF(IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)>$Q30,$Q30,IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q21,BJ$2>$Q23),0,IF($X24>0,BJ24,IF(IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)<0,0,IF(IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)>$Q30,$Q30,IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q21,BK$2>$Q23),0,IF($X24>0,BK24,IF(IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)<0,0,IF(IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)>$Q30,$Q30,IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q21,BL$2>$Q23),0,IF($X24>0,BL24,IF(IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)<0,0,IF(IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)>$Q30,$Q30,IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q21,BM$2>$Q23),0,IF($X24>0,BM24,IF(IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)<0,0,IF(IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)>$Q30,$Q30,IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q21,BN$2>$Q23),0,IF($X24>0,BN24,IF(IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)<0,0,IF(IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)>$Q30,$Q30,IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q21,BO$2>$Q23),0,IF($X24>0,BO24,IF(IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)<0,0,IF(IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)>$Q30,$Q30,IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q21,BP$2>$Q23),0,IF($X24>0,BP24,IF(IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)<0,0,IF(IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)>$Q30,$Q30,IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q21,BQ$2>$Q23),0,IF($X24>0,BQ24,IF(IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)<0,0,IF(IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)>$Q30,$Q30,IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q21,BR$2>$Q23),0,IF($X24>0,BR24,IF(IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)<0,0,IF(IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)>$Q30,$Q30,IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q21,BS$2>$Q23),0,IF($X24>0,BS24,IF(IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)<0,0,IF(IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)>$Q30,$Q30,IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q21,BT$2>$Q23),0,IF($X24>0,BT24,IF(IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)<0,0,IF(IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)>$Q30,$Q30,IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q21,BU$2>$Q23),0,IF($X24>0,BU24,IF(IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)<0,0,IF(IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)>$Q30,$Q30,IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q21,BV$2>$Q23),0,IF($X24>0,BV24,IF(IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)<0,0,IF(IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)>$Q30,$Q30,IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q21,BW$2>$Q23),0,IF($X24>0,BW24,IF(IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)<0,0,IF(IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)>$Q30,$Q30,IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q21,BX$2>$Q23),0,IF($X24>0,BX24,IF(IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)<0,0,IF(IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)>$Q30,$Q30,IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q21,BY$2>$Q23),0,IF($X24>0,BY24,IF(IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)<0,0,IF(IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)>$Q30,$Q30,IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q21,BZ$2>$Q23),0,IF($X24>0,BZ24,IF(IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)<0,0,IF(IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)>$Q30,$Q30,IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q21,CA$2>$Q23),0,IF($X24>0,CA24,IF(IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)<0,0,IF(IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)>$Q30,$Q30,IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q21,CB$2>$Q23),0,IF($X24>0,CB24,IF(IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)<0,0,IF(IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)>$Q30,$Q30,IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q21,CC$2>$Q23),0,IF($X24>0,CC24,IF(IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)<0,0,IF(IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)>$Q30,$Q30,IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q21,CD$2>$Q23),0,IF($X24>0,CD24,IF(IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)<0,0,IF(IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)>$Q30,$Q30,IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q21,CE$2>$Q23),0,IF($X24>0,CE24,IF(IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)<0,0,IF(IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)>$Q30,$Q30,IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q21,CF$2>$Q23),0,IF($X24>0,CF24,IF(IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)<0,0,IF(IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)>$Q30,$Q30,IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q21,CG$2>$Q23),0,IF($X24>0,CG24,IF(IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)<0,0,IF(IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)>$Q30,$Q30,IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q21,CH$2>$Q23),0,IF($X24>0,CH24,IF(IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)<0,0,IF(IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)>$Q30,$Q30,IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q21,CI$2>$Q23),0,IF($X24>0,CI24,IF(IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)<0,0,IF(IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)>$Q30,$Q30,IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q21,CJ$2>$Q23),0,IF($X24>0,CJ24,IF(IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)<0,0,IF(IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)>$Q30,$Q30,IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q21,CK$2>$Q23),0,IF($X24>0,CK24,IF(IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)<0,0,IF(IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)>$Q30,$Q30,IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q21,CL$2>$Q23),0,IF($X24>0,CL24,IF(IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)<0,0,IF(IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)>$Q30,$Q30,IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q21,CM$2>$Q23),0,IF($X24>0,CM24,IF(IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)<0,0,IF(IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)>$Q30,$Q30,IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q21,CN$2>$Q23),0,IF($X24>0,CN24,IF(IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)<0,0,IF(IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)>$Q30,$Q30,IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q21,CO$2>$Q23),0,IF($X24>0,CO24,IF(IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)<0,0,IF(IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)>$Q30,$Q30,IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q21,CP$2>$Q23),0,IF($X24>0,CP24,IF(IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)<0,0,IF(IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)>$Q30,$Q30,IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q21,CQ$2>$Q23),0,IF($X24>0,CQ24,IF(IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)<0,0,IF(IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)>$Q30,$Q30,IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q21,CR$2>$Q23),0,IF($X24>0,CR24,IF(IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)<0,0,IF(IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)>$Q30,$Q30,IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q21,CS$2>$Q23),0,IF($X24>0,CS24,IF(IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)<0,0,IF(IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)>$Q30,$Q30,IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q21,CT$2>$Q23),0,IF($X24>0,CT24,IF(IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)<0,0,IF(IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)>$Q30,$Q30,IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q21,CU$2>$Q23),0,IF($X24>0,CU24,IF(IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)<0,0,IF(IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)>$Q30,$Q30,IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)))))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата старта запусков создания",null,null,null,"дата из списка",null,null,"*","2021-05-01","^",{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},null,null,null,null,null,"идентификаторы запуска",null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q21,AA$2>$Q23),0,IF(AA$2=$Q21,1,IF(AA$2-$Q21=$Q26*SUM($Z20:Z20)+$Q27*SUM($Z20:Z20)*(SUM($Z20:Z20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q21,AB$2>$Q23),0,IF(AB$2=$Q21,1,IF(AB$2-$Q21=$Q26*SUM($Z20:AA20)+$Q27*SUM($Z20:AA20)*(SUM($Z20:AA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q21,AC$2>$Q23),0,IF(AC$2=$Q21,1,IF(AC$2-$Q21=$Q26*SUM($Z20:AB20)+$Q27*SUM($Z20:AB20)*(SUM($Z20:AB20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q21,AD$2>$Q23),0,IF(AD$2=$Q21,1,IF(AD$2-$Q21=$Q26*SUM($Z20:AC20)+$Q27*SUM($Z20:AC20)*(SUM($Z20:AC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q21,AE$2>$Q23),0,IF(AE$2=$Q21,1,IF(AE$2-$Q21=$Q26*SUM($Z20:AD20)+$Q27*SUM($Z20:AD20)*(SUM($Z20:AD20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q21,AF$2>$Q23),0,IF(AF$2=$Q21,1,IF(AF$2-$Q21=$Q26*SUM($Z20:AE20)+$Q27*SUM($Z20:AE20)*(SUM($Z20:AE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q21,AG$2>$Q23),0,IF(AG$2=$Q21,1,IF(AG$2-$Q21=$Q26*SUM($Z20:AF20)+$Q27*SUM($Z20:AF20)*(SUM($Z20:AF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q21,AH$2>$Q23),0,IF(AH$2=$Q21,1,IF(AH$2-$Q21=$Q26*SUM($Z20:AG20)+$Q27*SUM($Z20:AG20)*(SUM($Z20:AG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q21,AI$2>$Q23),0,IF(AI$2=$Q21,1,IF(AI$2-$Q21=$Q26*SUM($Z20:AH20)+$Q27*SUM($Z20:AH20)*(SUM($Z20:AH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q21,AJ$2>$Q23),0,IF(AJ$2=$Q21,1,IF(AJ$2-$Q21=$Q26*SUM($Z20:AI20)+$Q27*SUM($Z20:AI20)*(SUM($Z20:AI20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q21,AK$2>$Q23),0,IF(AK$2=$Q21,1,IF(AK$2-$Q21=$Q26*SUM($Z20:AJ20)+$Q27*SUM($Z20:AJ20)*(SUM($Z20:AJ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q21,AL$2>$Q23),0,IF(AL$2=$Q21,1,IF(AL$2-$Q21=$Q26*SUM($Z20:AK20)+$Q27*SUM($Z20:AK20)*(SUM($Z20:AK20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q21,AM$2>$Q23),0,IF(AM$2=$Q21,1,IF(AM$2-$Q21=$Q26*SUM($Z20:AL20)+$Q27*SUM($Z20:AL20)*(SUM($Z20:AL20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q21,AN$2>$Q23),0,IF(AN$2=$Q21,1,IF(AN$2-$Q21=$Q26*SUM($Z20:AM20)+$Q27*SUM($Z20:AM20)*(SUM($Z20:AM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q21,AO$2>$Q23),0,IF(AO$2=$Q21,1,IF(AO$2-$Q21=$Q26*SUM($Z20:AN20)+$Q27*SUM($Z20:AN20)*(SUM($Z20:AN20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q21,AP$2>$Q23),0,IF(AP$2=$Q21,1,IF(AP$2-$Q21=$Q26*SUM($Z20:AO20)+$Q27*SUM($Z20:AO20)*(SUM($Z20:AO20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q21,AQ$2>$Q23),0,IF(AQ$2=$Q21,1,IF(AQ$2-$Q21=$Q26*SUM($Z20:AP20)+$Q27*SUM($Z20:AP20)*(SUM($Z20:AP20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q21,AR$2>$Q23),0,IF(AR$2=$Q21,1,IF(AR$2-$Q21=$Q26*SUM($Z20:AQ20)+$Q27*SUM($Z20:AQ20)*(SUM($Z20:AQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q21,AS$2>$Q23),0,IF(AS$2=$Q21,1,IF(AS$2-$Q21=$Q26*SUM($Z20:AR20)+$Q27*SUM($Z20:AR20)*(SUM($Z20:AR20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q21,AT$2>$Q23),0,IF(AT$2=$Q21,1,IF(AT$2-$Q21=$Q26*SUM($Z20:AS20)+$Q27*SUM($Z20:AS20)*(SUM($Z20:AS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q21,AU$2>$Q23),0,IF(AU$2=$Q21,1,IF(AU$2-$Q21=$Q26*SUM($Z20:AT20)+$Q27*SUM($Z20:AT20)*(SUM($Z20:AT20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q21,AV$2>$Q23),0,IF(AV$2=$Q21,1,IF(AV$2-$Q21=$Q26*SUM($Z20:AU20)+$Q27*SUM($Z20:AU20)*(SUM($Z20:AU20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q21,AW$2>$Q23),0,IF(AW$2=$Q21,1,IF(AW$2-$Q21=$Q26*SUM($Z20:AV20)+$Q27*SUM($Z20:AV20)*(SUM($Z20:AV20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q21,AX$2>$Q23),0,IF(AX$2=$Q21,1,IF(AX$2-$Q21=$Q26*SUM($Z20:AW20)+$Q27*SUM($Z20:AW20)*(SUM($Z20:AW20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q21,AY$2>$Q23),0,IF(AY$2=$Q21,1,IF(AY$2-$Q21=$Q26*SUM($Z20:AX20)+$Q27*SUM($Z20:AX20)*(SUM($Z20:AX20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q21,AZ$2>$Q23),0,IF(AZ$2=$Q21,1,IF(AZ$2-$Q21=$Q26*SUM($Z20:AY20)+$Q27*SUM($Z20:AY20)*(SUM($Z20:AY20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q21,BA$2>$Q23),0,IF(BA$2=$Q21,1,IF(BA$2-$Q21=$Q26*SUM($Z20:AZ20)+$Q27*SUM($Z20:AZ20)*(SUM($Z20:AZ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q21,BB$2>$Q23),0,IF(BB$2=$Q21,1,IF(BB$2-$Q21=$Q26*SUM($Z20:BA20)+$Q27*SUM($Z20:BA20)*(SUM($Z20:BA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q21,BC$2>$Q23),0,IF(BC$2=$Q21,1,IF(BC$2-$Q21=$Q26*SUM($Z20:BB20)+$Q27*SUM($Z20:BB20)*(SUM($Z20:BB20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q21,BD$2>$Q23),0,IF(BD$2=$Q21,1,IF(BD$2-$Q21=$Q26*SUM($Z20:BC20)+$Q27*SUM($Z20:BC20)*(SUM($Z20:BC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q21,BE$2>$Q23),0,IF(BE$2=$Q21,1,IF(BE$2-$Q21=$Q26*SUM($Z20:BD20)+$Q27*SUM($Z20:BD20)*(SUM($Z20:BD20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q21,BF$2>$Q23),0,IF(BF$2=$Q21,1,IF(BF$2-$Q21=$Q26*SUM($Z20:BE20)+$Q27*SUM($Z20:BE20)*(SUM($Z20:BE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q21,BG$2>$Q23),0,IF(BG$2=$Q21,1,IF(BG$2-$Q21=$Q26*SUM($Z20:BF20)+$Q27*SUM($Z20:BF20)*(SUM($Z20:BF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q21,BH$2>$Q23),0,IF(BH$2=$Q21,1,IF(BH$2-$Q21=$Q26*SUM($Z20:BG20)+$Q27*SUM($Z20:BG20)*(SUM($Z20:BG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q21,BI$2>$Q23),0,IF(BI$2=$Q21,1,IF(BI$2-$Q21=$Q26*SUM($Z20:BH20)+$Q27*SUM($Z20:BH20)*(SUM($Z20:BH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q21,BJ$2>$Q23),0,IF(BJ$2=$Q21,1,IF(BJ$2-$Q21=$Q26*SUM($Z20:BI20)+$Q27*SUM($Z20:BI20)*(SUM($Z20:BI20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q21,BK$2>$Q23),0,IF(BK$2=$Q21,1,IF(BK$2-$Q21=$Q26*SUM($Z20:BJ20)+$Q27*SUM($Z20:BJ20)*(SUM($Z20:BJ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q21,BL$2>$Q23),0,IF(BL$2=$Q21,1,IF(BL$2-$Q21=$Q26*SUM($Z20:BK20)+$Q27*SUM($Z20:BK20)*(SUM($Z20:BK20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q21,BM$2>$Q23),0,IF(BM$2=$Q21,1,IF(BM$2-$Q21=$Q26*SUM($Z20:BL20)+$Q27*SUM($Z20:BL20)*(SUM($Z20:BL20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q21,BN$2>$Q23),0,IF(BN$2=$Q21,1,IF(BN$2-$Q21=$Q26*SUM($Z20:BM20)+$Q27*SUM($Z20:BM20)*(SUM($Z20:BM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q21,BO$2>$Q23),0,IF(BO$2=$Q21,1,IF(BO$2-$Q21=$Q26*SUM($Z20:BN20)+$Q27*SUM($Z20:BN20)*(SUM($Z20:BN20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q21,BP$2>$Q23),0,IF(BP$2=$Q21,1,IF(BP$2-$Q21=$Q26*SUM($Z20:BO20)+$Q27*SUM($Z20:BO20)*(SUM($Z20:BO20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q21,BQ$2>$Q23),0,IF(BQ$2=$Q21,1,IF(BQ$2-$Q21=$Q26*SUM($Z20:BP20)+$Q27*SUM($Z20:BP20)*(SUM($Z20:BP20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q21,BR$2>$Q23),0,IF(BR$2=$Q21,1,IF(BR$2-$Q21=$Q26*SUM($Z20:BQ20)+$Q27*SUM($Z20:BQ20)*(SUM($Z20:BQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q21,BS$2>$Q23),0,IF(BS$2=$Q21,1,IF(BS$2-$Q21=$Q26*SUM($Z20:BR20)+$Q27*SUM($Z20:BR20)*(SUM($Z20:BR20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q21,BT$2>$Q23),0,IF(BT$2=$Q21,1,IF(BT$2-$Q21=$Q26*SUM($Z20:BS20)+$Q27*SUM($Z20:BS20)*(SUM($Z20:BS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q21,BU$2>$Q23),0,IF(BU$2=$Q21,1,IF(BU$2-$Q21=$Q26*SUM($Z20:BT20)+$Q27*SUM($Z20:BT20)*(SUM($Z20:BT20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q21,BV$2>$Q23),0,IF(BV$2=$Q21,1,IF(BV$2-$Q21=$Q26*SUM($Z20:BU20)+$Q27*SUM($Z20:BU20)*(SUM($Z20:BU20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q21,BW$2>$Q23),0,IF(BW$2=$Q21,1,IF(BW$2-$Q21=$Q26*SUM($Z20:BV20)+$Q27*SUM($Z20:BV20)*(SUM($Z20:BV20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q21,BX$2>$Q23),0,IF(BX$2=$Q21,1,IF(BX$2-$Q21=$Q26*SUM($Z20:BW20)+$Q27*SUM($Z20:BW20)*(SUM($Z20:BW20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q21,BY$2>$Q23),0,IF(BY$2=$Q21,1,IF(BY$2-$Q21=$Q26*SUM($Z20:BX20)+$Q27*SUM($Z20:BX20)*(SUM($Z20:BX20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q21,BZ$2>$Q23),0,IF(BZ$2=$Q21,1,IF(BZ$2-$Q21=$Q26*SUM($Z20:BY20)+$Q27*SUM($Z20:BY20)*(SUM($Z20:BY20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q21,CA$2>$Q23),0,IF(CA$2=$Q21,1,IF(CA$2-$Q21=$Q26*SUM($Z20:BZ20)+$Q27*SUM($Z20:BZ20)*(SUM($Z20:BZ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q21,CB$2>$Q23),0,IF(CB$2=$Q21,1,IF(CB$2-$Q21=$Q26*SUM($Z20:CA20)+$Q27*SUM($Z20:CA20)*(SUM($Z20:CA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q21,CC$2>$Q23),0,IF(CC$2=$Q21,1,IF(CC$2-$Q21=$Q26*SUM($Z20:CB20)+$Q27*SUM($Z20:CB20)*(SUM($Z20:CB20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q21,CD$2>$Q23),0,IF(CD$2=$Q21,1,IF(CD$2-$Q21=$Q26*SUM($Z20:CC20)+$Q27*SUM($Z20:CC20)*(SUM($Z20:CC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q21,CE$2>$Q23),0,IF(CE$2=$Q21,1,IF(CE$2-$Q21=$Q26*SUM($Z20:CD20)+$Q27*SUM($Z20:CD20)*(SUM($Z20:CD20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q21,CF$2>$Q23),0,IF(CF$2=$Q21,1,IF(CF$2-$Q21=$Q26*SUM($Z20:CE20)+$Q27*SUM($Z20:CE20)*(SUM($Z20:CE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q21,CG$2>$Q23),0,IF(CG$2=$Q21,1,IF(CG$2-$Q21=$Q26*SUM($Z20:CF20)+$Q27*SUM($Z20:CF20)*(SUM($Z20:CF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q21,CH$2>$Q23),0,IF(CH$2=$Q21,1,IF(CH$2-$Q21=$Q26*SUM($Z20:CG20)+$Q27*SUM($Z20:CG20)*(SUM($Z20:CG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q21,CI$2>$Q23),0,IF(CI$2=$Q21,1,IF(CI$2-$Q21=$Q26*SUM($Z20:CH20)+$Q27*SUM($Z20:CH20)*(SUM($Z20:CH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q21,CJ$2>$Q23),0,IF(CJ$2=$Q21,1,IF(CJ$2-$Q21=$Q26*SUM($Z20:CI20)+$Q27*SUM($Z20:CI20)*(SUM($Z20:CI20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q21,CK$2>$Q23),0,IF(CK$2=$Q21,1,IF(CK$2-$Q21=$Q26*SUM($Z20:CJ20)+$Q27*SUM($Z20:CJ20)*(SUM($Z20:CJ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q21,CL$2>$Q23),0,IF(CL$2=$Q21,1,IF(CL$2-$Q21=$Q26*SUM($Z20:CK20)+$Q27*SUM($Z20:CK20)*(SUM($Z20:CK20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q21,CM$2>$Q23),0,IF(CM$2=$Q21,1,IF(CM$2-$Q21=$Q26*SUM($Z20:CL20)+$Q27*SUM($Z20:CL20)*(SUM($Z20:CL20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q21,CN$2>$Q23),0,IF(CN$2=$Q21,1,IF(CN$2-$Q21=$Q26*SUM($Z20:CM20)+$Q27*SUM($Z20:CM20)*(SUM($Z20:CM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q21,CO$2>$Q23),0,IF(CO$2=$Q21,1,IF(CO$2-$Q21=$Q26*SUM($Z20:CN20)+$Q27*SUM($Z20:CN20)*(SUM($Z20:CN20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q21,CP$2>$Q23),0,IF(CP$2=$Q21,1,IF(CP$2-$Q21=$Q26*SUM($Z20:CO20)+$Q27*SUM($Z20:CO20)*(SUM($Z20:CO20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q21,CQ$2>$Q23),0,IF(CQ$2=$Q21,1,IF(CQ$2-$Q21=$Q26*SUM($Z20:CP20)+$Q27*SUM($Z20:CP20)*(SUM($Z20:CP20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q21,CR$2>$Q23),0,IF(CR$2=$Q21,1,IF(CR$2-$Q21=$Q26*SUM($Z20:CQ20)+$Q27*SUM($Z20:CQ20)*(SUM($Z20:CQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q21,CS$2>$Q23),0,IF(CS$2=$Q21,1,IF(CS$2-$Q21=$Q26*SUM($Z20:CR20)+$Q27*SUM($Z20:CR20)*(SUM($Z20:CR20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q21,CT$2>$Q23),0,IF(CT$2=$Q21,1,IF(CT$2-$Q21=$Q26*SUM($Z20:CS20)+$Q27*SUM($Z20:CS20)*(SUM($Z20:CS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q21,CU$2>$Q23),0,IF(CU$2=$Q21,1,IF(CU$2-$Q21=$Q26*SUM($Z20:CT20)+$Q27*SUM($Z20:CT20)*(SUM($Z20:CT20)-1)/2,1,0)))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания производства СИЗ"},"номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q20)=0,Q20=0,Q20=\"\"),1,SUMIFS($2:$2,$11:$11,Q20))","v":1},null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q21-IF(OR(SUMIFS($2:$2,$11:$11,Q20)=0,Q20=0,Q20=\"\"),1,SUMIFS($2:$2,$11:$11,Q20)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата активности по запуску создания",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-05-01","^",{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания производства СИЗ"},"номер соответствующего периода расчетов",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q22)=0,Q22=0,Q22=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q22))","v":1},null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q23-IF(OR(SUMIFS($2:$2,$11:$11,Q22)=0,Q22=0,Q22=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q22)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания производства СИЗ"},"Задание потока запусков создания вручную",null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во произв-тв"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z24:$CV24)","v":0},"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания производства СИЗ"},"Задание потока запусков создания через прогрессии"]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания производства СИЗ"},{"$f":"I25","v":"Задание потока запусков создания через прогрессии"},"Начальная частота запусков создания",null,null,"кол-во периодов",null,null,"*",1,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков создания производства СИЗ"},{"$f":"I25","v":"Задание потока запусков создания через прогрессии"},"Лин. коэфф. изменения частоты создания",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",0,null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H20","v":"дата старта"},{"$f":"I26","v":"Задание потока запусков создания через прогрессии"},"Кол-во запусков создания в 1-ый период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во произв-тв"},null,null,"*",1,null,{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H21","v":"Поток запусков создания производства СИЗ"},{"$f":"I27","v":"Задание потока запусков создания через прогрессии"},"Лин. коэфф. изменения кол-ва запусков создания",null,null,{"$f":"Mrkting!$M$19","v":"кол-во произв-тв"},null,null,"*",1,null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H22","v":"дата старта"},{"$f":"I28","v":"Задание потока запусков создания через прогрессии"},"Максимальное кол-во новых запусков за период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во произв-тв"},null,null,"*",5,null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},"Расчет максим. произв. мощности за месяц",null,null,null,null,"шт/месяц",null,null,null,{"$f":"SUM(Q33:Q38)","v":12050000},null,null,{"$f":"IF(ABS($Q32-SUM(Q33:Q38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H30","v":"дата старта"},{"$f":"Lists!AM16","v":"Полумаски FFP1"},null,null,null,{"$f":"Mrkting!$M$32","v":"шт/месяц"},null,null,"*",800000,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},0,{"$f":"Lists!AM17","v":"Полумаски FFP2"},null,null,null,{"$f":"Mrkting!$M$32","v":"шт/месяц"},null,null,"*",200000,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H32","v":"Расчет максим. произв. мощности за месяц"},{"$f":"Lists!AM18","v":"Полумаски FFP3"},null,null,null,{"$f":"Mrkting!$M$32","v":"шт/месяц"},null,null,"*",450000,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},"дата старта",{"$f":"Lists!AM19","v":"Полумаски FFP4"},null,null,null,{"$f":"Mrkting!$M$32","v":"шт/месяц"},null,null,"*",600000,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},0,{"$f":"Lists!AM20","v":"Маски медицинские"},null,null,null,{"$f":"Mrkting!$M$32","v":"шт/месяц"},null,null,"*",8500000,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H35","v":"Расчет максим. произв. мощности за месяц"},{"$f":"Lists!AM21","v":"Маски гигиенические"},null,null,null,{"$f":"Mrkting!$M$32","v":"шт/месяц"},null,null,"*",1500000,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},"Динамика выхода на максим. произв. мощность",null,null,null,null,"шт/месяц",null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z40:$CV40)","v":434800000},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q41,AA$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AA43>$Q32,$Q32,AA43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AA$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AA$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AA$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AA$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q41,AB$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AB43>$Q32,$Q32,AB43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AB$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AB$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AB$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AB$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q41,AC$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AC43>$Q32,$Q32,AC43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AC$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AC$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AC$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AC$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q41,AD$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AD43>$Q32,$Q32,AD43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AD$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AD$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AD$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AD$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q41,AE$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AE43>$Q32,$Q32,AE43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AE$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AE$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AE$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AE$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":200000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q41,AF$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AF43>$Q32,$Q32,AF43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AF$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AF$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AF$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AF$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":500000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q41,AG$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AG43>$Q32,$Q32,AG43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AG$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AG$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AG$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AG$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":800000},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q41,AH$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AH43>$Q32,$Q32,AH43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AH$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AH$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AH$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AH$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":1100000},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q41,AI$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AI43>$Q32,$Q32,AI43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AI$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AI$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AI$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AI$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":1400000},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q41,AJ$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AJ43>$Q32,$Q32,AJ43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AJ$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AJ$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AJ$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AJ$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":1700000},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q41,AK$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AK43>$Q32,$Q32,AK43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AK$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AK$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AK$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AK$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":2000000},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q41,AL$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AL43>$Q32,$Q32,AL43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AL$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AL$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AL$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AL$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":2300000},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q41,AM$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AM43>$Q32,$Q32,AM43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AM$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AM$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AM$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AM$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":2600000},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q41,AN$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AN43>$Q32,$Q32,AN43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AN$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AN$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AN$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AN$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":2900000},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q41,AO$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AO43>$Q32,$Q32,AO43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AO$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AO$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AO$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AO$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":3200000},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q41,AP$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AP43>$Q32,$Q32,AP43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AP$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AP$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AP$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AP$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":3500000},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q41,AQ$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AQ43>$Q32,$Q32,AQ43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AQ$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AQ$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AQ$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AQ$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":3800000},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q41,AR$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AR43>$Q32,$Q32,AR43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AR$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AR$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AR$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AR$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":4100000},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q41,AS$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AS43>$Q32,$Q32,AS43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AS$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AS$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AS$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AS$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":4400000},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q41,AT$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AT43>$Q32,$Q32,AT43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AT$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AT$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AT$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AT$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":4700000},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q41,AU$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AU43>$Q32,$Q32,AU43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AU$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AU$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AU$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AU$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":5000000},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q41,AV$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AV43>$Q32,$Q32,AV43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AV$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AV$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AV$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AV$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":5300000},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q41,AW$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AW43>$Q32,$Q32,AW43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AW$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AW$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AW$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AW$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":5600000},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q41,AX$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AX43>$Q32,$Q32,AX43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AX$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AX$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AX$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AX$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":5900000},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q41,AY$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AY43>$Q32,$Q32,AY43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AY$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AY$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AY$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AY$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":6200000},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q41,AZ$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(AZ43>$Q32,$Q32,AZ43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((AZ$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((AZ$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((AZ$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((AZ$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":6500000},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q41,BA$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BA43>$Q32,$Q32,BA43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BA$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BA$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BA$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BA$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":6800000},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q41,BB$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BB43>$Q32,$Q32,BB43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BB$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BB$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BB$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BB$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":7100000},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q41,BC$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BC43>$Q32,$Q32,BC43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BC$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BC$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BC$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BC$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":7400000},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q41,BD$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BD43>$Q32,$Q32,BD43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BD$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BD$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BD$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BD$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":7700000},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q41,BE$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BE43>$Q32,$Q32,BE43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BE$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BE$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BE$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BE$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":8000000},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q41,BF$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BF43>$Q32,$Q32,BF43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BF$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BF$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BF$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BF$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":8300000},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q41,BG$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BG43>$Q32,$Q32,BG43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BG$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BG$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BG$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BG$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":8600000},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q41,BH$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BH43>$Q32,$Q32,BH43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BH$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BH$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BH$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BH$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":8900000},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q41,BI$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BI43>$Q32,$Q32,BI43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BI$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BI$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BI$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BI$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":9200000},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q41,BJ$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BJ43>$Q32,$Q32,BJ43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BJ$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BJ$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BJ$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BJ$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":9500000},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q41,BK$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BK43>$Q32,$Q32,BK43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BK$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BK$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BK$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BK$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":9800000},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q41,BL$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BL43>$Q32,$Q32,BL43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BL$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BL$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BL$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BL$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":10100000},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q41,BM$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BM43>$Q32,$Q32,BM43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BM$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BM$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BM$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BM$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":10400000},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q41,BN$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BN43>$Q32,$Q32,BN43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BN$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BN$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BN$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BN$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":10700000},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q41,BO$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BO43>$Q32,$Q32,BO43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BO$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BO$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BO$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BO$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":11000000},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q41,BP$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BP43>$Q32,$Q32,BP43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BP$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BP$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BP$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BP$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":11300000},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q41,BQ$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BQ43>$Q32,$Q32,BQ43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BQ$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BQ$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BQ$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BQ$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":11600000},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q41,BR$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BR43>$Q32,$Q32,BR43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BR$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BR$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BR$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BR$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":11900000},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q41,BS$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BS43>$Q32,$Q32,BS43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BS$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BS$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BS$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BS$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q41,BT$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BT43>$Q32,$Q32,BT43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BT$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BT$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BT$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BT$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q41,BU$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BU43>$Q32,$Q32,BU43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BU$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BU$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BU$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BU$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q41,BV$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BV43>$Q32,$Q32,BV43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BV$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BV$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BV$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BV$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q41,BW$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BW43>$Q32,$Q32,BW43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BW$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BW$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BW$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BW$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q41,BX$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BX43>$Q32,$Q32,BX43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BX$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BX$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BX$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BX$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q41,BY$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BY43>$Q32,$Q32,BY43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BY$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BY$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BY$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BY$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q41,BZ$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(BZ43>$Q32,$Q32,BZ43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((BZ$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((BZ$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((BZ$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((BZ$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q41,CA$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CA43>$Q32,$Q32,CA43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CA$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CA$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CA$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CA$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q41,CB$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CB43>$Q32,$Q32,CB43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CB$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CB$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CB$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CB$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q41,CC$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CC43>$Q32,$Q32,CC43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CC$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CC$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CC$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CC$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q41,CD$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CD43>$Q32,$Q32,CD43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CD$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CD$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CD$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CD$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q41,CE$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CE43>$Q32,$Q32,CE43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CE$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CE$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CE$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CE$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q41,CF$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CF43>$Q32,$Q32,CF43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CF$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CF$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CF$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CF$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q41,CG$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CG43>$Q32,$Q32,CG43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CG$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CG$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CG$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CG$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q41,CH$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CH43>$Q32,$Q32,CH43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CH$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CH$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CH$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CH$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":12050000},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q41,CI$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CI43>$Q32,$Q32,CI43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CI$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CI$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CI$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CI$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q41,CJ$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CJ43>$Q32,$Q32,CJ43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CJ$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CJ$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CJ$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CJ$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q41,CK$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CK43>$Q32,$Q32,CK43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CK$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CK$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CK$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CK$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q41,CL$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CL43>$Q32,$Q32,CL43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CL$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CL$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CL$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CL$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q41,CM$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CM43>$Q32,$Q32,CM43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CM$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CM$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CM$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CM$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q41,CN$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CN43>$Q32,$Q32,CN43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CN$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CN$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CN$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CN$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q41,CO$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CO43>$Q32,$Q32,CO43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CO$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CO$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CO$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CO$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q41,CP$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CP43>$Q32,$Q32,CP43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CP$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CP$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CP$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CP$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q41,CQ$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CQ43>$Q32,$Q32,CQ43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CQ$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CQ$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CQ$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CQ$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q41,CR$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CR43>$Q32,$Q32,CR43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CR$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CR$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CR$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CR$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q41,CS$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CS43>$Q32,$Q32,CS43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CS$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CS$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CS$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CS$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q41,CT$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CT43>$Q32,$Q32,CT43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CT$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CT$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CT$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CT$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q41,CU$2>IF(OR($Q42=0,$Q42=\"\"),MAX($Z$2:$CV$2),$Q42)),0,IF($X43>0,IF(CU43>$Q32,$Q32,CU43),IF($Q44=Lists!$AB$16,IF(AND($Q32>0,$Q45+$Q46*INT((CU$2-$Q41)/IF($Q47=0,1,$Q47))>$Q32),$Q32,$Q45+$Q46*INT((CU$2-$Q41)/IF($Q47=0,1,$Q47))),IF($Q44=Lists!$AB$17,IF(AND($Q32>0,$Q45*POWER($Q46,INT((CU$2-$Q41)/IF($Q47=0,1,$Q47)))>$Q32),$Q32,$Q45*POWER($Q46,INT((CU$2-$Q41)/IF($Q47=0,1,$Q47)))),0))))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H40","v":"Динамика выхода на максим. произв. мощность"},"Стартовый период с запуска создания",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,"*",5,null,{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H40","v":"Динамика выхода на максим. произв. мощность"},"Финишный период с запуска создания",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,"*",null,null,{"$f":"IF(G42<>0,1,IF(OR($Q42=\"\",$Q42=0),0,IF($R42=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H42))),$Q42)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H40","v":"Динамика выхода на максим. произв. мощность"},"Вручную для каждого периода расчетов",null,null,null,{"$f":"Mrkting!$M$40","v":"шт/месяц"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z43:$CV43,$Z43:$CV43,\">\"&0)=0,0,AVERAGEIFS($Z43:$CV43,$Z43:$CV43,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},"Через прогрессию",null,null,null,null,null,null,"*","линейная","^",{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H40","v":"Динамика выхода на максим. произв. мощность"},"Значение в стартовый период",null,null,null,{"$f":"Mrkting!$M$40","v":"шт/месяц"},null,null,"M",{"$f":"1000*MAIN!$Q$19*(1+Sens!$Q$20)","v":200000},null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H40","v":"Динамика выхода на максим. произв. мощность"},"Коэффициент прироста",null,null,null,{"$f":"IF(Q44=Lists!$AB$16,Mrkting!$M$40,IF(Q44=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"шт/месяц"},null,null,"M",{"$f":"1000*MAIN!$Q$20*(1+Sens!$Q$20)","v":300000},null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H40","v":"Динамика выхода на максим. произв. мощность"},"Частота приростов",null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!$Q$21","v":1},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H40","v":"Динамика выхода на максим. произв. мощность"},"Обратное распределение трафика",null,null,null,{"$f":"Mrkting!$M$40","v":"шт/месяц"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z48:$CV48)","v":434800000},null,null,{"$f":"SUMIFS($Z40:$CV40,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,12050000,12050000,12050000,12050000,12050000,12050000,12050000,12050000,12050000,12050000,12050000,12050000,12050000,12050000,12050000,12050000,11900000,11600000,11300000,{"$f":"SUMIFS($Z40:$CV40,$Z$2:$CV$2,BG$15)","v":11000000},10700000,10400000,10100000,9800000,9500000,9200000,8900000,8600000,8300000,8000000,7700000,7400000,7100000,6800000,6500000,6200000,5900000,5600000,5300000,5000000,4700000,4400000,4100000,3800000,3500000,3200000,2900000,2600000,2300000,2000000,1700000,{"$f":"SUMIFS($Z40:$CV40,$Z$2:$CV$2,CM$15)","v":1400000},1100000,800000,500000,200000,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H40","v":"Динамика выхода на максим. произв. мощность"},"Процентное распределние трафика",null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X49-1)<=SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z49:$CV49)","v":0.99999999999999989},null,null,{"$f":"IF(AND($X40=0,AA$2=1),100%,IF(OR(AA$11=\"\",$X40=0),0,AA40/$X40))","v":0},0,0,0,4.5998160073597056E-4,1.1499540018399263E-3,1.8399264029438822E-3,2.5298988040478379E-3,3.219871205151794E-3,3.9098436062557501E-3,4.5998160073597054E-3,5.2897884084636615E-3,5.9797608095676176E-3,6.6697332106715728E-3,7.3597056117755289E-3,8.049678012879485E-3,8.7396504139834411E-3,9.4296228150873972E-3,1.0119595216191352E-2,1.0809567617295308E-2,1.1499540018399264E-2,1.218951241950322E-2,1.2879484820607176E-2,1.3569457221711132E-2,1.4259429622815088E-2,1.4949402023919043E-2,1.5639374425023E-2,1.6329346826126957E-2,1.7019319227230909E-2,1.7709291628334865E-2,1.8399264029438821E-2,1.9089236430542778E-2,{"$f":"IF(AND($X40=0,BG$2=1),100%,IF(OR(BG$11=\"\",$X40=0),0,BG40/$X40))","v":1.9779208831646734E-2},2.046918123275069E-2,2.1159153633854646E-2,2.1849126034958602E-2,2.2539098436062558E-2,2.3229070837166514E-2,2.391904323827047E-2,2.4609015639374426E-2,2.5298988040478382E-2,2.5988960441582335E-2,2.6678932842686291E-2,2.7368905243790247E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,0,0,0,0,{"$f":"IF(AND($X40=0,CM$2=1),100%,IF(OR(CM$11=\"\",$X40=0),0,CM40/$X40))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Учет влияния сезонности",null,null,null,null,"за 100% берется максимальный трафик за период"]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Учет влияния сезонности"},"Номера месяцев года"]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H51","v":"Учет влияния сезонности"},{"$f":"I52","v":"Номера месяцев года"},1,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H51","v":"Учет влияния сезонности"},{"$f":"I52","v":"Номера месяцев года"},{"$f":"J53+1","v":2},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.4,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H51","v":"Учет влияния сезонности"},{"$f":"I52","v":"Номера месяцев года"},3,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.6,null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H51","v":"Учет влияния сезонности"},{"$f":"I52","v":"Номера месяцев года"},4,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H54","v":"Учет влияния сезонности"},{"$f":"I55","v":"Номера месяцев года"},5,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H54","v":"Учет влияния сезонности"},{"$f":"I55","v":"Номера месяцев года"},6,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.65,null,{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H54","v":"Учет влияния сезонности"},{"$f":"I55","v":"Номера месяцев года"},7,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H56","v":"Учет влияния сезонности"},{"$f":"I57","v":"Номера месяцев года"},8,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H56","v":"Учет влияния сезонности"},{"$f":"I57","v":"Номера месяцев года"},9,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.8,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H59","v":"Учет влияния сезонности"},{"$f":"I60","v":"Номера месяцев года"},10,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.75,null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H59","v":"Учет влияния сезонности"},{"$f":"I60","v":"Номера месяцев года"},11,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.6,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H59","v":"Учет влияния сезонности"},{"$f":"I60","v":"Номера месяцев года"},12,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},"Трафик потребности в СИЗ, шт",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$40","v":"шт/месяц"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z66:$CV66)","v":258495000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AA$6)*SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AB$6)*SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AC$6)*SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AD$6)*SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AE$6)*SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":160000},{"$f":"IF(AF$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AF$6)*SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":375000},{"$f":"IF(AG$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AG$6)*SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":480000},{"$f":"IF(AH$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AH$6)*SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":550000},{"$f":"IF(AI$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AI$6)*SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":420000},{"$f":"IF(AJ$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AJ$6)*SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":680000},{"$f":"IF(AK$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AK$6)*SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1200000},{"$f":"IF(AL$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AL$6)*SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1610000},{"$f":"IF(AM$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AM$6)*SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1820000},{"$f":"IF(AN$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AN$6)*SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1885000},{"$f":"IF(AO$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AO$6)*SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1600000},{"$f":"IF(AP$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AP$6)*SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2450000},{"$f":"IF(AQ$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AQ$6)*SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3040000},{"$f":"IF(AR$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AR$6)*SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3075000},{"$f":"IF(AS$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AS$6)*SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2640000},{"$f":"IF(AT$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AT$6)*SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2350000},{"$f":"IF(AU$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AU$6)*SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1500000},{"$f":"IF(AV$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AV$6)*SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2120000},{"$f":"IF(AW$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AW$6)*SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3360000},{"$f":"IF(AX$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AX$6)*SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4129999.9999999995},{"$f":"IF(AY$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AY$6)*SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4340000},{"$f":"IF(AZ$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,AZ$6)*SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4225000},{"$f":"IF(BA$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BA$6)*SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3400000},{"$f":"IF(BB$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BB$6)*SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4970000},{"$f":"IF(BC$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BC$6)*SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5920000},{"$f":"IF(BD$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BD$6)*SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5775000},{"$f":"IF(BE$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BE$6)*SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4800000},{"$f":"IF(BF$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BF$6)*SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4150000},{"$f":"IF(BG$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BG$6)*SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2580000},{"$f":"IF(BH$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BH$6)*SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3560000},{"$f":"IF(BI$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BI$6)*SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5520000},{"$f":"IF(BJ$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BJ$6)*SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6650000},{"$f":"IF(BK$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BK$6)*SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6860000},{"$f":"IF(BL$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BL$6)*SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6565000},{"$f":"IF(BM$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BM$6)*SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5200000},{"$f":"IF(BN$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BN$6)*SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7489999.9999999991},{"$f":"IF(BO$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BO$6)*SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8800000},{"$f":"IF(BP$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BP$6)*SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8475000},{"$f":"IF(BQ$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BQ$6)*SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6960000},{"$f":"IF(BR$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BR$6)*SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5950000},{"$f":"IF(BS$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BS$6)*SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3615000},{"$f":"IF(BT$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BT$6)*SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4820000},{"$f":"IF(BU$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BU$6)*SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7230000},{"$f":"IF(BV$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BV$6)*SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8435000},{"$f":"IF(BW$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BW$6)*SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8435000},{"$f":"IF(BX$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BX$6)*SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7832500},{"$f":"IF(BY$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BY$6)*SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6025000},{"$f":"IF(BZ$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,BZ$6)*SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8435000},{"$f":"IF(CA$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CA$6)*SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9640000},{"$f":"IF(CB$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CB$6)*SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9037500},{"$f":"IF(CC$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CC$6)*SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7230000},{"$f":"IF(CD$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CD$6)*SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6025000},{"$f":"IF(CE$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CE$6)*SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3615000},{"$f":"IF(CF$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CF$6)*SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4820000},{"$f":"IF(CG$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CG$6)*SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7230000},{"$f":"IF(CH$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CH$6)*SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8435000},{"$f":"IF(CI$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CI$6)*SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CJ$6)*SUMPRODUCT($AA19:CJ19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CK$6)*SUMPRODUCT($AA19:CK19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CL$6)*SUMPRODUCT($AA19:CL19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CM$6)*SUMPRODUCT($AA19:CM19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CN$6)*SUMPRODUCT($AA19:CN19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CO$6)*SUMPRODUCT($AA19:CO19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CP$6)*SUMPRODUCT($AA19:CP19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CQ$6)*SUMPRODUCT($AA19:CQ19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CR$6)*SUMPRODUCT($AA19:CR19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CS$6)*SUMPRODUCT($AA19:CS19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CT$6)*SUMPRODUCT($AA19:CT19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS($Q53:$Q64,$J53:$J64,CU$6)*SUMPRODUCT($AA19:CU19,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},"Конверсия в заказ",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X66=0,0,X77/X66)","v":0.94524942455366645},null,null,{"$f":"IF(OR(AA$11=\"\",AA$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AA70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AA$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AA$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AA$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AA$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.3},{"$f":"IF(OR(AB$11=\"\",AB$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AB70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AB$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AB$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AB$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AB$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.35},{"$f":"IF(OR(AC$11=\"\",AC$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AC70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AC$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AC$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AC$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AC$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.4},{"$f":"IF(OR(AD$11=\"\",AD$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AD70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AD$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AD$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AD$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AD$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.45},{"$f":"IF(OR(AE$11=\"\",AE$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AE70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AE$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AE$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AE$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AE$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.5},{"$f":"IF(OR(AF$11=\"\",AF$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AF70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AF$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AF$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AF$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AF$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.55000000000000004},{"$f":"IF(OR(AG$11=\"\",AG$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AG70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AG$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AG$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AG$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AG$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.60000000000000009},{"$f":"IF(OR(AH$11=\"\",AH$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AH70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AH$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AH$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AH$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AH$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.65},{"$f":"IF(OR(AI$11=\"\",AI$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AI70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AI$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AI$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AI$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AI$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.7},{"$f":"IF(OR(AJ$11=\"\",AJ$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AJ70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AJ$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AJ$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AJ$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AJ$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.75},{"$f":"IF(OR(AK$11=\"\",AK$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AK70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AK$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AK$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AK$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AK$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.8},{"$f":"IF(OR(AL$11=\"\",AL$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AL70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AL$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AL$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AL$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AL$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.85000000000000009},{"$f":"IF(OR(AM$11=\"\",AM$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AM70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AM$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AM$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AM$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AM$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.90000000000000013},{"$f":"IF(OR(AN$11=\"\",AN$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AN70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AN$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AN$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AN$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AN$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AO$11=\"\",AO$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AO70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AO$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AO$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AO$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AO$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AP$11=\"\",AP$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AP70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AP$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AP$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AP$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AP$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AQ$11=\"\",AQ$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AQ70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AQ$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AQ$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AQ$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AQ$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AR$11=\"\",AR$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AR70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AR$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AR$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AR$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AR$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AS$11=\"\",AS$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AS70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AS$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AS$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AS$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AS$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AT$11=\"\",AT$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AT70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AT$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AT$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AT$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AT$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AU$11=\"\",AU$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AU70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AU$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AU$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AU$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AU$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AV$11=\"\",AV$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AV70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AV$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AV$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AV$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AV$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AW$11=\"\",AW$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AW70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AW$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AW$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AW$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AW$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AX$11=\"\",AX$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AX70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AX$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AX$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AX$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AX$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AY$11=\"\",AY$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AY70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AY$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AY$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AY$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AY$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(AZ$11=\"\",AZ$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,AZ70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((AZ$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((AZ$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((AZ$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((AZ$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BA$11=\"\",BA$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BA70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BA$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BA$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BA$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BA$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BB$11=\"\",BB$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BB70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BB$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BB$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BB$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BB$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BC$11=\"\",BC$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BC70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BC$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BC$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BC$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BC$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BD$11=\"\",BD$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BD70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BD$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BD$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BD$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BD$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BE$11=\"\",BE$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BE70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BE$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BE$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BE$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BE$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BF$11=\"\",BF$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BF70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BF$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BF$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BF$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BF$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BG$11=\"\",BG$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BG70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BG$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BG$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BG$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BG$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BH$11=\"\",BH$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BH70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BH$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BH$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BH$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BH$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BI$11=\"\",BI$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BI70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BI$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BI$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BI$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BI$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BJ$11=\"\",BJ$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BJ70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BJ$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BJ$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BJ$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BJ$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BK$11=\"\",BK$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BK70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BK$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BK$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BK$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BK$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BL$11=\"\",BL$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BL70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BL$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BL$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BL$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BL$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BM$11=\"\",BM$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BM70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BM$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BM$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BM$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BM$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BN$11=\"\",BN$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BN70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BN$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BN$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BN$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BN$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BO$11=\"\",BO$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BO70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BO$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BO$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BO$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BO$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BP$11=\"\",BP$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BP70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BP$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BP$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BP$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BP$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BQ$11=\"\",BQ$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BQ70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BQ$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BQ$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BQ$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BQ$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BR$11=\"\",BR$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BR70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BR$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BR$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BR$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BR$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BS$11=\"\",BS$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BS70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BS$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BS$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BS$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BS$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BT$11=\"\",BT$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BT70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BT$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BT$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BT$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BT$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BU$11=\"\",BU$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BU70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BU$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BU$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BU$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BU$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BV$11=\"\",BV$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BV70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BV$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BV$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BV$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BV$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BW$11=\"\",BW$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BW70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BW$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BW$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BW$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BW$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BX$11=\"\",BX$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BX70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BX$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BX$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BX$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BX$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BY$11=\"\",BY$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BY70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BY$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BY$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BY$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BY$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(BZ$11=\"\",BZ$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,BZ70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((BZ$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((BZ$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((BZ$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((BZ$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(CA$11=\"\",CA$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CA70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CA$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CA$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CA$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CA$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(CB$11=\"\",CB$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CB70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CB$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CB$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CB$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CB$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(CC$11=\"\",CC$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CC70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CC$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CC$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CC$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CC$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(CD$11=\"\",CD$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CD70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CD$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CD$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CD$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CD$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(CE$11=\"\",CE$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CE70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CE$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CE$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CE$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CE$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(CF$11=\"\",CF$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CF70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CF$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CF$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CF$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CF$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(CG$11=\"\",CG$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CG70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CG$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CG$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CG$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CG$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(CH$11=\"\",CH$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CH70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CH$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CH$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CH$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CH$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0.95},{"$f":"IF(OR(CI$11=\"\",CI$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CI70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CI$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CI$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CI$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CI$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CJ70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CJ$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CJ$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CJ$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CJ$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CK70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CK$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CK$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CK$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CK$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CL70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CL$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CL$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CL$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CL$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CM70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CM$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CM$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CM$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CM$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CN70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CN$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CN$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CN$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CN$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CO70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CO$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CO$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CO$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CO$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CP70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CP$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CP$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CP$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CP$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CQ70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CQ$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CQ$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CQ$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CQ$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CR70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CR$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CR$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CR$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CR$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CS70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CS$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CS$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CS$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CS$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CT70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CT$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CT$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CT$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CT$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$11<$Q20),0,IF($Q69>0,$Q69,IF($X70>0,CU70,IF($Q71=Lists!$AB$16,IF(AND($Q75>0,$Q72+$Q73*INT((CU$2-$Q21)/IF($Q74=0,1,$Q74))>$Q75),$Q75,$Q72+$Q73*INT((CU$2-$Q21)/IF($Q74=0,1,$Q74))),IF($Q71=Lists!$AB$17,IF(AND($Q75>0,$Q72*POWER($Q73,INT((CU$2-$Q21)/IF($Q74=0,1,$Q74)))>$Q75),$Q75,$Q72*POWER($Q73,INT((CU$2-$Q21)/IF($Q74=0,1,$Q74)))),0)))))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H68","v":"Конверсия в заказ"},"Единое значение для всех периодов расчета",null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",null,null,{"$f":"IF(G69<>0,1,IF(OR($Q69=\"\",$Q69=0),0,IF($R69=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H69))),$Q69)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H68","v":"Конверсия в заказ"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z70:$CV70,$Z70:$CV70,\">\"&0)=0,0,AVERAGEIFS($Z70:$CV70,$Z70:$CV70,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$44","v":"Через прогрессию"},null,null,null,null,null,null,"*","линейная","^",{"$f":"IF(G71<>0,1,IF(OR($Q71=\"\",$Q71=0),0,IF($R71=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H71))),$Q71)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H68","v":"Конверсия в заказ"},{"$f":"Mrkting!$I$45","v":"Значение в стартовый период"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H68","v":"Конверсия в заказ"},{"$f":"Mrkting!$I$46","v":"Коэффициент прироста"},null,null,null,{"$f":"IF(Q71=Lists!$AB$16,Mrkting!$M$68,IF(Q71=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"%"},null,null,"*",0.05,null,{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H68","v":"Конверсия в заказ"},{"$f":"Mrkting!$I$47","v":"Частота приростов"},null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",1,null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H68","v":"Конверсия в заказ"},"Максимальное значение",null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.95,null,{"$f":"IF(G75<>0,1,IF(OR($Q75=\"\",$Q75=0),0,IF($R75=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H75))),$Q75)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},"Поток потенциальных заказов",null,null,null,{"$f":"K16","v":1},"шт",null,null,null,null,null,null,{"$f":"IF(X77-SUM(X78:X84)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z77:$CV77)","v":244342250},null,null,{"$f":"AA66*AA68","v":0},{"$f":"AB66*AB68","v":0},0,0,80000,206250.00000000003,288000.00000000006,357500,294000,510000,960000,1368500.0000000002,1638000.0000000002,1790750,1520000,2327500,2888000,2921250,2508000,2232500,1425000,2014000,3192000,3923499.9999999995,4123000,4013750,3230000,4721500,5624000,5486250,4560000,3942500,2451000,3382000,5244000,6317500,6517000,6236750,4940000,7115499.9999999991,8360000,8051250,6612000,5652500,3434250,4579000,6868500,8013250,8013250,{"$f":"BX66*BX68","v":7440875},{"$f":"BY66*BY68","v":5723750},8013250,9158000,8585625,6868500,5723750,3434250,4579000,6868500,8013250,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},{"$f":"H77","v":"Поток потенциальных заказов"},{"$f":"Q87","v":"Полумаски FFP1"},null,null,{"$f":"K16","v":1},"шт",null,null,null,null,null,null,{"$f":"IF(COUNTIFS($H:$H,$H78,$I:$I,$I78,$J:$J,\"\",$L:$L,$L78)=1,0,1)","v":0},null,null,null,16221892.116182571,null,null,{"$f":"AA77*AA87","v":0},{"$f":"AB77*AB87","v":0},0,0,5311.203319502074,13692.946058091286,19120.33195020747,23734.439834024892,19518.67219917012,33858.921161825718,63734.439834024881,90854.771784232362,108746.88796680498,118887.96680497922,100912.8630705394,154522.82157676344,191734.43983402484,193941.90871369292,166506.22406639002,148215.76763485474,94605.809128630688,133709.54356846469,211917.01244813274,260481.32780082978,273726.14107883809,266473.02904564311,214439.83402489623,313460.58091286302,373377.59336099576,364232.36514522816,302738.58921161818,261742.73858921157,162721.99170124478,224531.12033195017,348149.3775933609,419419.08713692939,432663.90041493764,414058.09128630697,327966.80497925304,472398.34024896252,555020.74688796664,534522.82157676341,438970.9543568464,375269.70954356837,227999.99999999994,303999.99999999994,455999.99999999988,531999.99999999988,531999.99999999988,493999.99999999988,379999.99999999994,531999.99999999988,607999.99999999988,569999.99999999988,455999.99999999988,379999.99999999994,227999.99999999994,303999.99999999994,455999.99999999988,531999.99999999988,0,0,0,0,0,{"$f":"CN77*CN87","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H77","v":"Поток потенциальных заказов"},"Полумаски FFP2",null,null,{"$f":"K16","v":1},"шт",null,null,null,null,null,null,0,null,null,null,4055473.0290456438,null,null,{"$f":"AA77*AA88","v":0},{"$f":"AB77*AB88","v":0},0,0,1327.8008298755187,3423.2365145228223,4780.0829875518684,5933.6099585062238,4879.6680497925308,8464.7302904564312,15933.609958506224,22713.692946058094,27186.721991701248,29721.991701244813,25228.215767634854,38630.705394190874,47933.609958506226,48485.477178423236,41626.556016597511,37053.941908713692,23651.452282157676,33427.385892116181,52979.253112033199,65120.331950207459,68431.535269709537,66618.257261410792,53609.958506224066,78365.14522821577,93344.398340248968,91058.091286307055,75684.647302904559,65435.684647302907,40680.497925311203,56132.780082987549,87037.344398340254,104854.77178423236,108165.97510373444,103514.52282157676,81991.701244813274,118099.58506224064,138755.18672199169,133630.70539419088,109742.73858921161,93817.427385892122,57000,76000,114000,133000,133000,123500,95000,133000,152000,142500,114000,95000,57000,76000,114000,133000,0,0,0,0,0,{"$f":"CN77*CN88","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H77","v":"Поток потенциальных заказов"},"Полумаски FFP3",null,null,{"$f":"K16","v":1},"шт",null,null,null,null,null,null,0,null,null,null,9124814.3153526969,null,null,{"$f":"AA77*AA89","v":0},{"$f":"AB77*AB89","v":0},0,0,2987.5518672199169,7702.282157676349,10755.186721991704,13350.622406639004,10979.253112033195,19045.643153526969,35850.622406639006,51105.80912863071,61170.12448132781,66874.481327800822,56763.485477178423,86919.087136929462,107850.622406639,109092.32365145229,93659.751037344395,83371.369294605815,53215.767634854768,75211.618257261405,119203.31950207468,146520.74688796679,153970.95435684646,149891.07883817426,120622.40663900414,176321.57676348547,210024.89626556015,204880.70539419085,170290.45643153528,147230.29045643154,91531.120331950209,126298.75518672199,195834.02489626556,235923.23651452281,243373.44398340248,232907.67634854771,184481.32780082987,265724.06639004144,312199.17012448132,300669.08713692945,246921.16182572613,211089.21161825725,128250,171000,256500,299250,299250,277875,213750,299250,342000,320625,256500,213750,128250,171000,256500,299250,0,0,0,0,0,{"$f":"CN77*CN89","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H80","v":"Поток потенциальных заказов"},"Полумаски FFP4",null,null,{"$f":"K16","v":1},"шт",null,null,null,null,null,null,0,null,null,null,12166419.087136928,null,null,{"$f":"AA77*AA90","v":0},{"$f":"AB77*AB90","v":0},0,0,3983.402489626556,10269.709543568466,14340.248962655603,17800.82987551867,14639.004149377592,25394.190871369294,47800.82987551867,68141.078838174275,81560.165975103737,89165.975103734439,75684.647302904559,115892.1161825726,143800.82987551866,145456.43153526969,124879.66804979253,111161.82572614108,70954.35684647302,100282.15767634854,158937.75933609958,195360.99585062236,205294.60580912861,199854.77178423235,160829.8755186722,235095.43568464729,280033.19502074685,273174.27385892114,227053.94190871366,196307.0539419087,122041.4937759336,168398.34024896263,261112.03319502072,314564.3153526971,324497.92531120329,310543.56846473028,245975.10373443982,354298.75518672192,416265.56016597507,400892.11618257256,329228.21576763486,281452.28215767635,171000,227999.99999999997,342000,399000,399000,370500,285000,399000,455999.99999999994,427499.99999999994,342000,285000,171000,227999.99999999997,342000,399000,0,0,0,0,0,{"$f":"CN77*CN90","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H80","v":"Поток потенциальных заказов"},"Маски медицинские",null,null,{"$f":"K16","v":1},"шт",null,null,null,null,null,null,0,null,null,null,172357603.73443985,null,null,{"$f":"AA77*AA91","v":0},{"$f":"AB77*AB91","v":0},0,0,56431.535269709544,145487.55186721994,203153.52697095441,252178.42323651453,207385.8921161826,359751.03734439838,677178.42323651456,965331.95020746905,1155435.6846473031,1263184.6473029046,1072199.1701244814,1641804.9792531121,2037178.4232365147,2060632.7800829876,1769128.6307053943,1574792.531120332,1005186.7219917013,1420663.9004149379,2251618.2572614108,2767614.1078838175,2908340.2489626557,2831275.9336099587,2278423.2365145232,3330518.6721991706,3967136.9294605814,3869968.87966805,3216597.5103734443,2781016.5975103737,1728921.1618257263,2385643.1535269711,3699087.1369294608,4456327.8008298762,4597053.9419087144,4399367.2199170124,3484647.3029045644,5019232.3651452279,5897095.4356846474,5679304.9792531123,4664066.3900414938,3987240.6639004154,2422500,3230000,4845000,5652500,5652500,5248750,4037500.0000000005,5652500,6460000,6056250,4845000,4037500.0000000005,2422500,3230000,4845000,5652500,0,0,0,0,0,{"$f":"CN77*CN91","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H80","v":"Поток потенциальных заказов"},"Маски гигиенические",null,null,{"$f":"K16","v":1},"шт",null,null,null,null,null,null,0,null,null,null,30416047.717842322,null,null,{"$f":"AA77*AA92","v":0},{"$f":"AB77*AB92","v":0},0,0,9958.5062240663901,25674.273858921166,35850.622406639013,44502.074688796682,36597.510373443984,63485.477178423236,119502.07468879668,170352.69709543572,203900.41493775937,222914.93775933611,189211.61825726141,289730.29045643157,359502.07468879671,363641.07883817429,312199.17012448132,277904.56431535271,177385.89211618257,250705.39419087136,397344.39834024897,488402.48962655599,513236.51452282158,499636.92946058093,402074.68879668048,587738.58921161829,700082.98755186726,682935.68464730296,567634.85477178427,490767.63485477178,305103.73443983402,420995.85062240664,652780.08298755193,786410.78838174278,811244.81327800837,776358.92116182577,614937.75933609961,885746.8879668049,1040663.9004149378,1002230.2904564316,823070.53941908712,703630.70539419085,427500,570000,855000,997500,997500,926250,712500,997500,1140000,1068750,855000,712500,427500,570000,855000,997500,0,0,0,0,0,{"$f":"CN77*CN92","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},"Долевое распределение продукции"]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},"Разница между 100% и суммой %",null,null,null,"%",null,null,"*","Полумаски FFP1","^",{"$f":"IF(G87<>0,1,IF(OR($Q87=\"\",$Q87=0),0,IF($R87=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H87))),$Q87)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q87=\"\",Q87=0),0,IF(COUNTIF(Q86:Q93,Q87)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z87:$CV87,$Z87:$CV87,\">\"&0)=0,0,AVERAGEIFS($Z87:$CV87,$Z87:$CV87,\">\"&0))","v":6.6390041493775795E-2},null,null,{"$f":"100%-SUM(AA88:AA93)","v":6.639004149377592E-2},{"$f":"100%-SUM(AB88:AB93)","v":6.639004149377592E-2},6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,{"$f":"100%-SUM(CN88:CN93)","v":6.639004149377592E-2},6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2,6.639004149377592E-2]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$87","v":"%"},null,null,"*","Полумаски FFP2","^",{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q88=\"\",Q88=0),0,IF(COUNTIF(Q86:Q93,Q88)=1,0,1))","v":0},null,null,null,1.6597510373443994E-2,"*",null,{"$f":"Q34/Q$32","v":1.6597510373443983E-2},{"$f":"AA88","v":1.6597510373443983E-2},1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,{"$f":"CM88","v":1.6597510373443983E-2},1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2,1.6597510373443983E-2]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$87","v":"%"},null,null,"*","Полумаски FFP3","^",{"$f":"IF(G89<>0,1,IF(OR($Q89=\"\",$Q89=0),0,IF($R89=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H89))),$Q89)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q89=\"\",Q89=0),0,IF(COUNTIF(Q86:Q93,Q89)=1,0,1))","v":0},null,null,null,3.7344398340248955E-2,"*",null,{"$f":"Q35/Q$32","v":3.7344398340248962E-2},{"$f":"AA89","v":3.7344398340248962E-2},3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,{"$f":"CM89","v":3.7344398340248962E-2},3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2,3.7344398340248962E-2]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$87","v":"%"},null,null,"*","Полумаски FFP4","^",{"$f":"IF(G90<>0,1,IF(OR($Q90=\"\",$Q90=0),0,IF($R90=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H90))),$Q90)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q90=\"\",Q90=0),0,IF(COUNTIF(Q89:Q96,Q90)=1,0,1))","v":0},null,null,null,4.9792531120331891E-2,"*",null,{"$f":"Q36/Q$32","v":4.9792531120331947E-2},4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2,4.9792531120331947E-2]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$87","v":"%"},null,null,"*","Маски медицинские","^",{"$f":"IF(G91<>0,1,IF(OR($Q91=\"\",$Q91=0),0,IF($R91=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H91))),$Q91)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q91=\"\",Q91=0),0,IF(COUNTIF(Q89:Q96,Q91)=1,0,1))","v":0},null,null,null,0.70539419087136856,"*",null,{"$f":"Q37/Q$32","v":0.70539419087136934},0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934,0.70539419087136934]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$87","v":"%"},null,null,"*","Маски гигиенические","^",{"$f":"IF(G92<>0,1,IF(OR($Q92=\"\",$Q92=0),0,IF($R92=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H92))),$Q92)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q92=\"\",Q92=0),0,IF(COUNTIF(Q89:Q96,Q92)=1,0,1))","v":0},null,null,null,0.12448132780082963,"*",null,{"$f":"Q38/Q$32","v":0.12448132780082988},{"$f":"AA92","v":0.12448132780082988},{"$f":"AB92","v":0.12448132780082988},{"$f":"AC92","v":0.12448132780082988},{"$f":"AD92","v":0.12448132780082988},{"$f":"AE92","v":0.12448132780082988},{"$f":"AF92","v":0.12448132780082988},{"$f":"AG92","v":0.12448132780082988},{"$f":"AH92","v":0.12448132780082988},{"$f":"AI92","v":0.12448132780082988},{"$f":"AJ92","v":0.12448132780082988},{"$f":"AK92","v":0.12448132780082988},{"$f":"AL92","v":0.12448132780082988},{"$f":"AM92","v":0.12448132780082988},{"$f":"AN92","v":0.12448132780082988},{"$f":"AO92","v":0.12448132780082988},{"$f":"AP92","v":0.12448132780082988},{"$f":"AQ92","v":0.12448132780082988},{"$f":"AR92","v":0.12448132780082988},{"$f":"AS92","v":0.12448132780082988},{"$f":"AT92","v":0.12448132780082988},{"$f":"AU92","v":0.12448132780082988},{"$f":"AV92","v":0.12448132780082988},{"$f":"AW92","v":0.12448132780082988},{"$f":"AX92","v":0.12448132780082988},{"$f":"AY92","v":0.12448132780082988},{"$f":"AZ92","v":0.12448132780082988},{"$f":"BA92","v":0.12448132780082988},{"$f":"BB92","v":0.12448132780082988},{"$f":"BC92","v":0.12448132780082988},{"$f":"BD92","v":0.12448132780082988},{"$f":"BE92","v":0.12448132780082988},{"$f":"BF92","v":0.12448132780082988},{"$f":"BG92","v":0.12448132780082988},{"$f":"BH92","v":0.12448132780082988},{"$f":"BI92","v":0.12448132780082988},{"$f":"BJ92","v":0.12448132780082988},{"$f":"BK92","v":0.12448132780082988},{"$f":"BL92","v":0.12448132780082988},{"$f":"BM92","v":0.12448132780082988},{"$f":"BN92","v":0.12448132780082988},{"$f":"BO92","v":0.12448132780082988},{"$f":"BP92","v":0.12448132780082988},{"$f":"BQ92","v":0.12448132780082988},{"$f":"BR92","v":0.12448132780082988},{"$f":"BS92","v":0.12448132780082988},{"$f":"BT92","v":0.12448132780082988},{"$f":"BU92","v":0.12448132780082988},{"$f":"BV92","v":0.12448132780082988},{"$f":"BW92","v":0.12448132780082988},{"$f":"BX92","v":0.12448132780082988},{"$f":"BY92","v":0.12448132780082988},{"$f":"BZ92","v":0.12448132780082988},{"$f":"CA92","v":0.12448132780082988},{"$f":"CB92","v":0.12448132780082988},{"$f":"CC92","v":0.12448132780082988},{"$f":"CD92","v":0.12448132780082988},{"$f":"CE92","v":0.12448132780082988},{"$f":"CF92","v":0.12448132780082988},{"$f":"CG92","v":0.12448132780082988},{"$f":"CH92","v":0.12448132780082988},{"$f":"CI92","v":0.12448132780082988},{"$f":"CJ92","v":0.12448132780082988},{"$f":"CK92","v":0.12448132780082988},{"$f":"CL92","v":0.12448132780082988},{"$f":"CM92","v":0.12448132780082988},{"$f":"CN92","v":0.12448132780082988},{"$f":"CO92","v":0.12448132780082988},{"$f":"CP92","v":0.12448132780082988},{"$f":"CQ92","v":0.12448132780082988},{"$f":"CR92","v":0.12448132780082988},{"$f":"CS92","v":0.12448132780082988},{"$f":"CT92","v":0.12448132780082988}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":94}]
[{"$f":"ROW()","v":95},null,null,null,null,null,{"$f":"IF($R95=\"^\",IF(COUNTIF(Lists!$13:$13,H95)=1,0,1),0)","v":0},"Базовый прайс-лист",null,null,null,null,"руб./шт",null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z95:$CV95,$Z95:$CV95,\">\"&0)=0,0,AVERAGEIFS($Z95:$CV95,$Z95:$CV95,\">\"&0))","v":15.345441717653058},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT(AA87:AA93,AA96:AA102))","v":14.659751037344398},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT(AB87:AB93,AB96:AB102))","v":14.659751037344398},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT(AC87:AC93,AC96:AC102))","v":14.659751037344398},14.659751037344398,14.659751037344398,14.659751037344398,14.804149377593362,14.804149377593362,14.804149377593362,14.804149377593362,14.804149377593362,14.804149377593362,14.951435684647302,14.951435684647302,14.951435684647302,14.951435684647302,14.951435684647302,14.951435684647302,15.101667717842323,15.101667717842323,15.101667717842323,15.101667717842323,15.101667717842323,15.101667717842323,15.254904391701244,15.254904391701244,15.254904391701244,15.254904391701244,15.254904391701244,15.254904391701244,15.411205799037345,15.411205799037345,15.411205799037345,15.411205799037345,15.411205799037345,15.411205799037345,15.570633234520168,15.570633234520168,15.570633234520168,15.570633234520168,15.570633234520168,15.570633234520168,15.733249218712642,15.733249218712642,15.733249218712642,15.733249218712642,15.733249218712642,15.733249218712642,15.899117522588972,15.899117522588972,15.899117522588972,15.899117522588972,15.899117522588972,15.899117522588972,16.068303192542825,16.068303192542825,16.068303192542825,16.068303192542825,16.068303192542825,16.068303192542825,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT(CN87:CN93,CN96:CN102))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H95","v":"Базовый прайс-лист"},{"$f":"Q87","v":"Полумаски FFP1"},null,null,null,"руб./шт",null,null,"M",{"$f":"MAIN!$Q38*(1+Sens!$Q$45)","v":50},null,{"$f":"IF(G96<>0,1,IF(OR($Q96=\"\",$Q96=0),0,IF($R96=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H96))),$Q96)=1,0,1),0)))","v":0},null,null,null,null,54.748604998689274,null,null,{"$f":"IF(AA$11=\"\",0,$Q96*POWER((1+$Q104),INT((AA$2-1)/IF($Q105=0,1,$Q105))))","v":50},{"$f":"IF(AB$11=\"\",0,$Q96*POWER((1+$Q104),INT((AB$2-1)/IF($Q105=0,1,$Q105))))","v":50},50,50,50,50,51,51,51,51,51,51,52.019999999999996,52.019999999999996,52.019999999999996,52.019999999999996,52.019999999999996,52.019999999999996,53.060399999999994,53.060399999999994,53.060399999999994,53.060399999999994,53.060399999999994,53.060399999999994,54.121608000000002,54.121608000000002,54.121608000000002,54.121608000000002,54.121608000000002,54.121608000000002,55.204040159999998,55.204040159999998,55.204040159999998,55.204040159999998,55.204040159999998,55.204040159999998,56.308120963200004,56.308120963200004,56.308120963200004,56.308120963200004,56.308120963200004,56.308120963200004,57.434283382463988,57.434283382463988,57.434283382463988,57.434283382463988,57.434283382463988,57.434283382463988,58.582969050113277,58.582969050113277,58.582969050113277,58.582969050113277,58.582969050113277,58.582969050113277,59.754628431115542,59.754628431115542,59.754628431115542,59.754628431115542,59.754628431115542,59.754628431115542,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q96*POWER((1+$Q104),INT((CN$2-1)/IF($Q105=0,1,$Q105))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,null,null,null,{"$f":"IF($R97=\"^\",IF(COUNTIF(Lists!$13:$13,H97)=1,0,1),0)","v":0},{"$f":"H95","v":"Базовый прайс-лист"},"Полумаски FFP2",null,null,null,"руб./шт",null,null,"M",{"$f":"MAIN!$Q39*(1+Sens!$Q$45)","v":55},null,{"$f":"IF(G97<>0,1,IF(OR($Q97=\"\",$Q97=0),0,IF($R97=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H97))),$Q97)=1,0,1),0)))","v":0},null,null,null,null,60.22346549855817,null,null,{"$f":"IF(AA$11=\"\",0,$Q97*POWER((1+$Q104),INT((AA$2-1)/IF($Q105=0,1,$Q105))))","v":55},{"$f":"IF(AB$11=\"\",0,$Q97*POWER((1+$Q104),INT((AB$2-1)/IF($Q105=0,1,$Q105))))","v":55},55,55,55,55,56.1,56.1,56.1,56.1,56.1,56.1,57.222000000000001,57.222000000000001,57.222000000000001,57.222000000000001,57.222000000000001,57.222000000000001,58.366439999999997,58.366439999999997,58.366439999999997,58.366439999999997,58.366439999999997,58.366439999999997,59.533768799999997,59.533768799999997,59.533768799999997,59.533768799999997,59.533768799999997,59.533768799999997,60.724444175999999,60.724444175999999,60.724444175999999,60.724444175999999,60.724444175999999,60.724444175999999,61.938933059520004,61.938933059520004,61.938933059520004,61.938933059520004,61.938933059520004,61.938933059520004,63.177711720710391,63.177711720710391,63.177711720710391,63.177711720710391,63.177711720710391,63.177711720710391,64.441265955124607,64.441265955124607,64.441265955124607,64.441265955124607,64.441265955124607,64.441265955124607,65.730091274227092,65.730091274227092,65.730091274227092,65.730091274227092,65.730091274227092,65.730091274227092,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q97*POWER((1+$Q104),INT((CN$2-1)/IF($Q105=0,1,$Q105))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},{"$f":"H95","v":"Базовый прайс-лист"},"Полумаски FFP3",null,null,null,"руб./шт",null,null,"M",{"$f":"MAIN!$Q40*(1+Sens!$Q$45)","v":80},null,{"$f":"IF(G98<>0,1,IF(OR($Q98=\"\",$Q98=0),0,IF($R98=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H98))),$Q98)=1,0,1),0)))","v":0},null,null,null,null,87.597767997902807,null,null,{"$f":"IF(AA$11=\"\",0,$Q98*POWER((1+$Q104),INT((AA$2-1)/IF($Q105=0,1,$Q105))))","v":80},{"$f":"IF(AB$11=\"\",0,$Q98*POWER((1+$Q104),INT((AB$2-1)/IF($Q105=0,1,$Q105))))","v":80},80,80,80,80,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,81.599999999999994,83.231999999999999,83.231999999999999,83.231999999999999,83.231999999999999,83.231999999999999,83.231999999999999,84.896639999999991,84.896639999999991,84.896639999999991,84.896639999999991,84.896639999999991,84.896639999999991,86.594572799999995,86.594572799999995,86.594572799999995,86.594572799999995,86.594572799999995,86.594572799999995,88.326464256000008,88.326464256000008,88.326464256000008,88.326464256000008,88.326464256000008,88.326464256000008,90.092993541120009,90.092993541120009,90.092993541120009,90.092993541120009,90.092993541120009,90.092993541120009,91.894853411942393,91.894853411942393,91.894853411942393,91.894853411942393,91.894853411942393,91.894853411942393,93.732750480181238,93.732750480181238,93.732750480181238,93.732750480181238,93.732750480181238,93.732750480181238,95.607405489784867,95.607405489784867,95.607405489784867,95.607405489784867,95.607405489784867,95.607405489784867,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q98*POWER((1+$Q104),INT((CN$2-1)/IF($Q105=0,1,$Q105))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,null,{"$f":"IF($R99=\"^\",IF(COUNTIF(Lists!$13:$13,H99)=1,0,1),0)","v":0},{"$f":"H98","v":"Базовый прайс-лист"},"Полумаски FFP4",null,null,null,"руб./шт",null,null,"M",{"$f":"MAIN!$Q41*(1+Sens!$Q$45)","v":107},null,{"$f":"IF(G99<>0,1,IF(OR($Q99=\"\",$Q99=0),0,IF($R99=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H99))),$Q99)=1,0,1),0)))","v":0},null,null,null,null,107,null,null,{"$f":"IF(AA$11=\"\",0,$Q99*POWER((1+$Q107),INT((AA$2-1)/IF($Q108=0,1,$Q108))))","v":107},{"$f":"IF(AB$11=\"\",0,$Q99*POWER((1+$Q107),INT((AB$2-1)/IF($Q108=0,1,$Q108))))","v":107},107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,107,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q99*POWER((1+$Q107),INT((CN$2-1)/IF($Q108=0,1,$Q108))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"H98","v":"Базовый прайс-лист"},"Маски медицинские",null,null,null,"руб./шт",null,null,"M",{"$f":"MAIN!$Q42*(1+Sens!$Q$45)","v":2.5},null,{"$f":"IF(G100<>0,1,IF(OR($Q100=\"\",$Q100=0),0,IF($R100=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H100))),$Q100)=1,0,1),0)))","v":0},null,null,null,null,2.5,null,null,{"$f":"IF(AA$11=\"\",0,$Q100*POWER((1+$Q107),INT((AA$2-1)/IF($Q108=0,1,$Q108))))","v":2.5},{"$f":"IF(AB$11=\"\",0,$Q100*POWER((1+$Q107),INT((AB$2-1)/IF($Q108=0,1,$Q108))))","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q100*POWER((1+$Q107),INT((CN$2-1)/IF($Q108=0,1,$Q108))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H98","v":"Базовый прайс-лист"},"Маски гигиенические",null,null,null,"руб./шт",null,null,"M",{"$f":"MAIN!$Q43*(1+Sens!$Q$45)","v":2.8},null,{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},null,null,null,null,2.8000000000000016,null,null,{"$f":"IF(AA$11=\"\",0,$Q101*POWER((1+$Q107),INT((AA$2-1)/IF($Q108=0,1,$Q108))))","v":2.8},{"$f":"IF(AB$11=\"\",0,$Q101*POWER((1+$Q107),INT((AB$2-1)/IF($Q108=0,1,$Q108))))","v":2.8},2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q101*POWER((1+$Q107),INT((CN$2-1)/IF($Q108=0,1,$Q108))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},"Индексация прайс-листа"]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},{"$f":"H103","v":"Индексация прайс-листа"},"Процент индексации/прироста",null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"M",{"$f":"MAIN!$Q$44","v":0.02},null,{"$f":"IF(G104<>0,1,IF(OR($Q104=\"\",$Q104=0),0,IF($R104=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H104))),$Q104)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H103","v":"Индексация прайс-листа"},"Частота индексации",null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",6,null,{"$f":"IF(G105<>0,1,IF(OR($Q105=\"\",$Q105=0),0,IF($R105=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H105))),$Q105)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},"Общий оборот (GMV)",null,null,null,{"$f":"K16","v":1},"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X107-SUM(X108:X114))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z107:$CV107)","v":3812211424.9159584},null,null,{"$f":"AA77*AA95","v":0},{"$f":"AB77*AB95","v":0},0,0,1172780.0829875518,3023573.6514522824,4263595.0207468886,5292483.4024896268,4352419.9170124484,7550116.1825726144,14211983.402489627,20259478.423236519,24490451.651452284,26774283.452282157,22726182.240663901,34799466.556016594,43179746.25726141,43676881.493775934,37874982.636348546,33714473.180082984,21519876.497925311,30414758.783734441,48204523.355352692,59251393.290954351,62895970.806984231,61229372.502190866,49273341.185195014,72026031.08541742,85793582.298927799,83692219.218970954,70275098.443610296,60758678.862704732,37772865.413440533,52120698.012344301,80816363.210151836,97360292.63541843,101473816.78936793,97110146.825393662,76918928.178529635,110792840.78022824,130170493.8405886,125363060.82943051,104028243.83412799,88932191.208773211,54031911.129363887,72042548.172485188,108063822.25872777,126074459.30184908,127403603.48788607,118303346.09589422,91002573.919918627,127403603.48788607,145604118.27186981,136503860.87987792,110365140.47798039,91970950.398316994,55182570.238990195,73576760.318653598,110365140.47798039,128759330.55764379,0,0,0,0,0,{"$f":"CN77*CN95","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,null,null,null,{"$f":"IF($R108=\"^\",IF(COUNTIF(Lists!$13:$13,H108)=1,0,1),0)","v":0},{"$f":"H107","v":"Общий оборот (GMV)"},{"$f":"Q87","v":"Полумаски FFP1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,916940523.9752866,null,null,{"$f":"AA78*AA96","v":0},{"$f":"AB78*AB96","v":0},{"$f":"AC78*AC96","v":0},{"$f":"AD78*AD96","v":0},265560.16597510368,684647.30290456431,975136.92946058093,1210456.4315352694,995452.28215767606,1726804.9792531116,3250456.4315352691,4633593.3609958505,5657013.1120331949,6184552.0331950188,5249487.1369294589,8038277.1784232333,9974025.5601659715,10088858.091286305,8834886.8514522798,7864387.9170124456,5019822.074688795,7094681.8655601637,11244401.4473029,13821243.445643147,14814498.906821573,14421948.820580911,11605828.636680497,16964990.683618255,20207795.743867215,19712841.287302904,16712393.236819912,14449256.652667217,8982911.3647907041,12395024.98397477,19219252.222342897,23153628.130177587,24362491.240974229,23314833.089941081,18467194.526686005,26599862.885553494,31252175.352853239,30097975.694935367,25211982.18920178,21553346.842780255,13095016.611201786,17460022.14826905,26190033.222403571,30555038.759470835,31166139.534660257,28939986.710755952,22261528.239043042,31166139.534660257,35618445.182468869,33392292.358564563,27248110.564588681,22706758.803823903,13624055.28229434,18165407.043059122,27248110.564588681,31789462.325353462,0,0,0,0,0,{"$f":"CN78*CN96","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H107","v":"Общий оборот (GMV)"},"Полумаски FFP2",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,252158644.09320384,null,null,{"$f":"AA79*AA97","v":0},0,{"$f":"AC79*AC97","v":0},0,73029.045643153528,188278.00829875522,268162.65560165985,332875.51867219916,273749.37759336102,474871.3692946058,893875.51867219922,1274238.174273859,1555678.6058091288,1700751.8091286307,1443608.9626556016,2210526.2240663902,2742857.0290456433,2774435.9751037345,2429593.8841493777,2162706.6771784229,1380451.0705394191,1951037.5130290454,3092210.3980082986,3800841.9475518665,4073987.199375933,3966035.9256597511,3191602.8750871369,4665372.4379950203,5557143.8295634855,5421031.3540082984,4595908.1401254768,3973545.5794834858,2470300.6253174441,3408631.8705930621,5285294.3611442987,6367247.7357988376,6699685.0912679145,6411579.0997337988,5078478.4948386522,7314962.293527212,8594348.2220346425,8276943.3161072275,6933295.1020304915,5927170.381764573,3601129.5680804923,4801506.0907739894,7202259.1361609846,8402635.6588544827,8570688.3720315732,7958496.3454578891,6121920.2657368379,8570688.3720315732,9795072.4251789395,9182880.3986052573,7493230.4052618882,6244358.6710515739,3746615.2026309441,4995486.9368412588,7493230.4052618882,8742102.1394722033,0,0,0,0,{"$f":"CM79*CM97","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H107","v":"Общий оборот (GMV)"},"Полумаски FFP3",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,825246471.57775819,null,null,{"$f":"AA80*AA98","v":0},0,0,0,239004.14937759336,616182.57261410798,877623.23651452293,1089410.7883817425,895907.05394190864,1554124.4813278005,2925410.7883817428,4170234.0248962655,5091311.8008298762,5566096.8298755176,4724538.4232365144,7234449.4605809133,8976623.0041493773,9079972.2821576763,7951398.1663070526,7077949.1253112033,4517839.8672199165,6385213.6790041486,10119961.302572612,12439119.101078834,13333049.016139416,12979753.938522819,10445245.773012446,15268491.615256431,18187016.169480495,17741557.15857261,15041153.913137928,13004330.9874005,8084620.2283116356,11155522.485577295,17297327.000108615,20838265.317159835,21926242.116876811,20983349.780946977,16620475.074017407,23939876.596998148,28126957.817567922,27088178.125441834,22690783.970281608,19398012.158502236,11785514.950081611,15714019.933442149,23571029.900163222,27499534.883523762,28049525.581194237,26045988.039680362,20035375.41513874,28049525.581194237,32056600.664221983,30053063.122708108,24523299.508129817,20436082.923441514,12261649.754064908,16348866.338753212,24523299.508129817,28610516.092818122,0,0,0,0,{"$f":"CM80*CM98","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H110","v":"Общий оборот (GMV)"},"Полумаски FFP4",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,1301806842.3236513,null,null,{"$f":"AA81*AA99","v":0},{"$f":"AB81*AB99","v":0},{"$f":"AC81*AC99","v":0},{"$f":"AD81*AD99","v":0},{"$f":"AE81*AE99","v":426224.06639004149},1098858.9211618258,1534406.6390041495,1904688.7966804977,1566373.4439834023,2717178.4232365144,5114688.7966804979,7291095.4356846474,8726937.759336099,9540759.3360995855,8098257.2614107877,12400456.431535268,15386688.796680497,15563838.174273856,13362124.4813278,11894315.352697095,7592116.1825726135,10730190.871369293,17006340.248962656,20903626.556016594,21966522.821576763,21384460.580912862,17208796.680497926,25155211.618257262,29963551.867219914,29229647.302904561,24294771.784232363,21004854.771784231,13058439.834024895,18018622.406639002,27938987.551867217,33658381.74273859,34721278.008298755,33228161.82572614,26319336.09958506,37909966.804979242,44540414.937759332,42895456.431535266,35227419.087136932,30115394.190871369,18297000,24395999.999999996,36594000,42693000,42693000,39643500,30495000,42693000,48791999.999999993,45742499.999999993,36594000,30495000,18297000,24395999.999999996,36594000,42693000,0,0,0,0,0,0,0,0,{"$f":"CQ81*CQ99","v":0},0,0,0,0]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"H110","v":"Общий оборот (GMV)"},"Маски медицинские",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,430894009.33609962,null,null,{"$f":"AA82*AA100","v":0},0,{"$f":"AC82*AC100","v":0},{"$f":"AD82*AD100","v":0},141078.83817427387,363718.87966804986,507883.81742738601,630446.05809128634,518464.7302904565,899377.59336099599,1692946.0580912863,2413329.8755186726,2888589.2116182577,3157961.6182572618,2680497.9253112036,4104512.4481327804,5092946.0580912866,5151581.9502074691,4422821.5767634856,3936981.3278008299,2512966.8049792531,3551659.7510373448,5629045.6431535268,6919035.2697095443,7270850.6224066392,7078189.8340248968,5696058.0912863081,8326296.6804979267,9917842.3236514535,9674922.1991701256,8041493.7759336103,6952541.493775934,4322302.9045643155,5964107.8838174278,9247717.8423236515,11140819.502074691,11492634.854771785,10998418.049792532,8711618.2572614104,12548080.91286307,14742738.589211619,14198262.448132781,11660165.975103734,9968101.659751039,6056250,8075000,12112500,14131250,14131250,13121875,10093750.000000002,14131250,16150000,15140625,12112500,10093750.000000002,6056250,8075000,12112500,14131250,0,0,0,0,0,0,0,{"$f":"CP82*CP100","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H110","v":"Общий оборот (GMV)"},"Маски гигиенические",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,85164933.6099585,null,null,{"$f":"AA83*AA101","v":0},{"$f":"AB83*AB101","v":0},0,0,27883.817427385889,71887.966804979253,100381.74273858924,124605.8091286307,102473.02904564315,177759.33609958505,334605.80912863067,476987.55186721997,570921.16182572616,624161.82572614111,529792.53112033196,811244.81327800837,1006605.8091286307,1018195.0207468879,874157.67634854768,778132.78008298751,496680.49792531115,701975.10373443982,1112564.3153526969,1367526.9709543567,1437062.2406639003,1398983.4024896265,1125809.1286307052,1645668.0497925312,1960232.3651452281,1912219.9170124482,1589377.5933609959,1374149.3775933608,854290.45643153519,1178788.3817427384,1827784.2323651453,2201950.2074688794,2271485.4771784232,2173804.9792531119,1721825.7261410789,2480091.2863070536,2913858.9211618258,2806244.8132780083,2304597.5103734438,1970165.9751037343,1197000,1596000,2394000,2793000,2793000,2593500,1994999.9999999998,2793000,3192000,2992500,2394000,1994999.9999999998,1197000,1596000,2394000,2793000,0,0,0,0,{"$f":"CM83*CM101","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},"Доля продаж со скидками"]
[{"$f":"ROW()","v":117},null,null,null,null,null,{"$f":"IF($R117=\"^\",IF(COUNTIF(Lists!$13:$13,H117)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"Q87","v":"Полумаски FFP1"},null,{"$f":"IF(G117<>0,1,IF(OR($Q117=\"\",$Q117=0),0,IF($R117=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H117))),$Q117)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q117=\"\",Q117=0),0,IF(COUNTIF(Q116:Q123,Q117)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z117:$CV117,$Z117:$CV117,\">\"&0)=0,0,AVERAGEIFS($Z117:$CV117,$Z117:$CV117,\">\"&0))","v":0.19999999999999973},"*",null,0.2,{"$f":"AA117","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"CM117","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"Полумаски FFP2",null,{"$f":"IF(G118<>0,1,IF(OR($Q118=\"\",$Q118=0),0,IF($R118=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H118))),$Q118)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q118=\"\",Q118=0),0,IF(COUNTIF(Q116:Q123,Q118)=1,0,1))","v":0},null,null,null,0.15000000000000022,"*",null,0.15,{"$f":"AA118","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"CM118","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"Полумаски FFP3",null,{"$f":"IF(G119<>0,1,IF(OR($Q119=\"\",$Q119=0),0,IF($R119=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H119))),$Q119)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q119=\"\",Q119=0),0,IF(COUNTIF(Q116:Q123,Q119)=1,0,1))","v":0},null,null,null,9.9999999999999867E-2,"*",null,0.1,{"$f":"AA119","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"CM119","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"ROW()","v":120},null,null,null,null,null,{"$f":"IF($R120=\"^\",IF(COUNTIF(Lists!$13:$13,H120)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"Полумаски FFP4",null,{"$f":"IF(G120<>0,1,IF(OR($Q120=\"\",$Q120=0),0,IF($R120=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H120))),$Q120)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q120=\"\",Q120=0),0,IF(COUNTIF(Q119:Q126,Q120)=1,0,1))","v":0},null,null,null,0.19999999999999973,"*",null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"Маски медицинские",null,{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q121=\"\",Q121=0),0,IF(COUNTIF(Q119:Q126,Q121)=1,0,1))","v":0},null,null,null,0.15000000000000022,"*",null,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[{"$f":"ROW()","v":122},null,null,null,null,null,{"$f":"IF($R122=\"^\",IF(COUNTIF(Lists!$13:$13,H122)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"Маски гигиенические",null,{"$f":"IF(G122<>0,1,IF(OR($Q122=\"\",$Q122=0),0,IF($R122=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H122))),$Q122)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q122=\"\",Q122=0),0,IF(COUNTIF(Q119:Q126,Q122)=1,0,1))","v":0},null,null,null,9.9999999999999867E-2,"*",null,0.1,{"$f":"AA122","v":0.1},{"$f":"AB122","v":0.1},{"$f":"AC122","v":0.1},{"$f":"AD122","v":0.1},{"$f":"AE122","v":0.1},{"$f":"AF122","v":0.1},{"$f":"AG122","v":0.1},{"$f":"AH122","v":0.1},{"$f":"AI122","v":0.1},{"$f":"AJ122","v":0.1},{"$f":"AK122","v":0.1},{"$f":"AL122","v":0.1},{"$f":"AM122","v":0.1},{"$f":"AN122","v":0.1},{"$f":"AO122","v":0.1},{"$f":"AP122","v":0.1},{"$f":"AQ122","v":0.1},{"$f":"AR122","v":0.1},{"$f":"AS122","v":0.1},{"$f":"AT122","v":0.1},{"$f":"AU122","v":0.1},{"$f":"AV122","v":0.1},{"$f":"AW122","v":0.1},{"$f":"AX122","v":0.1},{"$f":"AY122","v":0.1},{"$f":"AZ122","v":0.1},{"$f":"BA122","v":0.1},{"$f":"BB122","v":0.1},{"$f":"BC122","v":0.1},{"$f":"BD122","v":0.1},{"$f":"BE122","v":0.1},{"$f":"BF122","v":0.1},{"$f":"BG122","v":0.1},{"$f":"BH122","v":0.1},{"$f":"BI122","v":0.1},{"$f":"BJ122","v":0.1},{"$f":"BK122","v":0.1},{"$f":"BL122","v":0.1},{"$f":"BM122","v":0.1},{"$f":"BN122","v":0.1},{"$f":"BO122","v":0.1},{"$f":"BP122","v":0.1},{"$f":"BQ122","v":0.1},{"$f":"BR122","v":0.1},{"$f":"BS122","v":0.1},{"$f":"BT122","v":0.1},{"$f":"BU122","v":0.1},{"$f":"BV122","v":0.1},{"$f":"BW122","v":0.1},{"$f":"BX122","v":0.1},{"$f":"BY122","v":0.1},{"$f":"BZ122","v":0.1},{"$f":"CA122","v":0.1},{"$f":"CB122","v":0.1},{"$f":"CC122","v":0.1},{"$f":"CD122","v":0.1},{"$f":"CE122","v":0.1},{"$f":"CF122","v":0.1},{"$f":"CG122","v":0.1},{"$f":"CH122","v":0.1},{"$f":"CI122","v":0.1},{"$f":"CJ122","v":0.1},{"$f":"CK122","v":0.1},{"$f":"CL122","v":0.1},{"$f":"CM122","v":0.1},{"$f":"CN122","v":0.1},{"$f":"CO122","v":0.1},{"$f":"CP122","v":0.1},{"$f":"CQ122","v":0.1},{"$f":"CR122","v":0.1},{"$f":"CS122","v":0.1},{"$f":"CT122","v":0.1}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125},null,null,null,null,null,{"$f":"IF($R125=\"^\",IF(COUNTIF(Lists!$13:$13,H125)=1,0,1),0)","v":0},"Средний размер скидок"]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"H125","v":"Средний размер скидок"},{"$f":"Q87","v":"Полумаски FFP1"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.25,null,{"$f":"IF(G126<>0,1,IF(OR($Q126=\"\",$Q126=0),0,IF($R126=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H126))),$Q126)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z126:$CV126,$Z126:$CV126,\">\"&0)=0,0,AVERAGEIFS($Z126:$CV126,$Z126:$CV126,\">\"&0))","v":0.15500000000000005},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q126+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q126+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q126+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135)))))","v":0.25},{"$f":"IF(AB$11=\"\",0,IF($Q126+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q126+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q126+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135)))))","v":0.25},0.25,0.24,0.24,0.24,0.23,0.23,0.23,0.22,0.22,0.22,0.21,0.21,0.21,0.2,0.2,0.2,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.16,0.16,0.16,0.15,0.15,0.15,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.1,0.1,0.1,0.09,0.09,0.09,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF($Q126+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q126+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q126+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135)))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"H125","v":"Средний размер скидок"},"Полумаски FFP2",null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.15,null,{"$f":"IF(G127<>0,1,IF(OR($Q127=\"\",$Q127=0),0,IF($R127=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H127))),$Q127)=1,0,1),0)))","v":0},null,null,null,null,7.9999999999999946E-2,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q127+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q127+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q127+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135)))))","v":0.15},{"$f":"IF(AB$11=\"\",0,IF($Q127+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q127+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q127+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135)))))","v":0.15},0.15,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.13,0.13,0.13,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999992E-2,0.09,0.09,0.09,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,0.06,0.06,0.06,4.9999999999999989E-2,4.9999999999999989E-2,4.9999999999999989E-2,3.9999999999999994E-2,3.9999999999999994E-2,3.9999999999999994E-2,0.03,0.03,0.03,1.999999999999999E-2,1.999999999999999E-2,1.999999999999999E-2,9.9999999999999811E-3,9.9999999999999811E-3,9.9999999999999811E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF($Q127+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q127+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q127+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135)))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},{"$f":"H128","v":"Средний размер скидок"},"Полумаски FFP4",null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G129<>0,1,IF(OR($Q129=\"\",$Q129=0),0,IF($R129=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H129))),$Q129)=1,0,1),0)))","v":0},null,null,null,null,0.20499999999999999,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q129+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q129+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q129+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135)))))","v":0.3},{"$f":"IF(AB$11=\"\",0,IF($Q129+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q129+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q129+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135)))))","v":0.3},0.3,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.27999999999999997,0.27999999999999997,0.27999999999999997,0.27,0.27,0.27,0.26,0.26,0.26,0.25,0.25,0.25,0.24,0.24,0.24,0.22999999999999998,0.22999999999999998,0.22999999999999998,0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21,0.21,0.21,0.19999999999999998,0.19999999999999998,0.19999999999999998,0.19,0.19,0.19,0.18,0.18,0.18,0.16999999999999998,0.16999999999999998,0.16999999999999998,0.15999999999999998,0.15999999999999998,0.15999999999999998,0.15,0.15,0.15,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.12999999999999998,0.12999999999999998,0.12999999999999998,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF($Q129+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q129+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q129+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135)))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H128","v":"Средний размер скидок"},"Маски медицинские",null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.15,null,{"$f":"IF(G130<>0,1,IF(OR($Q130=\"\",$Q130=0),0,IF($R130=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H130))),$Q130)=1,0,1),0)))","v":0},null,null,null,null,7.9999999999999946E-2,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q130+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q130+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q130+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135)))))","v":0.15},{"$f":"IF(AB$11=\"\",0,IF($Q130+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q130+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q130+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135)))))","v":0.15},0.15,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.13,0.13,0.13,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999992E-2,0.09,0.09,0.09,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,0.06,0.06,0.06,4.9999999999999989E-2,4.9999999999999989E-2,4.9999999999999989E-2,3.9999999999999994E-2,3.9999999999999994E-2,3.9999999999999994E-2,0.03,0.03,0.03,1.999999999999999E-2,1.999999999999999E-2,1.999999999999999E-2,9.9999999999999811E-3,9.9999999999999811E-3,9.9999999999999811E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF($Q130+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q130+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q130+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135)))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,null,null,null,null,{"$f":"IF($R131=\"^\",IF(COUNTIF(Lists!$13:$13,H131)=1,0,1),0)","v":0},{"$f":"H128","v":"Средний размер скидок"},"Маски гигиенические",null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.15,null,{"$f":"IF(G131<>0,1,IF(OR($Q131=\"\",$Q131=0),0,IF($R131=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H131))),$Q131)=1,0,1),0)))","v":0},null,null,null,null,7.9999999999999946E-2,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q131+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q131+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q131+$Q134*INT((AA$2-1)/IF($Q135=0,1,$Q135)))))","v":0.15},{"$f":"IF(AB$11=\"\",0,IF($Q131+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q131+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q131+$Q134*INT((AB$2-1)/IF($Q135=0,1,$Q135)))))","v":0.15},0.15,0.13999999999999999,0.13999999999999999,0.13999999999999999,0.13,0.13,0.13,0.12,0.12,0.12,0.10999999999999999,0.10999999999999999,0.10999999999999999,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999992E-2,0.09,0.09,0.09,7.9999999999999988E-2,7.9999999999999988E-2,7.9999999999999988E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,0.06,0.06,0.06,4.9999999999999989E-2,4.9999999999999989E-2,4.9999999999999989E-2,3.9999999999999994E-2,3.9999999999999994E-2,3.9999999999999994E-2,0.03,0.03,0.03,1.999999999999999E-2,1.999999999999999E-2,1.999999999999999E-2,9.9999999999999811E-3,9.9999999999999811E-3,9.9999999999999811E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF($Q131+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135))<0,0,IF($Q131+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135))>$Q136,$Q136,$Q131+$Q134*INT((CN$2-1)/IF($Q135=0,1,$Q135)))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H133","v":"Линейные изменения размеров скидок"},{"$f":"Mrkting!$I$46","v":"Коэффициент прироста"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",-0.01,null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},{"$f":"H133","v":"Линейные изменения размеров скидок"},{"$f":"Mrkting!$I$47","v":"Частота приростов"},null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",3,null,{"$f":"IF(G135<>0,1,IF(OR($Q135=\"\",$Q135=0),0,IF($R135=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H135))),$Q135)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":137}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},"Маркетинговые скидки",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X138-SUM($X139:$X145))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z138:$CV138)","v":75478558.310009748},null,null,{"$f":"SUM(AA139:AA145)","v":0},{"$f":"SUM(AB139:AB145)","v":0},0,0,46895.601659751032,120902.72302904564,163018.15767634858,202357.60892116179,166414.3692946058,275996.76348547719,519523.31950207468,740591.31535269716,852466.85477178427,931962.77178423235,791055.93360995851,1152908.6788381743,1430547.9117012448,1447018.035684647,1188802.2775966802,1058214.1486182571,675455.83954356844,903653.27306887938,1432205.1875053942,1760418.8763087131,1759396.7879883484,1712776.8270163066,1378329.2809125311,1894151.0279756016,2256212.0896610785,2200950.1381406635,1726301.6099425193,1492531.6002628033,927887.11534410424,1193119.6454272051,1850005.7423478013,2228720.6859805943,2147480.6136878137,2055132.6864228132,1627827.8704339112,2159464.0289933495,2537153.9993513329,2443452.2891480168,1848280.5118985854,1580067.3916374398,959990.52449904953,1159650.5426325917,1739475.8139488876,2029388.4496070356,1868592.6139486614,1735121.7129523286,1334709.0099633296,1692824.8092981465,1934656.9249121672,1813740.8671051569,1308776.1469205013,1090646.7891004179,654388.07346025063,771045.75085546263,1156568.6262831939,1349330.0639970596,0,0,0,0,0,{"$f":"SUM(CN139:CN145)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":140},null,null,null,null,null,{"$f":"IF($R140=\"^\",IF(COUNTIF(Lists!$13:$13,H140)=1,0,1),0)","v":0},{"$f":"H138","v":"Маркетинговые скидки"},"Полумаски FFP2",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,1061342.899147986,null,null,{"$f":"AA109*AA118*AA127","v":0},0,0,0,1533.6099585062238,3953.8381742738588,5229.1717842323669,6491.072614107884,5338.1128630705398,8547.6846473029036,16089.759336099583,22936.287136929459,25668.696995850623,28062.404850622403,23819.547883817424,33157.893360995848,41142.855435684643,41616.539626556012,32799.517436016598,29196.540141908707,18636.089452282158,23412.450156348539,37106.524776099577,45610.10337062239,42776.865593447292,41643.377219427377,33511.830188414933,41988.351941955181,50014.294466071362,48789.282186074684,34469.311050941069,29801.591846126135,18527.254689880825,20451.791223558368,31711.766166865789,38203.486414793013,30148.582910705612,28852.105948802091,22853.153226773935,21944.886880581624,25783.044666103913,24830.829948321672,10399.942653045717,8890.7555726468436,5401.6943521207286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM109*CM118*CM127","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},null,null,null,null,null,{"$f":"IF($R141=\"^\",IF(COUNTIF(Lists!$13:$13,H141)=1,0,1),0)","v":0},{"$f":"H138","v":"Маркетинговые скидки"},"Полумаски FFP3",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,5737846.5003055129,null,null,{"$f":"AA110*AA119*AA128","v":0},{"$f":"AB110*AB119*AB128","v":0},0,0,4541.0788381742741,11707.468879668051,15797.218257261417,19609.394190871368,16126.326970954358,26420.116182572612,49731.983402489634,70893.97842323652,81460.988813278018,89057.549278008286,75592.61477178424,108516.74190871372,134649.3450622407,136199.58423236516,111319.57432829875,99091.287754356861,63249.758141078841,83007.777827053927,131559.49693344397,161708.54831402484,159996.588193673,155757.04726227387,125342.94927614937,167953.40776782078,200057.17786428548,195157.12874429874,150411.53913137931,130043.30987400502,80846.202283116363,100399.70237019566,155675.94300097757,187544.38785443854,175409.93693501453,167866.79824757588,132963.80059213931,167579.13617898704,196888.70472297547,189617.24687809288,136144.70382168965,116388.07295101343,70713.089700489654,78570.099667210772,117855.14950081614,137497.67441761887,112198.10232477696,104183.95215872148,80141.50166055499,84148.576743582715,96169.801992665947,90159.189368124324,49046.599016259679,40872.165846883065,24523.29950812984,16348.866338753229,24523.29950812984,28610.51609281815,0,0,0,0,0,{"$f":"CN110*CN119*CN128","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"H141","v":"Маркетинговые скидки"},"Маски медицинские",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,1903360.7365145232,null,null,{"$f":"AA112*AA121*AA130","v":0},0,0,0,2962.655601659751,7638.0964730290461,9903.7344398340265,12293.698132780084,10110.062240663901,16188.796680497926,30473.029045643154,43439.937759336106,47661.721991701248,52106.366701244813,44228.215767634851,61567.686721991697,76394.190871369283,77273.729253112033,59708.091286307048,53149.247925311203,33925.051867219918,42619.917012448124,67548.547717842303,83028.423236514514,76343.931535269701,74320.993257261405,59808.609958506233,74936.67012448133,89260.580912863079,87074.299792531121,60311.203319502063,52144.061203319492,32417.271784232358,35784.647302904559,55486.307053941899,66844.917012448132,51716.856846473034,49492.88122406639,39202.282157676345,37644.242738589193,44228.215767634836,42594.787344398319,17490.248962655569,14952.152489626531,9084.3749999999836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM112*CM121*CM130","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},{"$f":"H141","v":"Маркетинговые скидки"},"Маски гигиенические",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,250795.76763485477,null,null,{"$f":"AA113*AA122*AA131","v":0},{"$f":"AB113*AB122*AB131","v":0},0,0,390.37344398340247,1006.4315352697096,1304.9626556016601,1619.8755186721994,1332.1493775933611,2133.1120331950206,4015.2697095435683,5723.8506224066405,6280.1327800829868,6865.7800829875514,5827.717842323651,8112.4481327800831,10066.058091286308,10181.950207468879,7867.4190871369292,7003.1950207468881,4470.1244813278008,5615.8008298755185,8900.5145228215752,10940.215767634852,10059.435684647302,9792.883817427386,7880.6639004149356,9874.0082987551868,11761.394190871368,11473.31950207469,7946.8879668049785,6870.7468879668031,4271.4522821576757,4715.153526970953,7311.1369294605811,8807.8008298755176,6814.45643153527,6521.4149377593358,5165.4771784232362,4960.1825726141051,5827.7178423236492,5612.4896265560137,2304.5975103734395,1970.1659751037307,1196.9999999999977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN113*CN122*CN131","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H147","v":"Доля скидок в общем обороте"},{"$f":"Q87","v":"Полумаски FFP1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,null,null,null,null,2.3905776511435505E-2,null,null,{"$f":"IF(AA108=0,0,AA139/AA108)","v":0},0,0,0,4.8000000000000001E-2,4.7999999999999994E-2,4.6000000000000006E-2,4.5999999999999999E-2,4.6000000000000006E-2,4.4000000000000004E-2,4.3999999999999997E-2,4.4000000000000004E-2,4.1999999999999996E-2,4.2000000000000003E-2,4.1999999999999996E-2,4.0000000000000008E-2,0.04,4.0000000000000008E-2,3.7999999999999999E-2,3.8000000000000006E-2,3.8000000000000006E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.3999999999999996E-2,3.4000000000000002E-2,3.3999999999999996E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.0000000000000002E-2,0.03,0.03,2.8000000000000001E-2,2.8000000000000004E-2,2.8000000000000008E-2,2.6000000000000006E-2,2.6000000000000002E-2,2.6000000000000006E-2,2.4E-2,2.4E-2,2.4E-2,2.2000000000000002E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.7999999999999999E-2,1.6E-2,1.6E-2,1.6E-2,1.4000000000000002E-2,1.4E-2,1.4000000000000002E-2,1.2000000000000002E-2,1.2E-2,1.2E-2,0,0,0,0,{"$f":"IF(CM108=0,0,CM139/CM108)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H147","v":"Доля скидок в общем обороте"},"Полумаски FFP2",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,null,null,null,null,4.2090284192505744E-3,null,null,{"$f":"IF(AA109=0,0,AA140/AA109)","v":0},0,0,0,2.0999999999999998E-2,2.0999999999999998E-2,1.95E-2,1.95E-2,1.95E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.6499999999999997E-2,1.6499999999999997E-2,1.6499999999999997E-2,1.4999999999999998E-2,1.4999999999999998E-2,1.4999999999999998E-2,1.35E-2,1.3499999999999998E-2,1.35E-2,1.1999999999999997E-2,1.1999999999999999E-2,1.1999999999999999E-2,1.0499999999999999E-2,1.0499999999999997E-2,1.0499999999999999E-2,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,7.4999999999999989E-3,7.499999999999998E-3,7.499999999999998E-3,5.9999999999999984E-3,5.9999999999999993E-3,5.9999999999999984E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,2.9999999999999983E-3,2.9999999999999983E-3,2.9999999999999988E-3,1.499999999999997E-3,1.4999999999999972E-3,1.4999999999999972E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM109=0,0,CM140/CM109)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,{"$f":"IF($R151=\"^\",IF(COUNTIF(Lists!$13:$13,H151)=1,0,1),0)","v":0},{"$f":"H150","v":"Доля скидок в общем обороте"},"Полумаски FFP4",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,null,null,null,null,3.4263944323996362E-2,null,null,{"$f":"IF(AA111=0,0,AA142/AA111)","v":0},0,0,0,5.8000000000000003E-2,5.8000000000000003E-2,5.5999999999999994E-2,5.5999999999999994E-2,5.5999999999999994E-2,5.4000000000000013E-2,5.4000000000000006E-2,5.4000000000000006E-2,5.2000000000000005E-2,5.2000000000000005E-2,5.2000000000000005E-2,0.05,0.05,0.05,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.5999999999999999E-2,4.6000000000000006E-2,4.5999999999999999E-2,4.3999999999999997E-2,4.3999999999999991E-2,4.4000000000000004E-2,4.1999999999999996E-2,4.200000000000001E-2,4.1999999999999996E-2,0.04,0.04,0.04,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.5999999999999997E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.3999999999999996E-2,3.3999999999999996E-2,3.3999999999999996E-2,3.1999999999999994E-2,3.2000000000000001E-2,3.1999999999999994E-2,0.03,0.03,0.03,2.7999999999999994E-2,2.8000000000000001E-2,2.7999999999999997E-2,2.5999999999999995E-2,2.5999999999999995E-2,2.5999999999999995E-2,2.4E-2,2.4E-2,2.4E-2,2.1999999999999999E-2,2.1999999999999995E-2,2.1999999999999999E-2,0,0,0,0,{"$f":"IF(CM111=0,0,CM142/CM111)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},null,null,null,null,null,{"$f":"IF($R152=\"^\",IF(COUNTIF(Lists!$13:$13,H152)=1,0,1),0)","v":0},{"$f":"H150","v":"Доля скидок в общем обороте"},"Маски медицинские",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,null,null,null,null,4.4172364787506057E-3,null,null,{"$f":"IF(AA112=0,0,AA143/AA112)","v":0},0,0,0,2.0999999999999998E-2,2.0999999999999998E-2,1.95E-2,1.95E-2,1.95E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.6499999999999997E-2,1.6499999999999997E-2,1.6499999999999997E-2,1.4999999999999998E-2,1.4999999999999998E-2,1.4999999999999999E-2,1.3499999999999998E-2,1.35E-2,1.35E-2,1.1999999999999997E-2,1.1999999999999997E-2,1.1999999999999997E-2,1.0499999999999999E-2,1.0499999999999999E-2,1.0499999999999999E-2,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,7.499999999999998E-3,7.499999999999998E-3,7.499999999999998E-3,5.9999999999999984E-3,5.9999999999999993E-3,5.9999999999999993E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,2.9999999999999988E-3,2.9999999999999988E-3,2.9999999999999983E-3,1.4999999999999972E-3,1.4999999999999972E-3,1.4999999999999972E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM112=0,0,CM143/CM112)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":155}]
[{"$f":"ROW()","v":157},null,null,null,null,null,{"$f":"IF($R157=\"^\",IF(COUNTIF(Lists!$13:$13,H157)=1,0,1),0)","v":0},{"$f":"H156","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Q87","v":"Полумаски FFP1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,895020348.73485482,null,null,{"$f":"AA108-AA139","v":0},0,0,0,252813.27800829872,651784.23236514523,930280.6307053942,1154775.4356846469,949661.47717842297,1650825.5601659748,3107436.3485477171,4429715.253112033,5419418.5613278011,5924800.8478008276,5029008.677178422,7716746.0912863035,9575064.537759332,9685303.7676348537,8499161.1510970928,7565541.1761659728,4829068.8358506206,6839273.3183999974,10839602.995199995,13323678.681599993,14310805.94398964,13931602.560681161,11211230.463033359,16422110.981742471,19561146.280063465,19082030.366109211,16211021.439715315,14015778.953087201,8713424.0238469839,12047964.284423476,18681113.160117295,22505326.542532615,23729066.468708899,22708647.429602612,17987047.46899217,25961466.176300209,30502123.14438476,29375624.278256919,24657318.581039339,21079173.21223909,12806926.245755346,17110821.705303669,25666232.5579555,29943937.984281417,30605149.023036372,28419066.949962344,21860820.730740268,30667481.302105695,35048550.059549369,32858015.680827528,26866637.016684439,22388864.180570368,13433318.50834222,17947422.158542413,26921133.237813618,31407988.77744922,0,0,0,0,{"$f":"CM108-CM139","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},null,null,null,null,null,{"$f":"IF($R158=\"^\",IF(COUNTIF(Lists!$13:$13,H158)=1,0,1),0)","v":0},{"$f":"H156","v":"Общий оборот (GMV) с учетом скидок"},"Полумаски FFP2",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,251097301.19405586,null,null,{"$f":"AA109-AA140","v":0},0,0,0,71495.435684647309,184324.17012448134,262933.48381742748,326384.4460580913,268411.26473029045,466323.6846473029,877785.75933609961,1251301.8871369297,1530009.9088132782,1672689.4042780083,1419789.4147717841,2177368.3307053945,2701714.1736099585,2732819.4354771785,2396794.3667133609,2133510.137036514,1361814.981087137,1927625.0628726969,3055103.8732321989,3755231.8441812443,4031210.3337824857,3924392.5484403237,3158091.0448987219,4623384.086053065,5507129.5350974137,5372242.0718222233,4561438.8290745355,3943743.9876373596,2451773.3706275634,3388180.0793695035,5253582.5949774329,6329044.2493840447,6669536.5083572092,6382726.9937849967,5055625.341611878,7293017.4066466307,8568565.1773685385,8252112.4861589056,6922895.1593774455,5918279.6261919262,3595727.8737283717,4801506.0907739894,7202259.1361609846,8402635.6588544827,8570688.3720315732,7958496.3454578891,6121920.2657368379,8570688.3720315732,9795072.4251789395,9182880.3986052573,7493230.4052618882,6244358.6710515739,3746615.2026309441,4995486.9368412588,7493230.4052618882,8742102.1394722033,0,0,0,0,{"$f":"CM109-CM140","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,null,null,null,null,{"$f":"IF($R159=\"^\",IF(COUNTIF(Lists!$13:$13,H159)=1,0,1),0)","v":0},{"$f":"H156","v":"Общий оборот (GMV) с учетом скидок"},"Полумаски FFP3",null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,819508625.07745266,null,null,{"$f":"AA110-AA141","v":0},0,0,0,234463.0705394191,604475.10373443994,861826.01825726149,1069801.3941908712,879780.72697095433,1527704.3651452279,2875678.8049792531,4099340.0464730291,5009850.8120165979,5477039.2805975098,4648945.8084647302,7125932.7186721992,8841973.6590871364,8943772.6979253106,7840078.5919787539,6978857.8375568464,4454590.1090788376,6302205.9011770943,9988401.8056391682,12277410.552764809,13173052.427945742,12823996.891260546,10319902.823736297,15100538.207488609,17986958.991616208,17546400.02982831,14890742.374006549,12874287.677526494,8003774.0260285195,11055122.783207098,17141651.057107639,20650720.929305397,21750832.179941796,20815482.982699402,16487511.273425268,23772297.460819162,27930069.112844948,26898560.878563743,22554639.26645992,19281624.085551221,11714801.860381121,15635449.833774939,23453174.750662405,27362037.209106144,27937327.478869461,25941804.087521639,19955233.913478184,27965377.004450653,31960430.862229317,29962903.933339983,24474252.909113556,20395210.75759463,12237126.454556778,16332517.472414458,24498776.208621688,28581905.576725304,0,0,0,0,{"$f":"CM110-CM141","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"H159","v":"Общий оборот (GMV) с учетом скидок"},"Полумаски FFP4",null,null,{"$f":"K19","v":0},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,1257201805.1576762,null,null,{"$f":"AA111-AA142","v":0},0,0,0,401503.07053941907,1035125.1037344398,1448479.867219917,1798026.2240663897,1478656.5311203317,2570450.7883817428,4838495.6016597506,6897376.2821576763,8273136.9958506217,9044639.8506224062,7677147.8838174269,11780433.609958505,14617354.356846472,14785646.265560163,12720742.506224066,11323388.215767635,7227694.6058091279,10236602.091286305,16224048.597510373,19942059.734439831,20999995.817427386,20443544.315352697,16451609.626556017,24098692.730290458,28705082.688796677,28002002.116182569,23322980.912863068,20164660.580912862,12536102.240663899,17333914.755186722,26877306.024896264,32379363.236514524,33471312,32031948,25371839.999999996,36621027.933609948,43026040.829875514,41437010.912863068,34100141.676348552,29151701.576763485,17711496,23664119.999999996,35496180,41412210,41497596,38533482,29641140,41582982,47523407.999999993,44553194.999999993,35715744,29763120,17857872,23859287.999999996,35788932,41753754,0,0,0,0,{"$f":"CM111-CM142","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},null,null,null,null,null,{"$f":"IF($R162=\"^\",IF(COUNTIF(Lists!$13:$13,H162)=1,0,1),0)","v":0},{"$f":"H159","v":"Общий оборот (GMV) с учетом скидок"},"Маски гигиенические",null,null,{"$f":"K19","v":0},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,84914137.842323661,null,null,{"$f":"AA113-AA144","v":0},0,0,0,27493.443983402489,70881.535269709537,99076.780082987578,122985.93360995851,101140.87966804979,175626.22406639004,330590.53941908712,471263.70124481333,564641.02904564317,617296.0456431536,523964.81327800831,803132.36514522834,996539.75103734434,1008013.0705394191,866290.2572614107,771129.5850622406,492210.37344398338,696359.30290456431,1103663.8008298753,1356586.7551867219,1427002.8049792529,1389190.5186721992,1117928.4647302902,1635794.041493776,1948470.9709543567,1900746.5975103735,1581430.705394191,1367278.6307053941,850019.00414937746,1174073.2282157675,1820473.0954356848,2193142.4066390037,2264671.0207468881,2167283.5643153526,1716660.2489626557,2475131.1037344397,2908031.2033195021,2800632.3236514521,2302292.9128630706,1968195.8091286307,1195803,1596000,2394000,2793000,2793000,2593500,1994999.9999999998,2793000,3192000,2992500,2394000,1994999.9999999998,1197000,1596000,2394000,2793000,0,0,0,0,{"$f":"CM113-CM144","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"Items!$I$16","v":"Подготовка рекламных материалов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z165:$CV165)","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":800000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":200000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA19:CJ19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA19:CK19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA19:CL19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA19:CM19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA19:CN19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA19:CO19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA19:CP19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA19:CQ19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA19:CR19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA19:CS19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA19:CT19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA19:CU19,INDIRECT(ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A167,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":166},null,null,null,null,null,{"$f":"IF($R166=\"^\",IF(COUNTIF(Lists!$13:$13,H166)=1,0,1),0)","v":0},{"$f":"H165","v":"Подготовка рекламных материалов"},"Распределение расхода для одного запуска",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,{"$f":"IF(ABS($Q167-$X166)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS($X166-SUM($Z167:$CV167))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,{"$f":"SUM($Z166:$CV166)","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*AA168)","v":0},800000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q167*CM168)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H165","v":"Подготовка рекламных материалов"},{"$f":"I166","v":"Распределение расхода для одного запуска"},"Процентное распределение расхода по периодам",null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X168-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z168:$CV168)","v":1},"*",null,null,0.8,0.2]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},{"$f":"H165","v":"Подготовка рекламных материалов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z170:$CV170)","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,$Q172*(IF(AA$2=1,SUMIFS($Z165:$CV165,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q174))+($Q174-INT($Q174))*SUMIFS($Z165:$CV165,$Z$2:$CV$2,INT($Q174)+1),0)+($Q174-INT($Q174))*SUMIFS($Z165:$CV165,$Z$2:$CV$2,AA$2+INT($Q174)+1)+(INT($Q174)+1-$Q174)*SUMIFS($Z165:$CV165,$Z$2:$CV$2,AA$2+INT($Q174)))+$Q175*((-$Q177-INT(-$Q177))*SUMIFS($Z165:$CV165,$Z$2:$CV$2,AA$2+INT(-$Q177)+1)+(INT(-$Q177)+1+$Q177)*SUMIFS($Z165:$CV165,$Z$2:$CV$2,AA$2+INT(-$Q177))))","v":79999.999999999985},180000,600000,140000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,$Q172*(IF(BG$2=1,SUMIFS($Z165:$CV165,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q174))+($Q174-INT($Q174))*SUMIFS($Z165:$CV165,$Z$2:$CV$2,INT($Q174)+1),0)+($Q174-INT($Q174))*SUMIFS($Z165:$CV165,$Z$2:$CV$2,BG$2+INT($Q174)+1)+(INT($Q174)+1-$Q174)*SUMIFS($Z165:$CV165,$Z$2:$CV$2,BG$2+INT($Q174)))+$Q175*((-$Q177-INT(-$Q177))*SUMIFS($Z165:$CV165,$Z$2:$CV$2,BG$2+INT(-$Q177)+1)+(INT(-$Q177)+1+$Q177)*SUMIFS($Z165:$CV165,$Z$2:$CV$2,BG$2+INT(-$Q177))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q172*(IF(CM$2=1,SUMIFS($Z165:$CV165,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q174))+($Q174-INT($Q174))*SUMIFS($Z165:$CV165,$Z$2:$CV$2,INT($Q174)+1),0)+($Q174-INT($Q174))*SUMIFS($Z165:$CV165,$Z$2:$CV$2,CM$2+INT($Q174)+1)+(INT($Q174)+1-$Q174)*SUMIFS($Z165:$CV165,$Z$2:$CV$2,CM$2+INT($Q174)))+$Q175*((-$Q177-INT(-$Q177))*SUMIFS($Z165:$CV165,$Z$2:$CV$2,CM$2+INT(-$Q177)+1)+(INT(-$Q177)+1+$Q177)*SUMIFS($Z165:$CV165,$Z$2:$CV$2,CM$2+INT(-$Q177))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":171},null,null,null,null,null,{"$f":"IF($R171=\"^\",IF(COUNTIF(Lists!$13:$13,H171)=1,0,1),0)","v":0},{"$f":"H170","v":"Подготовка рекламных материалов"},"Задаем через указание % предоплаты и сроков"]
[{"$f":"ROW()","v":173},null,null,null,null,null,{"$f":"IF($R173=\"^\",IF(COUNTIF(Lists!$13:$13,H173)=1,0,1),0)","v":0},{"$f":"H170","v":"Подготовка рекламных материалов"},{"$f":"I171","v":"Задаем через указание % предоплаты и сроков"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"*",10,null,{"$f":"IF(G173<>0,1,IF(OR($Q173=\"\",$Q173=0),0,IF($R173=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H173))),$Q173)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"H170","v":"Подготовка рекламных материалов"},{"$f":"I171","v":"Задаем через указание % предоплаты и сроков"},"расчет в количестве периодов",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q173/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G174<>0,1,IF(OR($Q174=\"\",$Q174=0),0,IF($R174=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H174))),$Q174)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q174-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q173/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":176},null,null,null,null,null,{"$f":"IF($R176=\"^\",IF(COUNTIF(Lists!$13:$13,H176)=1,0,1),0)","v":0},{"$f":"H170","v":"Подготовка рекламных материалов"},{"$f":"I171","v":"Задаем через указание % предоплаты и сроков"},"Период оборачиваемости доплат (срок)",null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G176<>0,1,IF(OR($Q176=\"\",$Q176=0),0,IF($R176=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H176))),$Q176)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"H170","v":"Подготовка рекламных материалов"},{"$f":"I171","v":"Задаем через указание % предоплаты и сроков"},"расчет в количестве периодов",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q176/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G177<>0,1,IF(OR($Q177=\"\",$Q177=0),0,IF($R177=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H177))),$Q177)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q177-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q176/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"H165","v":"Подготовка рекламных материалов"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z179:$CV179)","v":999999.99999999965},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":459.98160073597057},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1149.9540018399264},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1839.9264029438823},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2529.898804047838},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3219.8712051517941},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3909.8436062557503},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4599.8160073597055},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5289.7884084636617},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5979.7608095676178},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6669.733210671573},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7359.7056117755292},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8049.6780128794853},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8739.6504139834415},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9429.6228150873976},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10119.595216191352},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10809.567617295308},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11499.540018399264},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12189.51241950322},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12879.484820607177},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13569.457221711133},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14259.429622815089},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14949.402023919043},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15639.374425023001},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16329.346826126957},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17019.31922723091},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17709.291628334864},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18399.264029438822},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19089.236430542776},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19779.208831646734},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20469.181232750689},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21159.153633854647},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21849.126034958601},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22539.098436062559},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23229.070837166513},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23919.043238270471},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24609.015639374426},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25298.988040478383},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25988.960441582334},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26678.932842686292},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27368.905243790246},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27713.891444342225},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA19:CJ19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA19:CK19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA19:CL19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA19:CM19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA19:CN19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA19:CO19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA19:CP19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA19:CQ19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA19:CR19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA19:CS19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA19:CT19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA19:CU19,INDIRECT(ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A182,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"H179","v":"Подготовка рекламных материалов"},"Применяется процентное распределение трафика"]
[{"$f":"ROW()","v":182},null,null,null,null,null,{"$f":"IF($R182=\"^\",IF(COUNTIF(Lists!$13:$13,H182)=1,0,1),0)","v":0},{"$f":"H179","v":"Подготовка рекламных материалов"},{"$f":"I180","v":"Применяется процентное распределение трафика"},"обратный порядок распределения учета расхода",null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q167-SUM($Z182:$CV182))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q167*SUMIFS($Z181:$CV181,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27713.891444342225,27368.905243790246,26678.932842686292,25988.960441582334,{"$f":"$Q167*SUMIFS($Z181:$CV181,$Z$2:$CV$2,BG$15)","v":25298.988040478383},24609.015639374426,23919.043238270471,23229.070837166513,22539.098436062559,21849.126034958601,21159.153633854647,20469.181232750689,19779.208831646734,19089.236430542776,18399.264029438822,17709.291628334864,17019.31922723091,16329.346826126957,15639.374425023001,14949.402023919043,14259.429622815089,13569.457221711133,12879.484820607177,12189.51241950322,11499.540018399264,10809.567617295308,10119.595216191352,9429.6228150873976,8739.6504139834415,8049.6780128794853,7359.7056117755292,6669.733210671573,5979.7608095676178,5289.7884084636617,4599.8160073597055,3909.8436062557503,{"$f":"$Q167*SUMIFS($Z181:$CV181,$Z$2:$CV$2,CM$15)","v":3219.8712051517941},2529.898804047838,1839.9264029438823,1149.9540018399264,459.98160073597057,0,0,0,0]
[{"$f":"ROW()","v":183},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":184}]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"Items!$I$17","v":"Съемка видео-роликов"},null,null,null,{"$f":"L165","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z185:$CV185)","v":500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":500000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA19:CJ19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA19:CK19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA19:CL19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA19:CM19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA19:CN19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA19:CO19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA19:CP19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA19:CQ19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA19:CR19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA19:CS19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA19:CT19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA19:CU19,INDIRECT(ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A187,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":187},null,null,null,null,null,{"$f":"IF($R187=\"^\",IF(COUNTIF(Lists!$13:$13,H187)=1,0,1),0)","v":0},{"$f":"H185","v":"Съемка видео-роликов"},{"$f":"I186","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$167","v":"Сумма расхода для одного запуска по этой статье"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",500000,null,{"$f":"IF(G187<>0,1,IF(OR($Q187=\"\",$Q187=0),0,IF($R187=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H187))),$Q187)=1,0,1),0)))","v":0},null,null,null,null,null,"обратное распределение расхода",null,{"$f":"SUMIFS($Z186:$CV186,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z186:$CV186,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z186:$CV186,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,500000,0]
[{"$f":"ROW()","v":188},null,null,null,null,null,{"$f":"IF($R188=\"^\",IF(COUNTIF(Lists!$13:$13,H188)=1,0,1),0)","v":0},{"$f":"H185","v":"Съемка видео-роликов"},{"$f":"I186","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$168","v":"Процентное распределение расхода по периодам"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X188-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z188:$CV188)","v":1},"*",null,0,1]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},{"$f":"H185","v":"Съемка видео-роликов"},null,null,null,{"$f":"L170","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z190:$CV190)","v":500000},null,null,{"$f":"IF(AA$11=\"\",0,$Q192*(IF(AA$2=1,SUMIFS($Z185:$CV185,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q194))+($Q194-INT($Q194))*SUMIFS($Z185:$CV185,$Z$2:$CV$2,INT($Q194)+1),0)+($Q194-INT($Q194))*SUMIFS($Z185:$CV185,$Z$2:$CV$2,AA$2+INT($Q194)+1)+(INT($Q194)+1-$Q194)*SUMIFS($Z185:$CV185,$Z$2:$CV$2,AA$2+INT($Q194)))+$Q195*((-$Q197-INT(-$Q197))*SUMIFS($Z185:$CV185,$Z$2:$CV$2,AA$2+INT(-$Q197)+1)+(INT(-$Q197)+1+$Q197)*SUMIFS($Z185:$CV185,$Z$2:$CV$2,AA$2+INT(-$Q197))))","v":49999.999999999993},100000.00000000001,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,$Q192*(IF(BG$2=1,SUMIFS($Z185:$CV185,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q194))+($Q194-INT($Q194))*SUMIFS($Z185:$CV185,$Z$2:$CV$2,INT($Q194)+1),0)+($Q194-INT($Q194))*SUMIFS($Z185:$CV185,$Z$2:$CV$2,BG$2+INT($Q194)+1)+(INT($Q194)+1-$Q194)*SUMIFS($Z185:$CV185,$Z$2:$CV$2,BG$2+INT($Q194)))+$Q195*((-$Q197-INT(-$Q197))*SUMIFS($Z185:$CV185,$Z$2:$CV$2,BG$2+INT(-$Q197)+1)+(INT(-$Q197)+1+$Q197)*SUMIFS($Z185:$CV185,$Z$2:$CV$2,BG$2+INT(-$Q197))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q192*(IF(CM$2=1,SUMIFS($Z185:$CV185,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q194))+($Q194-INT($Q194))*SUMIFS($Z185:$CV185,$Z$2:$CV$2,INT($Q194)+1),0)+($Q194-INT($Q194))*SUMIFS($Z185:$CV185,$Z$2:$CV$2,CM$2+INT($Q194)+1)+(INT($Q194)+1-$Q194)*SUMIFS($Z185:$CV185,$Z$2:$CV$2,CM$2+INT($Q194)))+$Q195*((-$Q197-INT(-$Q197))*SUMIFS($Z185:$CV185,$Z$2:$CV$2,CM$2+INT(-$Q197)+1)+(INT(-$Q197)+1+$Q197)*SUMIFS($Z185:$CV185,$Z$2:$CV$2,CM$2+INT(-$Q197))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":191},null,null,null,null,null,{"$f":"IF($R191=\"^\",IF(COUNTIF(Lists!$13:$13,H191)=1,0,1),0)","v":0},{"$f":"H190","v":"Съемка видео-роликов"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":193},null,null,null,null,null,{"$f":"IF($R193=\"^\",IF(COUNTIF(Lists!$13:$13,H193)=1,0,1),0)","v":0},{"$f":"H190","v":"Съемка видео-роликов"},{"$f":"I191","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G193<>0,1,IF(OR($Q193=\"\",$Q193=0),0,IF($R193=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H193))),$Q193)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"H190","v":"Съемка видео-роликов"},{"$f":"I191","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q193/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G194<>0,1,IF(OR($Q194=\"\",$Q194=0),0,IF($R194=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H194))),$Q194)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q194-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q193/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H190","v":"Съемка видео-роликов"},{"$f":"I191","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q192","v":0.7},null,{"$f":"IF(G195<>0,1,IF(OR($Q195=\"\",$Q195=0),0,IF($R195=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H195))),$Q195)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q195-(100%-Q192))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"H190","v":"Съемка видео-роликов"},{"$f":"I191","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G196<>0,1,IF(OR($Q196=\"\",$Q196=0),0,IF($R196=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H196))),$Q196)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":198}]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H185","v":"Съемка видео-роликов"},null,null,null,{"$f":"L179","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z199:$CV199)","v":499999.99999999983},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":229.99080036798529},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":574.97700091996319},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":919.96320147194115},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1264.949402023919},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1609.9356025758971},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1954.9218031278751},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2299.9080036798528},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2644.8942042318308},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2989.8804047838089},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3334.8666053357865},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3679.8528058877646},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4024.8390064397427},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4369.8252069917207},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4714.8114075436988},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5059.797608095676},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5404.783808647654},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5749.7700091996321},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6094.7562097516102},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6439.7424103035883},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6784.7286108555663},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7129.7148114075444},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7474.7010119595216},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7819.6872125115005},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8164.6734130634786},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8509.6596136154549},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8854.645814167432},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9199.632014719411},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9544.6182152713882},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9889.6044158233672},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10234.590616375344},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10579.576816927323},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10924.5630174793},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11269.549218031279},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11614.535418583257},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11959.521619135236},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12304.507819687213},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12649.494020239192},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12994.480220791167},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13339.466421343146},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13684.452621895123},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13856.945722171113},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA19:CJ19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA19:CK19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA19:CL19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA19:CM19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA19:CN19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA19:CO19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA19:CP19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA19:CQ19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA19:CR19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA19:CS19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA19:CT19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA19:CU19,INDIRECT(ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A202,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":201},null,null,null,null,null,{"$f":"IF($R201=\"^\",IF(COUNTIF(Lists!$13:$13,H201)=1,0,1),0)","v":0},{"$f":"H199","v":"Съемка видео-роликов"},{"$f":"I200","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X201-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z201:$CV201)","v":0.99999999999999989},null,null,{"$f":"AA181","v":0},{"$f":"AB181","v":0},0,0,4.5998160073597056E-4,1.1499540018399263E-3,1.8399264029438822E-3,2.5298988040478379E-3,3.219871205151794E-3,3.9098436062557501E-3,4.5998160073597054E-3,5.2897884084636615E-3,5.9797608095676176E-3,6.6697332106715728E-3,7.3597056117755289E-3,8.049678012879485E-3,8.7396504139834411E-3,9.4296228150873972E-3,1.0119595216191352E-2,1.0809567617295308E-2,1.1499540018399264E-2,1.218951241950322E-2,1.2879484820607176E-2,1.3569457221711132E-2,1.4259429622815088E-2,1.4949402023919043E-2,1.5639374425023E-2,1.6329346826126957E-2,1.7019319227230909E-2,1.7709291628334865E-2,1.8399264029438821E-2,1.9089236430542778E-2,1.9779208831646734E-2,2.046918123275069E-2,2.1159153633854646E-2,2.1849126034958602E-2,2.2539098436062558E-2,2.3229070837166514E-2,2.391904323827047E-2,2.4609015639374426E-2,2.5298988040478382E-2,2.5988960441582335E-2,2.6678932842686291E-2,2.7368905243790247E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,0,0,0,0,0,{"$f":"CN181","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},null,null,null,null,null,{"$f":"IF($R202=\"^\",IF(COUNTIF(Lists!$13:$13,H202)=1,0,1),0)","v":0},{"$f":"H199","v":"Съемка видео-роликов"},{"$f":"I200","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q187-SUM($Z202:$CV202))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q187*SUMIFS($Z201:$CV201,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13856.945722171113,13684.452621895123,13339.466421343146,12994.480220791167,{"$f":"$Q187*SUMIFS($Z201:$CV201,$Z$2:$CV$2,BG$15)","v":12649.494020239192},12304.507819687213,11959.521619135236,11614.535418583257,11269.549218031279,10924.5630174793,10579.576816927323,10234.590616375344,9889.6044158233672,9544.6182152713882,9199.632014719411,8854.645814167432,8509.6596136154549,8164.6734130634786,7819.6872125115005,7474.7010119595216,7129.7148114075444,6784.7286108555663,6439.7424103035883,6094.7562097516102,5749.7700091996321,5404.783808647654,5059.797608095676,4714.8114075436988,4369.8252069917207,4024.8390064397427,3679.8528058877646,3334.8666053357865,2989.8804047838089,2644.8942042318308,2299.9080036798528,1954.9218031278751,{"$f":"$Q187*SUMIFS($Z201:$CV201,$Z$2:$CV$2,CM$15)","v":1609.9356025758971},1264.949402023919,919.96320147194115,574.97700091996319,229.99080036798529,0,0,0,0]
[{"$f":"ROW()","v":204}]
[{"$f":"ROW()","v":205},null,null,null,null,null,{"$f":"IF($R205=\"^\",IF(COUNTIF(Lists!$13:$13,H205)=1,0,1),0)","v":0},{"$f":"Items!$I$18","v":"Аутсорсинг внешних исполнителей"},null,null,null,{"$f":"L185","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z205:$CV205)","v":400000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":120000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":240000},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":40000},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA19:CJ19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA19:CK19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA19:CL19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA19:CM19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA19:CN19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA19:CO19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA19:CP19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA19:CQ19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA19:CR19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA19:CS19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA19:CT19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA19:CU19,INDIRECT(ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A207,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":207},null,null,null,null,null,{"$f":"IF($R207=\"^\",IF(COUNTIF(Lists!$13:$13,H207)=1,0,1),0)","v":0},{"$f":"H205","v":"Аутсорсинг внешних исполнителей"},{"$f":"I206","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$167","v":"Сумма расхода для одного запуска по этой статье"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",400000,null,{"$f":"IF(G207<>0,1,IF(OR($Q207=\"\",$Q207=0),0,IF($R207=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H207))),$Q207)=1,0,1),0)))","v":0},null,null,null,null,null,"обратное распределение расхода",null,{"$f":"SUMIFS($Z206:$CV206,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z206:$CV206,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z206:$CV206,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,40000,240000,120000]
[{"$f":"ROW()","v":208},null,null,null,null,null,{"$f":"IF($R208=\"^\",IF(COUNTIF(Lists!$13:$13,H208)=1,0,1),0)","v":0},{"$f":"H205","v":"Аутсорсинг внешних исполнителей"},{"$f":"I206","v":"Распределение расхода для одного запуска"},{"$f":"Mrkting!$J$168","v":"Процентное распределение расхода по периодам"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X208-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z208:$CV208)","v":0.99999999999999989},"*",null,0.3,0.6,0.1]
[{"$f":"ROW()","v":209}]
[{"$f":"ROW()","v":210},null,null,null,null,null,{"$f":"IF($R210=\"^\",IF(COUNTIF(Lists!$13:$13,H210)=1,0,1),0)","v":0},{"$f":"H205","v":"Аутсорсинг внешних исполнителей"},null,null,null,{"$f":"L190","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z210:$CV210)","v":400000},null,null,{"$f":"IF(AA$11=\"\",0,$Q212*(IF(AA$2=1,SUMIFS($Z205:$CV205,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q214))+($Q214-INT($Q214))*SUMIFS($Z205:$CV205,$Z$2:$CV$2,INT($Q214)+1),0)+($Q214-INT($Q214))*SUMIFS($Z205:$CV205,$Z$2:$CV$2,AA$2+INT($Q214)+1)+(INT($Q214)+1-$Q214)*SUMIFS($Z205:$CV205,$Z$2:$CV$2,AA$2+INT($Q214)))+$Q215*((-$Q217-INT(-$Q217))*SUMIFS($Z205:$CV205,$Z$2:$CV$2,AA$2+INT(-$Q217)+1)+(INT(-$Q217)+1+$Q217)*SUMIFS($Z205:$CV205,$Z$2:$CV$2,AA$2+INT(-$Q217))))","v":60000},136000,176000,28000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,$Q212*(IF(BG$2=1,SUMIFS($Z205:$CV205,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q214))+($Q214-INT($Q214))*SUMIFS($Z205:$CV205,$Z$2:$CV$2,INT($Q214)+1),0)+($Q214-INT($Q214))*SUMIFS($Z205:$CV205,$Z$2:$CV$2,BG$2+INT($Q214)+1)+(INT($Q214)+1-$Q214)*SUMIFS($Z205:$CV205,$Z$2:$CV$2,BG$2+INT($Q214)))+$Q215*((-$Q217-INT(-$Q217))*SUMIFS($Z205:$CV205,$Z$2:$CV$2,BG$2+INT(-$Q217)+1)+(INT(-$Q217)+1+$Q217)*SUMIFS($Z205:$CV205,$Z$2:$CV$2,BG$2+INT(-$Q217))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q212*(IF(CM$2=1,SUMIFS($Z205:$CV205,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q214))+($Q214-INT($Q214))*SUMIFS($Z205:$CV205,$Z$2:$CV$2,INT($Q214)+1),0)+($Q214-INT($Q214))*SUMIFS($Z205:$CV205,$Z$2:$CV$2,CM$2+INT($Q214)+1)+(INT($Q214)+1-$Q214)*SUMIFS($Z205:$CV205,$Z$2:$CV$2,CM$2+INT($Q214)))+$Q215*((-$Q217-INT(-$Q217))*SUMIFS($Z205:$CV205,$Z$2:$CV$2,CM$2+INT(-$Q217)+1)+(INT(-$Q217)+1+$Q217)*SUMIFS($Z205:$CV205,$Z$2:$CV$2,CM$2+INT(-$Q217))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"H210","v":"Аутсорсинг внешних исполнителей"},{"$f":"I211","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G212<>0,1,IF(OR($Q212=\"\",$Q212=0),0,IF($R212=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H212))),$Q212)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H210","v":"Аутсорсинг внешних исполнителей"},{"$f":"I211","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G213<>0,1,IF(OR($Q213=\"\",$Q213=0),0,IF($R213=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H213))),$Q213)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":215},null,null,null,null,null,{"$f":"IF($R215=\"^\",IF(COUNTIF(Lists!$13:$13,H215)=1,0,1),0)","v":0},{"$f":"H210","v":"Аутсорсинг внешних исполнителей"},{"$f":"I211","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q212","v":0.7},null,{"$f":"IF(G215<>0,1,IF(OR($Q215=\"\",$Q215=0),0,IF($R215=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H215))),$Q215)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q215-(100%-Q212))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,null,{"$f":"IF($R216=\"^\",IF(COUNTIF(Lists!$13:$13,H216)=1,0,1),0)","v":0},{"$f":"H210","v":"Аутсорсинг внешних исполнителей"},{"$f":"I211","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G216<>0,1,IF(OR($Q216=\"\",$Q216=0),0,IF($R216=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H216))),$Q216)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":218}]
[{"$f":"ROW()","v":219},null,null,null,null,null,{"$f":"IF($R219=\"^\",IF(COUNTIF(Lists!$13:$13,H219)=1,0,1),0)","v":0},{"$f":"H205","v":"Аутсорсинг внешних исполнителей"},null,null,null,{"$f":"L199","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z219:$CV219)","v":399999.99999999965},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183.99264029438822},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":459.98160073597052},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":735.9705611775529},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1011.9595216191352},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1287.9484820607177},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1563.9374425023},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1839.9264029438821},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2115.9153633854644},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2391.9043238270469},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2667.893284268629},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2943.8822447102116},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3219.8712051517941},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3495.8601655933767},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3771.8491260349588},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4047.8380864765409},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4323.8270469181234},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4599.8160073597055},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4875.8049678012876},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5151.7939282428706},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5427.7828886844527},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5703.7718491260357},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5979.7608095676169},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6255.7497700091999},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6531.7387304507829},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6807.7276908923641},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7083.7166513339462},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7359.7056117755283},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7635.6945722171113},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7911.6835326586934},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8187.6724931002755},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8463.6614535418576},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8739.6504139834415},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9015.6393744250236},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9291.6283348666057},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9567.6172953081877},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9843.6062557497698},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10119.595216191354},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10395.584176632934},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10671.573137074516},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10947.562097516098},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11085.55657773689},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA19:CJ19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA19:CK19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA19:CL19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA19:CM19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA19:CN19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA19:CO19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA19:CP19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA19:CQ19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA19:CR19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA19:CS19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA19:CT19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA19:CU19,INDIRECT(ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A222,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":221},null,null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"H219","v":"Аутсорсинг внешних исполнителей"},{"$f":"I220","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X221-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z221:$CV221)","v":0.99999999999999989},null,null,{"$f":"AA201","v":0},{"$f":"AB201","v":0},0,0,4.5998160073597056E-4,1.1499540018399263E-3,1.8399264029438822E-3,2.5298988040478379E-3,3.219871205151794E-3,3.9098436062557501E-3,4.5998160073597054E-3,5.2897884084636615E-3,5.9797608095676176E-3,6.6697332106715728E-3,7.3597056117755289E-3,8.049678012879485E-3,8.7396504139834411E-3,9.4296228150873972E-3,1.0119595216191352E-2,1.0809567617295308E-2,1.1499540018399264E-2,1.218951241950322E-2,1.2879484820607176E-2,1.3569457221711132E-2,1.4259429622815088E-2,1.4949402023919043E-2,1.5639374425023E-2,1.6329346826126957E-2,1.7019319227230909E-2,1.7709291628334865E-2,1.8399264029438821E-2,1.9089236430542778E-2,1.9779208831646734E-2,2.046918123275069E-2,2.1159153633854646E-2,2.1849126034958602E-2,2.2539098436062558E-2,2.3229070837166514E-2,2.391904323827047E-2,2.4609015639374426E-2,2.5298988040478382E-2,2.5988960441582335E-2,2.6678932842686291E-2,2.7368905243790247E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,2.7713891444342227E-2,0,0,0,0,0,{"$f":"CN201","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},null,null,null,null,null,{"$f":"IF($R222=\"^\",IF(COUNTIF(Lists!$13:$13,H222)=1,0,1),0)","v":0},{"$f":"H219","v":"Аутсорсинг внешних исполнителей"},{"$f":"I220","v":"Применяется процентное распределение трафика"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($Q207-SUM($Z222:$CV222))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"$Q207*SUMIFS($Z221:$CV221,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,11085.55657773689,10947.562097516098,10671.573137074516,10395.584176632934,{"$f":"$Q207*SUMIFS($Z221:$CV221,$Z$2:$CV$2,BG$15)","v":10119.595216191354},9843.6062557497698,9567.6172953081877,9291.6283348666057,9015.6393744250236,8739.6504139834415,8463.6614535418576,8187.6724931002755,7911.6835326586934,7635.6945722171113,7359.7056117755283,7083.7166513339462,6807.7276908923641,6531.7387304507829,6255.7497700091999,5979.7608095676169,5703.7718491260357,5427.7828886844527,5151.7939282428706,4875.8049678012876,4599.8160073597055,4323.8270469181234,4047.8380864765409,3771.8491260349588,3495.8601655933767,3219.8712051517941,2943.8822447102116,2667.893284268629,2391.9043238270469,2115.9153633854644,1839.9264029438821,1563.9374425023,{"$f":"$Q207*SUMIFS($Z221:$CV221,$Z$2:$CV$2,CM$15)","v":1287.9484820607177},1011.9595216191352,735.9705611775529,459.98160073597052,183.99264029438822,0,0,0,0]
[{"$f":"ROW()","v":223},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":224}]
[{"$f":"ROW()","v":226},null,null,null,null,null,{"$f":"IF($R226=\"^\",IF(COUNTIF(Lists!$13:$13,H226)=1,0,1),0)","v":0},{"$f":"Lists!$BG$13","v":"тип зависимости переменных расходов"},"Выбираем тип зависимости переменных расходов",null,null,null,null,null,null,"*","натуральные факторы","^",{"$f":"IF(G226<>0,1,IF(OR($Q226=\"\",$Q226=0),0,IF($R226=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H226))),$Q226)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":227},null,null,null,null,null,{"$f":"IF($R227=\"^\",IF(COUNTIF(Lists!$13:$13,H227)=1,0,1),0)","v":0},{"$f":"IF(Q226=Lists!$BG$16,Lists!$AY$13,Lists!$BC$13)","v":"натуральные факторы переменных расходов маркетинга"},"Выбираем показатель (фактор) зависимости",null,null,null,null,null,null,"*","Трафик потребности в СИЗ, шт","^",{"$f":"IF(G227<>0,1,IF(OR($Q227=\"\",$Q227=0),0,IF($R227=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H227))),$Q227)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":230},null,null,null,null,null,{"$f":"IF($R230=\"^\",IF(COUNTIF(Lists!$13:$13,H230)=1,0,1),0)","v":0},{"$f":"H225","v":"Расходы на привлечение заказчиков"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z230:$CV230)","v":126295250},null,null,{"$f":"IF(AA$11=\"\",0,$Q232*(IF(AA$2=1,SUMIFS($Z225:$CV225,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q234))+($Q234-INT($Q234))*SUMIFS($Z225:$CV225,$Z$2:$CV$2,INT($Q234)+1),0)+($Q234-INT($Q234))*SUMIFS($Z225:$CV225,$Z$2:$CV$2,AA$2+INT($Q234)+1)+(INT($Q234)+1-$Q234)*SUMIFS($Z225:$CV225,$Z$2:$CV$2,AA$2+INT($Q234)))+$Q235*((-$Q237-INT(-$Q237))*SUMIFS($Z225:$CV225,$Z$2:$CV$2,AA$2+INT(-$Q237)+1)+(INT(-$Q237)+1+$Q237)*SUMIFS($Z225:$CV225,$Z$2:$CV$2,AA$2+INT(-$Q237))))","v":0},0,0,7999.9999999999991,34750,117500,206750,244000,268500,275000,438500,672000,839750,905500,942250,957000,1315250,1503500,1457750,1234000,1078500,905000,1284500,1806000,2090749.9999999998,2111500,2067250,1983000,2620250,2889500,2708750,2224000,{"$f":"IF(BG$11=\"\",0,$Q232*(IF(BG$2=1,SUMIFS($Z225:$CV225,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q234))+($Q234-INT($Q234))*SUMIFS($Z225:$CV225,$Z$2:$CV$2,INT($Q234)+1),0)+($Q234-INT($Q234))*SUMIFS($Z225:$CV225,$Z$2:$CV$2,BG$2+INT($Q234)+1)+(INT($Q234)+1-$Q234)*SUMIFS($Z225:$CV225,$Z$2:$CV$2,BG$2+INT($Q234)))+$Q235*((-$Q237-INT(-$Q237))*SUMIFS($Z225:$CV225,$Z$2:$CV$2,BG$2+INT(-$Q237)+1)+(INT(-$Q237)+1+$Q237)*SUMIFS($Z225:$CV225,$Z$2:$CV$2,BG$2+INT(-$Q237))))","v":1888500},1535000,2130500,2940000,3341750,3317500,3192250,3009000,3925250,4275500,3959750,3211750,2685000,2108750,2831750,3795750,4187375,4036750,3765625,3434250,4368125,4639250,4187375,3313750,2711250,2108750,2831750,3374000,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q232*(IF(CM$2=1,SUMIFS($Z225:$CV225,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q234))+($Q234-INT($Q234))*SUMIFS($Z225:$CV225,$Z$2:$CV$2,INT($Q234)+1),0)+($Q234-INT($Q234))*SUMIFS($Z225:$CV225,$Z$2:$CV$2,CM$2+INT($Q234)+1)+(INT($Q234)+1-$Q234)*SUMIFS($Z225:$CV225,$Z$2:$CV$2,CM$2+INT($Q234)))+$Q235*((-$Q237-INT(-$Q237))*SUMIFS($Z225:$CV225,$Z$2:$CV$2,CM$2+INT(-$Q237)+1)+(INT(-$Q237)+1+$Q237)*SUMIFS($Z225:$CV225,$Z$2:$CV$2,CM$2+INT(-$Q237))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,null,null,null,null,{"$f":"IF($R232=\"^\",IF(COUNTIF(Lists!$13:$13,H232)=1,0,1),0)","v":0},{"$f":"H230","v":"Расходы на привлечение заказчиков"},{"$f":"I231","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G232<>0,1,IF(OR($Q232=\"\",$Q232=0),0,IF($R232=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H232))),$Q232)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":233},null,null,null,null,null,{"$f":"IF($R233=\"^\",IF(COUNTIF(Lists!$13:$13,H233)=1,0,1),0)","v":0},{"$f":"H230","v":"Расходы на привлечение заказчиков"},{"$f":"I231","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G233<>0,1,IF(OR($Q233=\"\",$Q233=0),0,IF($R233=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H233))),$Q233)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":234},null,null,null,null,null,{"$f":"IF($R234=\"^\",IF(COUNTIF(Lists!$13:$13,H234)=1,0,1),0)","v":0},{"$f":"H230","v":"Расходы на привлечение заказчиков"},{"$f":"I231","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q233/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G234<>0,1,IF(OR($Q234=\"\",$Q234=0),0,IF($R234=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H234))),$Q234)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q234-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q233/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":235},null,null,null,null,null,{"$f":"IF($R235=\"^\",IF(COUNTIF(Lists!$13:$13,H235)=1,0,1),0)","v":0},{"$f":"H230","v":"Расходы на привлечение заказчиков"},{"$f":"I231","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q232","v":0.7},null,{"$f":"IF(G235<>0,1,IF(OR($Q235=\"\",$Q235=0),0,IF($R235=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H235))),$Q235)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q235-(100%-Q232))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":237},null,null,null,null,null,{"$f":"IF($R237=\"^\",IF(COUNTIF(Lists!$13:$13,H237)=1,0,1),0)","v":0},{"$f":"H230","v":"Расходы на привлечение заказчиков"},{"$f":"I231","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q236/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G237<>0,1,IF(OR($Q237=\"\",$Q237=0),0,IF($R237=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H237))),$Q237)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q237-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q236/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":238}]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"H239","v":"Расходы на привлечение заказчиков"},"Задаем через %-ное распределение"]
[{"$f":"ROW()","v":241},null,null,null,null,null,{"$f":"IF($R241=\"^\",IF(COUNTIF(Lists!$13:$13,H241)=1,0,1),0)","v":0},{"$f":"H239","v":"Расходы на привлечение заказчиков"},{"$f":"I240","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X241-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z241:$CV241)","v":1},"*",null,{"$f":"100%-SUM($AB241:$CV241)","v":1}]
[{"$f":"ROW()","v":243}]
[{"$f":"ROW()","v":244},null,null,null,null,null,{"$f":"IF($R244=\"^\",IF(COUNTIF(Lists!$13:$13,H244)=1,0,1),0)","v":0},{"$f":"Items!$M$17","v":"Расходы на онлайн агрегаторы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z244:$CV244)","v":25849500},null,null,{"$f":"IF(AA$11=\"\",0,$Q247*SUMIFS(AA$15:AA243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(AB$11=\"\",0,$Q247*SUMIFS(AB$15:AB243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(AC$11=\"\",0,$Q247*SUMIFS(AC$15:AC243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(AD$11=\"\",0,$Q247*SUMIFS(AD$15:AD243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(AE$11=\"\",0,$Q247*SUMIFS(AE$15:AE243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":16000},{"$f":"IF(AF$11=\"\",0,$Q247*SUMIFS(AF$15:AF243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":37500},{"$f":"IF(AG$11=\"\",0,$Q247*SUMIFS(AG$15:AG243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":48000},{"$f":"IF(AH$11=\"\",0,$Q247*SUMIFS(AH$15:AH243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":55000},{"$f":"IF(AI$11=\"\",0,$Q247*SUMIFS(AI$15:AI243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":42000},{"$f":"IF(AJ$11=\"\",0,$Q247*SUMIFS(AJ$15:AJ243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":68000},{"$f":"IF(AK$11=\"\",0,$Q247*SUMIFS(AK$15:AK243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":120000},{"$f":"IF(AL$11=\"\",0,$Q247*SUMIFS(AL$15:AL243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":161000},{"$f":"IF(AM$11=\"\",0,$Q247*SUMIFS(AM$15:AM243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":182000},{"$f":"IF(AN$11=\"\",0,$Q247*SUMIFS(AN$15:AN243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":188500},{"$f":"IF(AO$11=\"\",0,$Q247*SUMIFS(AO$15:AO243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":160000},{"$f":"IF(AP$11=\"\",0,$Q247*SUMIFS(AP$15:AP243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":245000},{"$f":"IF(AQ$11=\"\",0,$Q247*SUMIFS(AQ$15:AQ243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":304000},{"$f":"IF(AR$11=\"\",0,$Q247*SUMIFS(AR$15:AR243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":307500},{"$f":"IF(AS$11=\"\",0,$Q247*SUMIFS(AS$15:AS243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":264000},{"$f":"IF(AT$11=\"\",0,$Q247*SUMIFS(AT$15:AT243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":235000},{"$f":"IF(AU$11=\"\",0,$Q247*SUMIFS(AU$15:AU243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":150000},{"$f":"IF(AV$11=\"\",0,$Q247*SUMIFS(AV$15:AV243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":212000},{"$f":"IF(AW$11=\"\",0,$Q247*SUMIFS(AW$15:AW243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":336000},{"$f":"IF(AX$11=\"\",0,$Q247*SUMIFS(AX$15:AX243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":413000},{"$f":"IF(AY$11=\"\",0,$Q247*SUMIFS(AY$15:AY243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":434000},{"$f":"IF(AZ$11=\"\",0,$Q247*SUMIFS(AZ$15:AZ243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":422500},{"$f":"IF(BA$11=\"\",0,$Q247*SUMIFS(BA$15:BA243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":340000},{"$f":"IF(BB$11=\"\",0,$Q247*SUMIFS(BB$15:BB243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":497000},{"$f":"IF(BC$11=\"\",0,$Q247*SUMIFS(BC$15:BC243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":592000},{"$f":"IF(BD$11=\"\",0,$Q247*SUMIFS(BD$15:BD243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":577500},{"$f":"IF(BE$11=\"\",0,$Q247*SUMIFS(BE$15:BE243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":480000},{"$f":"IF(BF$11=\"\",0,$Q247*SUMIFS(BF$15:BF243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":415000},{"$f":"IF(BG$11=\"\",0,$Q247*SUMIFS(BG$15:BG243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":258000},{"$f":"IF(BH$11=\"\",0,$Q247*SUMIFS(BH$15:BH243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":356000},{"$f":"IF(BI$11=\"\",0,$Q247*SUMIFS(BI$15:BI243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":552000},{"$f":"IF(BJ$11=\"\",0,$Q247*SUMIFS(BJ$15:BJ243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":665000},{"$f":"IF(BK$11=\"\",0,$Q247*SUMIFS(BK$15:BK243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":686000},{"$f":"IF(BL$11=\"\",0,$Q247*SUMIFS(BL$15:BL243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":656500},{"$f":"IF(BM$11=\"\",0,$Q247*SUMIFS(BM$15:BM243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":520000},{"$f":"IF(BN$11=\"\",0,$Q247*SUMIFS(BN$15:BN243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":749000},{"$f":"IF(BO$11=\"\",0,$Q247*SUMIFS(BO$15:BO243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":880000},{"$f":"IF(BP$11=\"\",0,$Q247*SUMIFS(BP$15:BP243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":847500},{"$f":"IF(BQ$11=\"\",0,$Q247*SUMIFS(BQ$15:BQ243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":696000},{"$f":"IF(BR$11=\"\",0,$Q247*SUMIFS(BR$15:BR243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":595000},{"$f":"IF(BS$11=\"\",0,$Q247*SUMIFS(BS$15:BS243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":361500},{"$f":"IF(BT$11=\"\",0,$Q247*SUMIFS(BT$15:BT243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":482000},{"$f":"IF(BU$11=\"\",0,$Q247*SUMIFS(BU$15:BU243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":723000},{"$f":"IF(BV$11=\"\",0,$Q247*SUMIFS(BV$15:BV243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":843500},{"$f":"IF(BW$11=\"\",0,$Q247*SUMIFS(BW$15:BW243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":843500},{"$f":"IF(BX$11=\"\",0,$Q247*SUMIFS(BX$15:BX243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":783250},{"$f":"IF(BY$11=\"\",0,$Q247*SUMIFS(BY$15:BY243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":602500},{"$f":"IF(BZ$11=\"\",0,$Q247*SUMIFS(BZ$15:BZ243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":843500},{"$f":"IF(CA$11=\"\",0,$Q247*SUMIFS(CA$15:CA243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":964000},{"$f":"IF(CB$11=\"\",0,$Q247*SUMIFS(CB$15:CB243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":903750},{"$f":"IF(CC$11=\"\",0,$Q247*SUMIFS(CC$15:CC243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":723000},{"$f":"IF(CD$11=\"\",0,$Q247*SUMIFS(CD$15:CD243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":602500},{"$f":"IF(CE$11=\"\",0,$Q247*SUMIFS(CE$15:CE243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":361500},{"$f":"IF(CF$11=\"\",0,$Q247*SUMIFS(CF$15:CF243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":482000},{"$f":"IF(CG$11=\"\",0,$Q247*SUMIFS(CG$15:CG243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":723000},{"$f":"IF(CH$11=\"\",0,$Q247*SUMIFS(CH$15:CH243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":843500},{"$f":"IF(CI$11=\"\",0,$Q247*SUMIFS(CI$15:CI243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q247*SUMIFS(CJ$15:CJ243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CK$11=\"\",0,$Q247*SUMIFS(CK$15:CK243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CL$11=\"\",0,$Q247*SUMIFS(CL$15:CL243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CM$11=\"\",0,$Q247*SUMIFS(CM$15:CM243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CN$11=\"\",0,$Q247*SUMIFS(CN$15:CN243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CO$11=\"\",0,$Q247*SUMIFS(CO$15:CO243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CP$11=\"\",0,$Q247*SUMIFS(CP$15:CP243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q247*SUMIFS(CQ$15:CQ243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CR$11=\"\",0,$Q247*SUMIFS(CR$15:CR243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CS$11=\"\",0,$Q247*SUMIFS(CS$15:CS243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CT$11=\"\",0,$Q247*SUMIFS(CT$15:CT243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0},{"$f":"IF(CU$11=\"\",0,$Q247*SUMIFS(CU$15:CU243,$H$15:$H243,$Q246,$I$15:$I243,\"\",$L$15:$L243,$L244))","v":0}]
[{"$f":"ROW()","v":246},null,null,null,null,null,{"$f":"IF($R246=\"^\",IF(COUNTIF(Lists!$13:$13,H246)=1,0,1),0)","v":0},{"$f":"IF(Q245=Lists!$BG$16,Lists!$AY$13,Lists!$BC$13)","v":"натуральные факторы переменных расходов маркетинга"},{"$f":"Mrkting!$I$227","v":"Выбираем показатель (фактор) зависимости"},null,null,null,null,null,null,"*","Трафик потребности в СИЗ, шт","^",{"$f":"IF(G246<>0,1,IF(OR($Q246=\"\",$Q246=0),0,IF($R246=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H246))),$Q246)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":247},null,null,null,null,null,{"$f":"IF($R247=\"^\",IF(COUNTIF(Lists!$13:$13,H247)=1,0,1),0)","v":0},{"$f":"H244","v":"Расходы на онлайн агрегаторы"},{"$f":"Mrkting!$I$228","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",0.1,null,{"$f":"IF(G247<>0,1,IF(OR($Q247=\"\",$Q247=0),0,IF($R247=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H247))),$Q247)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":248}]
[{"$f":"ROW()","v":249},null,null,null,null,null,{"$f":"IF($R249=\"^\",IF(COUNTIF(Lists!$13:$13,H249)=1,0,1),0)","v":0},{"$f":"H244","v":"Расходы на онлайн агрегаторы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z249:$CV249)","v":25793266.666666668},null,null,{"$f":"IF(AA$11=\"\",0,$Q251*(IF(AA$2=1,SUMIFS($Z244:$CV244,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q253))+($Q253-INT($Q253))*SUMIFS($Z244:$CV244,$Z$2:$CV$2,INT($Q253)+1),0)+($Q253-INT($Q253))*SUMIFS($Z244:$CV244,$Z$2:$CV$2,AA$2+INT($Q253)+1)+(INT($Q253)+1-$Q253)*SUMIFS($Z244:$CV244,$Z$2:$CV$2,AA$2+INT($Q253)))+$Q254*((-$Q256-INT(-$Q256))*SUMIFS($Z244:$CV244,$Z$2:$CV$2,AA$2+INT(-$Q256)+1)+(INT(-$Q256)+1+$Q256)*SUMIFS($Z244:$CV244,$Z$2:$CV$2,AA$2+INT(-$Q256))))","v":0},0,0,0,14933.333333333334,36066.666666666664,47300,54533.333333333336,42866.666666666664,66266.666666666657,116533.33333333333,158266.66666666666,180600,188066.66666666669,161900,239333.33333333331,300066.66666666663,307266.66666666669,266900,236933.33333333334,155666.66666666666,207866.66666666666,327733.33333333331,407866.66666666669,432600,423266.66666666663,345500,486533.33333333337,585666.66666666674,578466.66666666663,486500,419333.33333333331,{"$f":"IF(BG$11=\"\",0,$Q251*(IF(BG$2=1,SUMIFS($Z244:$CV244,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q253))+($Q253-INT($Q253))*SUMIFS($Z244:$CV244,$Z$2:$CV$2,INT($Q253)+1),0)+($Q253-INT($Q253))*SUMIFS($Z244:$CV244,$Z$2:$CV$2,BG$2+INT($Q253)+1)+(INT($Q253)+1-$Q253)*SUMIFS($Z244:$CV244,$Z$2:$CV$2,BG$2+INT($Q253)))+$Q254*((-$Q256-INT(-$Q256))*SUMIFS($Z244:$CV244,$Z$2:$CV$2,BG$2+INT(-$Q256)+1)+(INT(-$Q256)+1+$Q256)*SUMIFS($Z244:$CV244,$Z$2:$CV$2,BG$2+INT(-$Q256))))","v":268466.66666666669},349466.66666666669,538933.33333333337,657466.66666666663,684600,658466.66666666674,529100,733733.33333333326,871266.66666666674,849666.66666666663,706100,601733.33333333337,377066.66666666669,473966.66666666669,706933.33333333337,835466.66666666663,843500,787266.66666666674,614550,827433.33333333326,955966.66666666674,907766.66666666663,735050,610533.33333333337,377566.66666666669,473966.66666666669,706933.33333333337,835466.66666666663,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q251*(IF(CM$2=1,SUMIFS($Z244:$CV244,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q253))+($Q253-INT($Q253))*SUMIFS($Z244:$CV244,$Z$2:$CV$2,INT($Q253)+1),0)+($Q253-INT($Q253))*SUMIFS($Z244:$CV244,$Z$2:$CV$2,CM$2+INT($Q253)+1)+(INT($Q253)+1-$Q253)*SUMIFS($Z244:$CV244,$Z$2:$CV$2,CM$2+INT($Q253)))+$Q254*((-$Q256-INT(-$Q256))*SUMIFS($Z244:$CV244,$Z$2:$CV$2,CM$2+INT(-$Q256)+1)+(INT(-$Q256)+1+$Q256)*SUMIFS($Z244:$CV244,$Z$2:$CV$2,CM$2+INT(-$Q256))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,null,null,null,{"$f":"IF($R251=\"^\",IF(COUNTIF(Lists!$13:$13,H251)=1,0,1),0)","v":0},{"$f":"H249","v":"Расходы на онлайн агрегаторы"},{"$f":"I250","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0,null,{"$f":"IF(G251<>0,1,IF(OR($Q251=\"\",$Q251=0),0,IF($R251=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H251))),$Q251)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":252},null,null,null,null,null,{"$f":"IF($R252=\"^\",IF(COUNTIF(Lists!$13:$13,H252)=1,0,1),0)","v":0},{"$f":"H249","v":"Расходы на онлайн агрегаторы"},{"$f":"I250","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G252<>0,1,IF(OR($Q252=\"\",$Q252=0),0,IF($R252=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H252))),$Q252)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":254},null,null,null,null,null,{"$f":"IF($R254=\"^\",IF(COUNTIF(Lists!$13:$13,H254)=1,0,1),0)","v":0},{"$f":"H249","v":"Расходы на онлайн агрегаторы"},{"$f":"I250","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q251","v":1},null,{"$f":"IF(G254<>0,1,IF(OR($Q254=\"\",$Q254=0),0,IF($R254=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H254))),$Q254)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q254-(100%-Q251))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"H249","v":"Расходы на онлайн агрегаторы"},{"$f":"I250","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",2,null,{"$f":"IF(G255<>0,1,IF(OR($Q255=\"\",$Q255=0),0,IF($R255=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H255))),$Q255)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":257}]
[{"$f":"ROW()","v":258},null,null,null,null,null,{"$f":"IF($R258=\"^\",IF(COUNTIF(Lists!$13:$13,H258)=1,0,1),0)","v":0},{"$f":"H244","v":"Расходы на онлайн агрегаторы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z258:$CV258)","v":25210850},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA244:AA244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA244:AB244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA244:AC244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA244:AD244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA244:AE244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA244:AF244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21950},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA244:AG244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36300},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA244:AH244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":48350},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA244:AI244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":46400},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA244:AJ244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":58900},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA244:AK244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":86200},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA244:AL244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":124900},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA244:AM244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":159200},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA244:AN244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":178950},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA244:AO244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":172300},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA244:AP244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":211050},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA244:AQ244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":249000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA244:AR244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":288050},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA244:AS244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":284700},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA244:AT244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":262550},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA244:AU244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":201200},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA244:AV244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":206500},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA244:AW244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":255400},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA244:AX244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":337300},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA244:AY244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":400400},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA244:AZ244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":421950},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA244:BA244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":384700},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA244:BB244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":443250},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA244:BC244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":497400},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA244:BD244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":556250},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA244:BE244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":533100},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA244:BF244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":476750},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA244:BG244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":356000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA244:BH244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":354100},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA244:BI244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424600},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA244:BJ244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":549700},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA244:BK244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641600},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA244:BL244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":664950},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA244:BM244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":597100},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA244:BN244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":675450},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA244:BO244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":745800},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA244:BP244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":824450},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA244:BQ244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":781500},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA244:BR244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":690950},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA244:BS244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":508550},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA244:BT244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":491800},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA244:BU244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":566350},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA244:BV244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":710950},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA244:BW244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":807350},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA244:BX244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":813375},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA244:BY244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":710950},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA244:BZ244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":777225},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA244:CA244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":831450},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA244:CB244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":897725},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA244:CC244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":831450},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA244:CD244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":716975},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA244:CE244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":518150},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA244:CF244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":494050},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA244:CG244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":566350},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA244:CH244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":710950},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA244:CI244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA244:CJ244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA244:CK244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA244:CL244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA244:CM244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA244:CN244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA244:CO244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA244:CP244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA244:CQ244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA244:CR244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA244:CS244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA244:CT244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA244:CU244,INDIRECT(ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A261,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":260},null,null,null,null,null,{"$f":"IF($R260=\"^\",IF(COUNTIF(Lists!$13:$13,H260)=1,0,1),0)","v":0},{"$f":"H258","v":"Расходы на онлайн агрегаторы"},{"$f":"I259","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X260-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z260:$CV260)","v":1},"*",null,0.5,0.2,0.3]
[{"$f":"ROW()","v":261},null,null,null,null,null,{"$f":"IF($R261=\"^\",IF(COUNTIF(Lists!$13:$13,H261)=1,0,1),0)","v":0},{"$f":"H258","v":"Расходы на онлайн агрегаторы"},{"$f":"I259","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X260-SUM($Z261:$CV261))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z260:$CV260,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z260:$CV260,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z260:$CV260,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0.3,0.2,0.5]
[{"$f":"ROW()","v":262}]
[{"$f":"ROW()","v":263},null,null,null,null,null,{"$f":"IF($R263=\"^\",IF(COUNTIF(Lists!$13:$13,H263)=1,0,1),0)","v":0},{"$f":"Items!$M$18","v":"Расходы на поддержание конверсии"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z263:$CV263)","v":5245000},null,null,{"$f":"IF(AA$11=\"\",0,$Q266*SUMIFS(AA$15:AA262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":30000},{"$f":"IF(AB$11=\"\",0,$Q266*SUMIFS(AB$15:AB262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":35000},{"$f":"IF(AC$11=\"\",0,$Q266*SUMIFS(AC$15:AC262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":40000},{"$f":"IF(AD$11=\"\",0,$Q266*SUMIFS(AD$15:AD262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":45000},{"$f":"IF(AE$11=\"\",0,$Q266*SUMIFS(AE$15:AE262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":50000},{"$f":"IF(AF$11=\"\",0,$Q266*SUMIFS(AF$15:AF262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":55000.000000000007},{"$f":"IF(AG$11=\"\",0,$Q266*SUMIFS(AG$15:AG262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":60000.000000000007},{"$f":"IF(AH$11=\"\",0,$Q266*SUMIFS(AH$15:AH262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":65000},{"$f":"IF(AI$11=\"\",0,$Q266*SUMIFS(AI$15:AI262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":70000},{"$f":"IF(AJ$11=\"\",0,$Q266*SUMIFS(AJ$15:AJ262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":75000},{"$f":"IF(AK$11=\"\",0,$Q266*SUMIFS(AK$15:AK262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":80000},{"$f":"IF(AL$11=\"\",0,$Q266*SUMIFS(AL$15:AL262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":85000.000000000015},{"$f":"IF(AM$11=\"\",0,$Q266*SUMIFS(AM$15:AM262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":90000.000000000015},{"$f":"IF(AN$11=\"\",0,$Q266*SUMIFS(AN$15:AN262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AO$11=\"\",0,$Q266*SUMIFS(AO$15:AO262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AP$11=\"\",0,$Q266*SUMIFS(AP$15:AP262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AQ$11=\"\",0,$Q266*SUMIFS(AQ$15:AQ262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AR$11=\"\",0,$Q266*SUMIFS(AR$15:AR262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AS$11=\"\",0,$Q266*SUMIFS(AS$15:AS262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AT$11=\"\",0,$Q266*SUMIFS(AT$15:AT262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AU$11=\"\",0,$Q266*SUMIFS(AU$15:AU262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AV$11=\"\",0,$Q266*SUMIFS(AV$15:AV262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AW$11=\"\",0,$Q266*SUMIFS(AW$15:AW262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AX$11=\"\",0,$Q266*SUMIFS(AX$15:AX262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AY$11=\"\",0,$Q266*SUMIFS(AY$15:AY262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(AZ$11=\"\",0,$Q266*SUMIFS(AZ$15:AZ262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BA$11=\"\",0,$Q266*SUMIFS(BA$15:BA262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BB$11=\"\",0,$Q266*SUMIFS(BB$15:BB262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BC$11=\"\",0,$Q266*SUMIFS(BC$15:BC262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BD$11=\"\",0,$Q266*SUMIFS(BD$15:BD262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BE$11=\"\",0,$Q266*SUMIFS(BE$15:BE262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BF$11=\"\",0,$Q266*SUMIFS(BF$15:BF262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BG$11=\"\",0,$Q266*SUMIFS(BG$15:BG262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BH$11=\"\",0,$Q266*SUMIFS(BH$15:BH262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BI$11=\"\",0,$Q266*SUMIFS(BI$15:BI262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BJ$11=\"\",0,$Q266*SUMIFS(BJ$15:BJ262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BK$11=\"\",0,$Q266*SUMIFS(BK$15:BK262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BL$11=\"\",0,$Q266*SUMIFS(BL$15:BL262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BM$11=\"\",0,$Q266*SUMIFS(BM$15:BM262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BN$11=\"\",0,$Q266*SUMIFS(BN$15:BN262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BO$11=\"\",0,$Q266*SUMIFS(BO$15:BO262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BP$11=\"\",0,$Q266*SUMIFS(BP$15:BP262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BQ$11=\"\",0,$Q266*SUMIFS(BQ$15:BQ262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BR$11=\"\",0,$Q266*SUMIFS(BR$15:BR262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BS$11=\"\",0,$Q266*SUMIFS(BS$15:BS262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BT$11=\"\",0,$Q266*SUMIFS(BT$15:BT262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BU$11=\"\",0,$Q266*SUMIFS(BU$15:BU262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BV$11=\"\",0,$Q266*SUMIFS(BV$15:BV262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BW$11=\"\",0,$Q266*SUMIFS(BW$15:BW262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BX$11=\"\",0,$Q266*SUMIFS(BX$15:BX262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BY$11=\"\",0,$Q266*SUMIFS(BY$15:BY262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(BZ$11=\"\",0,$Q266*SUMIFS(BZ$15:BZ262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(CA$11=\"\",0,$Q266*SUMIFS(CA$15:CA262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(CB$11=\"\",0,$Q266*SUMIFS(CB$15:CB262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(CC$11=\"\",0,$Q266*SUMIFS(CC$15:CC262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(CD$11=\"\",0,$Q266*SUMIFS(CD$15:CD262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(CE$11=\"\",0,$Q266*SUMIFS(CE$15:CE262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(CF$11=\"\",0,$Q266*SUMIFS(CF$15:CF262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(CG$11=\"\",0,$Q266*SUMIFS(CG$15:CG262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(CH$11=\"\",0,$Q266*SUMIFS(CH$15:CH262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":95000},{"$f":"IF(CI$11=\"\",0,$Q266*SUMIFS(CI$15:CI262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q266*SUMIFS(CJ$15:CJ262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CK$11=\"\",0,$Q266*SUMIFS(CK$15:CK262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CL$11=\"\",0,$Q266*SUMIFS(CL$15:CL262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CM$11=\"\",0,$Q266*SUMIFS(CM$15:CM262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CN$11=\"\",0,$Q266*SUMIFS(CN$15:CN262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CO$11=\"\",0,$Q266*SUMIFS(CO$15:CO262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CP$11=\"\",0,$Q266*SUMIFS(CP$15:CP262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q266*SUMIFS(CQ$15:CQ262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CR$11=\"\",0,$Q266*SUMIFS(CR$15:CR262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CS$11=\"\",0,$Q266*SUMIFS(CS$15:CS262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CT$11=\"\",0,$Q266*SUMIFS(CT$15:CT262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0},{"$f":"IF(CU$11=\"\",0,$Q266*SUMIFS(CU$15:CU262,$H$15:$H262,$Q265,$I$15:$I262,\"\",$L$15:$L262,$L263))","v":0}]
[{"$f":"ROW()","v":265},null,null,null,null,null,{"$f":"IF($R265=\"^\",IF(COUNTIF(Lists!$13:$13,H265)=1,0,1),0)","v":0},{"$f":"IF(Q264=Lists!$BG$16,Lists!$AY$13,Lists!$BC$13)","v":"натуральные факторы переменных расходов маркетинга"},{"$f":"Mrkting!$I$227","v":"Выбираем показатель (фактор) зависимости"},null,null,null,null,null,null,"*","Конверсия в заказ","^",{"$f":"IF(G265<>0,1,IF(OR($Q265=\"\",$Q265=0),0,IF($R265=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H265))),$Q265)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H263","v":"Расходы на поддержание конверсии"},{"$f":"Mrkting!$I$228","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",100000,null,{"$f":"IF(G266<>0,1,IF(OR($Q266=\"\",$Q266=0),0,IF($R266=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H266))),$Q266)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":268},null,null,null,null,null,{"$f":"IF($R268=\"^\",IF(COUNTIF(Lists!$13:$13,H268)=1,0,1),0)","v":0},{"$f":"H263","v":"Расходы на поддержание конверсии"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z268:$CV268)","v":5238666.666666666},null,null,{"$f":"IF(AA$11=\"\",0,$Q270*(IF(AA$2=1,SUMIFS($Z263:$CV263,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q272))+($Q272-INT($Q272))*SUMIFS($Z263:$CV263,$Z$2:$CV$2,INT($Q272)+1),0)+($Q272-INT($Q272))*SUMIFS($Z263:$CV263,$Z$2:$CV$2,AA$2+INT($Q272)+1)+(INT($Q272)+1-$Q272)*SUMIFS($Z263:$CV263,$Z$2:$CV$2,AA$2+INT($Q272)))+$Q273*((-$Q275-INT(-$Q275))*SUMIFS($Z263:$CV263,$Z$2:$CV$2,AA$2+INT(-$Q275)+1)+(INT(-$Q275)+1+$Q275)*SUMIFS($Z263:$CV263,$Z$2:$CV$2,AA$2+INT(-$Q275))))","v":28000},34666.666666666672,39666.666666666672,44666.666666666664,49666.666666666664,54666.666666666679,59666.666666666672,64666.666666666664,69666.666666666672,74666.666666666672,79666.666666666672,84666.666666666672,89666.666666666686,94666.666666666672,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,{"$f":"IF(BG$11=\"\",0,$Q270*(IF(BG$2=1,SUMIFS($Z263:$CV263,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q272))+($Q272-INT($Q272))*SUMIFS($Z263:$CV263,$Z$2:$CV$2,INT($Q272)+1),0)+($Q272-INT($Q272))*SUMIFS($Z263:$CV263,$Z$2:$CV$2,BG$2+INT($Q272)+1)+(INT($Q272)+1-$Q272)*SUMIFS($Z263:$CV263,$Z$2:$CV$2,BG$2+INT($Q272)))+$Q273*((-$Q275-INT(-$Q275))*SUMIFS($Z263:$CV263,$Z$2:$CV$2,BG$2+INT(-$Q275)+1)+(INT(-$Q275)+1+$Q275)*SUMIFS($Z263:$CV263,$Z$2:$CV$2,BG$2+INT(-$Q275))))","v":95000},95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,95000,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q270*(IF(CM$2=1,SUMIFS($Z263:$CV263,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q272))+($Q272-INT($Q272))*SUMIFS($Z263:$CV263,$Z$2:$CV$2,INT($Q272)+1),0)+($Q272-INT($Q272))*SUMIFS($Z263:$CV263,$Z$2:$CV$2,CM$2+INT($Q272)+1)+(INT($Q272)+1-$Q272)*SUMIFS($Z263:$CV263,$Z$2:$CV$2,CM$2+INT($Q272)))+$Q273*((-$Q275-INT(-$Q275))*SUMIFS($Z263:$CV263,$Z$2:$CV$2,CM$2+INT(-$Q275)+1)+(INT(-$Q275)+1+$Q275)*SUMIFS($Z263:$CV263,$Z$2:$CV$2,CM$2+INT(-$Q275))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":269},null,null,null,null,null,{"$f":"IF($R269=\"^\",IF(COUNTIF(Lists!$13:$13,H269)=1,0,1),0)","v":0},{"$f":"H268","v":"Расходы на поддержание конверсии"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":271},null,null,null,null,null,{"$f":"IF($R271=\"^\",IF(COUNTIF(Lists!$13:$13,H271)=1,0,1),0)","v":0},{"$f":"H268","v":"Расходы на поддержание конверсии"},{"$f":"I269","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G271<>0,1,IF(OR($Q271=\"\",$Q271=0),0,IF($R271=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H271))),$Q271)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":272},null,null,null,null,null,{"$f":"IF($R272=\"^\",IF(COUNTIF(Lists!$13:$13,H272)=1,0,1),0)","v":0},{"$f":"H268","v":"Расходы на поддержание конверсии"},{"$f":"I269","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q271/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G272<>0,1,IF(OR($Q272=\"\",$Q272=0),0,IF($R272=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H272))),$Q272)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q272-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q271/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":273},null,null,null,null,null,{"$f":"IF($R273=\"^\",IF(COUNTIF(Lists!$13:$13,H273)=1,0,1),0)","v":0},{"$f":"H268","v":"Расходы на поддержание конверсии"},{"$f":"I269","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q270","v":1},null,{"$f":"IF(G273<>0,1,IF(OR($Q273=\"\",$Q273=0),0,IF($R273=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H273))),$Q273)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q273-(100%-Q270))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":274},null,null,null,null,null,{"$f":"IF($R274=\"^\",IF(COUNTIF(Lists!$13:$13,H274)=1,0,1),0)","v":0},{"$f":"H268","v":"Расходы на поддержание конверсии"},{"$f":"I269","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",2,null,{"$f":"IF(G274<>0,1,IF(OR($Q274=\"\",$Q274=0),0,IF($R274=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H274))),$Q274)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":276}]
[{"$f":"ROW()","v":277},null,null,null,null,null,{"$f":"IF($R277=\"^\",IF(COUNTIF(Lists!$13:$13,H277)=1,0,1),0)","v":0},{"$f":"H263","v":"Расходы на поддержание конверсии"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z277:$CV277)","v":5197500},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA263:AA263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA263:AB263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":32500},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA263:AC263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37500},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA263:AD263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":42500},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA263:AE263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":47500},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA263:AF263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52500},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA263:AG263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":57500.000000000007},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA263:AH263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":62500},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA263:AI263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":67500},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA263:AJ263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":72500},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA263:AK263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77500},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA263:AL263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":82500},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA263:AM263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87500.000000000015},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA263:AN263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92500},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA263:AO263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA263:AP263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA263:AQ263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA263:AR263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA263:AS263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA263:AT263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA263:AU263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA263:AV263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA263:AW263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA263:AX263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA263:AY263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA263:AZ263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA263:BA263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA263:BB263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA263:BC263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA263:BD263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA263:BE263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA263:BF263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA263:BG263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA263:BH263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA263:BI263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA263:BJ263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA263:BK263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA263:BL263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA263:BM263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA263:BN263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA263:BO263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA263:BP263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA263:BQ263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA263:BR263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA263:BS263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA263:BT263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA263:BU263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA263:BV263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA263:BW263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA263:BX263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA263:BY263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA263:BZ263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA263:CA263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA263:CB263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA263:CC263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA263:CD263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA263:CE263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA263:CF263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA263:CG263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA263:CH263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA263:CI263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA263:CJ263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA263:CK263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA263:CL263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA263:CM263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA263:CN263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA263:CO263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA263:CP263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA263:CQ263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA263:CR263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA263:CS263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA263:CT263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA263:CU263,INDIRECT(ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A280,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":279},null,null,null,null,null,{"$f":"IF($R279=\"^\",IF(COUNTIF(Lists!$13:$13,H279)=1,0,1),0)","v":0},{"$f":"H277","v":"Расходы на поддержание конверсии"},{"$f":"I278","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X279-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z279:$CV279)","v":1},"*",null,{"$f":"100%-SUM($AB279:$CV279)","v":0.5},0.5]
[{"$f":"ROW()","v":280},null,null,null,null,null,{"$f":"IF($R280=\"^\",IF(COUNTIF(Lists!$13:$13,H280)=1,0,1),0)","v":0},{"$f":"H277","v":"Расходы на поддержание конверсии"},{"$f":"I278","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X279-SUM($Z280:$CV280))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z279:$CV279,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z279:$CV279,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z279:$CV279,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0.5,0.5]
[{"$f":"ROW()","v":282},null,null,null,null,null,{"$f":"IF($R282=\"^\",IF(COUNTIF(Lists!$13:$13,H282)=1,0,1),0)","v":0},{"$f":"Items!$Q$16","v":"ФОТ сотрудников маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z282:$CV282)","v":4923500.3315999992},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q284,AA$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AA$2-$Q284)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q284,AB$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AB$2-$Q284)/12))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q284,AC$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AC$2-$Q284)/12))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q284,AD$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AD$2-$Q284)/12))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q284,AE$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AE$2-$Q284)/12))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q284,AF$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AF$2-$Q284)/12))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q284,AG$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AG$2-$Q284)/12))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q284,AH$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AH$2-$Q284)/12))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q284,AI$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AI$2-$Q284)/12))))","v":90000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q284,AJ$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AJ$2-$Q284)/12))))","v":90000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q284,AK$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AK$2-$Q284)/12))))","v":90000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q284,AL$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AL$2-$Q284)/12))))","v":90000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q284,AM$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AM$2-$Q284)/12))))","v":90000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q284,AN$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AN$2-$Q284)/12))))","v":90000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q284,AO$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AO$2-$Q284)/12))))","v":90000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q284,AP$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AP$2-$Q284)/12))))","v":90000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q284,AQ$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AQ$2-$Q284)/12))))","v":90000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q284,AR$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AR$2-$Q284)/12))))","v":90000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q284,AS$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AS$2-$Q284)/12))))","v":90000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q284,AT$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AT$2-$Q284)/12))))","v":90000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q284,AU$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AU$2-$Q284)/12))))","v":92700},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q284,AV$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AV$2-$Q284)/12))))","v":92700},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q284,AW$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AW$2-$Q284)/12))))","v":92700},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q284,AX$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AX$2-$Q284)/12))))","v":92700},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q284,AY$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AY$2-$Q284)/12))))","v":92700},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q284,AZ$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((AZ$2-$Q284)/12))))","v":92700},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q284,BA$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BA$2-$Q284)/12))))","v":92700},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q284,BB$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BB$2-$Q284)/12))))","v":92700},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q284,BC$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BC$2-$Q284)/12))))","v":92700},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q284,BD$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BD$2-$Q284)/12))))","v":92700},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q284,BE$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BE$2-$Q284)/12))))","v":92700},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q284,BF$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BF$2-$Q284)/12))))","v":92700},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q284,BG$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BG$2-$Q284)/12))))","v":95481},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q284,BH$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BH$2-$Q284)/12))))","v":95481},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q284,BI$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BI$2-$Q284)/12))))","v":95481},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q284,BJ$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BJ$2-$Q284)/12))))","v":95481},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q284,BK$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BK$2-$Q284)/12))))","v":95481},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q284,BL$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BL$2-$Q284)/12))))","v":95481},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q284,BM$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BM$2-$Q284)/12))))","v":95481},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q284,BN$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BN$2-$Q284)/12))))","v":95481},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q284,BO$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BO$2-$Q284)/12))))","v":95481},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q284,BP$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BP$2-$Q284)/12))))","v":95481},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q284,BQ$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BQ$2-$Q284)/12))))","v":95481},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q284,BR$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BR$2-$Q284)/12))))","v":95481},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q284,BS$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BS$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q284,BT$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BT$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q284,BU$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BU$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q284,BV$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BV$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q284,BW$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BW$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q284,BX$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BX$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q284,BY$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BY$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q284,BZ$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((BZ$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q284,CA$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CA$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q284,CB$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CB$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q284,CC$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CC$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q284,CD$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CD$2-$Q284)/12))))","v":98345.430000000008},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q284,CE$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CE$2-$Q284)/12))))","v":101295.79289999999},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q284,CF$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CF$2-$Q284)/12))))","v":101295.79289999999},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q284,CG$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CG$2-$Q284)/12))))","v":101295.79289999999},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q284,CH$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CH$2-$Q284)/12))))","v":101295.79289999999},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q284,CI$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CI$2-$Q284)/12))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2<$Q284,CJ$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CJ$2-$Q284)/12))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2<$Q284,CK$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CK$2-$Q284)/12))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2<$Q284,CL$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CL$2-$Q284)/12))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2<$Q284,CM$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CM$2-$Q284)/12))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2<$Q284,CN$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CN$2-$Q284)/12))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2<$Q284,CO$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CO$2-$Q284)/12))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2<$Q284,CP$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CP$2-$Q284)/12))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2<$Q284,CQ$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CQ$2-$Q284)/12))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2<$Q284,CR$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CR$2-$Q284)/12))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2<$Q284,CS$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CS$2-$Q284)/12))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2<$Q284,CT$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CT$2-$Q284)/12))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2<$Q284,CU$2>$Q286),0,$Q287*$Q288*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q289,INT((CU$2-$Q284)/12))))","v":0}]
[{"$f":"ROW()","v":283},null,null,null,null,null,{"$f":"IF($R283=\"^\",IF(COUNTIF(Lists!$13:$13,H283)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления ФОТ",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-01-01","^",{"$f":"IF(G283<>0,1,IF(OR($Q283=\"\",$Q283=0),0,IF($R283=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H283))),$Q283)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":285},null,null,null,null,null,{"$f":"IF($R285=\"^\",IF(COUNTIF(Lists!$13:$13,H285)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата начисления ФОТ",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G285<>0,1,IF(OR($Q285=\"\",$Q285=0),0,IF($R285=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H285))),$Q285)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":286},null,null,null,null,null,{"$f":"IF($R286=\"^\",IF(COUNTIF(Lists!$13:$13,H286)=1,0,1),0)","v":0},{"$f":"H282","v":"ФОТ сотрудников маркетинга"},{"$f":"I285","v":"Конечная дата начисления ФОТ"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q285)=0,Q285=0,Q285=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q285))","v":60},null,{"$f":"IF(G286<>0,1,IF(OR($Q286=\"\",$Q286=0),0,IF($R286=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H286))),$Q286)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q286-IF(OR(SUMIFS($2:$2,$11:$11,Q285)=0,Q285=0,Q285=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q285)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":287},null,null,null,null,null,{"$f":"IF($R287=\"^\",IF(COUNTIF(Lists!$13:$13,H287)=1,0,1),0)","v":0},{"$f":"H282","v":"ФОТ сотрудников маркетинга"},"Количество сотрудников",null,null,null,"кол-во сотр.",null,null,"*",2,null,{"$f":"IF(G287<>0,1,IF(OR($Q287=\"\",$Q287=0),0,IF($R287=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H287))),$Q287)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":288},null,null,null,null,null,{"$f":"IF($R288=\"^\",IF(COUNTIF(Lists!$13:$13,H288)=1,0,1),0)","v":0},{"$f":"H282","v":"ФОТ сотрудников маркетинга"},"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника",null,null,null,"руб./мес.",null,null,"*",45000,null,{"$f":"IF(G288<>0,1,IF(OR($Q288=\"\",$Q288=0),0,IF($R288=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H288))),$Q288)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":290}]
[{"$f":"ROW()","v":291},null,null,null,null,null,{"$f":"IF($R291=\"^\",IF(COUNTIF(Lists!$13:$13,H291)=1,0,1),0)","v":0},{"$f":"H282","v":"ФОТ сотрудников маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z291:$CV291)","v":4872852.4351499993},null,null,{"$f":"IF(AA$11=\"\",0,$Q293*(IF(AA$2=1,SUMIFS($Z282:$CV282,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q295))+($Q295-INT($Q295))*SUMIFS($Z282:$CV282,$Z$2:$CV$2,INT($Q295)+1),0)+($Q295-INT($Q295))*SUMIFS($Z282:$CV282,$Z$2:$CV$2,AA$2+INT($Q295)+1)+(INT($Q295)+1-$Q295)*SUMIFS($Z282:$CV282,$Z$2:$CV$2,AA$2+INT($Q295)))+$Q296*((-$Q298-INT(-$Q298))*SUMIFS($Z282:$CV282,$Z$2:$CV$2,AA$2+INT(-$Q298)+1)+(INT(-$Q298)+1+$Q298)*SUMIFS($Z282:$CV282,$Z$2:$CV$2,AA$2+INT(-$Q298))))","v":0},0,0,0,0,0,0,0,45000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,90000,91350,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,92700,{"$f":"IF(BG$11=\"\",0,$Q293*(IF(BG$2=1,SUMIFS($Z282:$CV282,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q295))+($Q295-INT($Q295))*SUMIFS($Z282:$CV282,$Z$2:$CV$2,INT($Q295)+1),0)+($Q295-INT($Q295))*SUMIFS($Z282:$CV282,$Z$2:$CV$2,BG$2+INT($Q295)+1)+(INT($Q295)+1-$Q295)*SUMIFS($Z282:$CV282,$Z$2:$CV$2,BG$2+INT($Q295)))+$Q296*((-$Q298-INT(-$Q298))*SUMIFS($Z282:$CV282,$Z$2:$CV$2,BG$2+INT(-$Q298)+1)+(INT(-$Q298)+1+$Q298)*SUMIFS($Z282:$CV282,$Z$2:$CV$2,BG$2+INT(-$Q298))))","v":94090.5},95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,95481,96913.214999999997,98345.430000000008,98345.430000000008,98345.430000000008,98345.430000000008,98345.430000000008,98345.430000000008,98345.430000000008,98345.430000000008,98345.430000000008,98345.430000000008,98345.430000000008,99820.611449999997,101295.79289999999,101295.79289999999,101295.79289999999,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q293*(IF(CM$2=1,SUMIFS($Z282:$CV282,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q295))+($Q295-INT($Q295))*SUMIFS($Z282:$CV282,$Z$2:$CV$2,INT($Q295)+1),0)+($Q295-INT($Q295))*SUMIFS($Z282:$CV282,$Z$2:$CV$2,CM$2+INT($Q295)+1)+(INT($Q295)+1-$Q295)*SUMIFS($Z282:$CV282,$Z$2:$CV$2,CM$2+INT($Q295)))+$Q296*((-$Q298-INT(-$Q298))*SUMIFS($Z282:$CV282,$Z$2:$CV$2,CM$2+INT(-$Q298)+1)+(INT(-$Q298)+1+$Q298)*SUMIFS($Z282:$CV282,$Z$2:$CV$2,CM$2+INT(-$Q298))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293},null,null,null,null,null,{"$f":"IF($R293=\"^\",IF(COUNTIF(Lists!$13:$13,H293)=1,0,1),0)","v":0},{"$f":"H291","v":"ФОТ сотрудников маркетинга"},{"$f":"I292","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G293<>0,1,IF(OR($Q293=\"\",$Q293=0),0,IF($R293=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H293))),$Q293)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":294},null,null,null,null,null,{"$f":"IF($R294=\"^\",IF(COUNTIF(Lists!$13:$13,H294)=1,0,1),0)","v":0},{"$f":"H291","v":"ФОТ сотрудников маркетинга"},{"$f":"I292","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G294<>0,1,IF(OR($Q294=\"\",$Q294=0),0,IF($R294=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H294))),$Q294)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":296},null,null,null,null,null,{"$f":"IF($R296=\"^\",IF(COUNTIF(Lists!$13:$13,H296)=1,0,1),0)","v":0},{"$f":"H291","v":"ФОТ сотрудников маркетинга"},{"$f":"I292","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q293","v":0.5},null,{"$f":"IF(G296<>0,1,IF(OR($Q296=\"\",$Q296=0),0,IF($R296=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H296))),$Q296)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q296-(100%-Q293))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":297},null,null,null,null,null,{"$f":"IF($R297=\"^\",IF(COUNTIF(Lists!$13:$13,H297)=1,0,1),0)","v":0},{"$f":"H291","v":"ФОТ сотрудников маркетинга"},{"$f":"I292","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G297<>0,1,IF(OR($Q297=\"\",$Q297=0),0,IF($R297=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H297))),$Q297)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":299}]
[{"$f":"ROW()","v":300},null,null,null,null,null,{"$f":"IF($R300=\"^\",IF(COUNTIF(Lists!$13:$13,H300)=1,0,1),0)","v":0},{"$f":"H282","v":"ФОТ сотрудников маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z300:$CV300)","v":4923500.3315999992},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA282:AA282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA282:AB282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA282:AC282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA282:AD282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA282:AE282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA282:AF282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA282:AG282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA282:AH282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA282:AI282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA282:AJ282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA282:AK282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA282:AL282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA282:AM282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA282:AN282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA282:AO282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA282:AP282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA282:AQ282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA282:AR282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA282:AS282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA282:AT282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA282:AU282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA282:AV282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA282:AW282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA282:AX282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA282:AY282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA282:AZ282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA282:BA282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA282:BB282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA282:BC282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA282:BD282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA282:BE282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA282:BF282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92700},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA282:BG282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA282:BH282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA282:BI282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA282:BJ282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA282:BK282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA282:BL282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA282:BM282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA282:BN282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA282:BO282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA282:BP282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA282:BQ282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA282:BR282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95481},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA282:BS282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA282:BT282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA282:BU282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA282:BV282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA282:BW282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA282:BX282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA282:BY282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA282:BZ282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA282:CA282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA282:CB282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA282:CC282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA282:CD282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":98345.430000000008},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA282:CE282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":101295.79289999999},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA282:CF282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":101295.79289999999},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA282:CG282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":101295.79289999999},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA282:CH282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":101295.79289999999},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA282:CI282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA282:CJ282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA282:CK282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA282:CL282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA282:CM282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA282:CN282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA282:CO282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA282:CP282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA282:CQ282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA282:CR282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA282:CS282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA282:CT282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA282:CU282,INDIRECT(ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A303,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":301},null,null,null,null,null,{"$f":"IF($R301=\"^\",IF(COUNTIF(Lists!$13:$13,H301)=1,0,1),0)","v":0},{"$f":"H300","v":"ФОТ сотрудников маркетинга"},{"$f":"Mrkting!$I$240","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":302},null,null,null,null,null,{"$f":"IF($R302=\"^\",IF(COUNTIF(Lists!$13:$13,H302)=1,0,1),0)","v":0},{"$f":"H300","v":"ФОТ сотрудников маркетинга"},{"$f":"I301","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X302-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z302:$CV302)","v":1},"*",null,{"$f":"100%-SUM($AB302:$CV302)","v":1}]
[{"$f":"ROW()","v":303},null,null,null,null,null,{"$f":"IF($R303=\"^\",IF(COUNTIF(Lists!$13:$13,H303)=1,0,1),0)","v":0},{"$f":"H300","v":"ФОТ сотрудников маркетинга"},{"$f":"I301","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X302-SUM($Z303:$CV303))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z302:$CV302,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z302:$CV302,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z302:$CV302,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":304}]
[{"$f":"ROW()","v":305},null,null,null,null,null,{"$f":"IF($R305=\"^\",IF(COUNTIF(Lists!$13:$13,H305)=1,0,1),0)","v":0},{"$f":"Items!$Q$17","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z305:$CV305)","v":659407},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q307,AA$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AA$2-$Q307)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q307,AB$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AB$2-$Q307)/12))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q307,AC$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AC$2-$Q307)/12))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q307,AD$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AD$2-$Q307)/12))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q307,AE$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AE$2-$Q307)/12))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q307,AF$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AF$2-$Q307)/12))))","v":10000},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q307,AG$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AG$2-$Q307)/12))))","v":10000},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q307,AH$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AH$2-$Q307)/12))))","v":10000},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q307,AI$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AI$2-$Q307)/12))))","v":10000},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q307,AJ$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AJ$2-$Q307)/12))))","v":10000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q307,AK$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AK$2-$Q307)/12))))","v":10000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q307,AL$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AL$2-$Q307)/12))))","v":10000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q307,AM$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AM$2-$Q307)/12))))","v":10000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q307,AN$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AN$2-$Q307)/12))))","v":10000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q307,AO$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AO$2-$Q307)/12))))","v":10000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q307,AP$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AP$2-$Q307)/12))))","v":10000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q307,AQ$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AQ$2-$Q307)/12))))","v":10000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q307,AR$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AR$2-$Q307)/12))))","v":11000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q307,AS$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AS$2-$Q307)/12))))","v":11000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q307,AT$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AT$2-$Q307)/12))))","v":11000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q307,AU$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AU$2-$Q307)/12))))","v":11000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q307,AV$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AV$2-$Q307)/12))))","v":11000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q307,AW$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AW$2-$Q307)/12))))","v":11000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q307,AX$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AX$2-$Q307)/12))))","v":11000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q307,AY$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AY$2-$Q307)/12))))","v":11000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q307,AZ$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((AZ$2-$Q307)/12))))","v":11000},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q307,BA$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BA$2-$Q307)/12))))","v":11000},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q307,BB$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BB$2-$Q307)/12))))","v":11000},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q307,BC$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BC$2-$Q307)/12))))","v":11000},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q307,BD$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BD$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q307,BE$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BE$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q307,BF$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BF$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q307,BG$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BG$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q307,BH$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BH$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q307,BI$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BI$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q307,BJ$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BJ$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q307,BK$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BK$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q307,BL$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BL$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q307,BM$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BM$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q307,BN$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BN$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q307,BO$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BO$2-$Q307)/12))))","v":12100.000000000002},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q307,BP$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BP$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q307,BQ$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BQ$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q307,BR$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BR$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q307,BS$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BS$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q307,BT$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BT$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q307,BU$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BU$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q307,BV$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BV$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q307,BW$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BW$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q307,BX$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BX$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q307,BY$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BY$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q307,BZ$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((BZ$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q307,CA$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CA$2-$Q307)/12))))","v":13310.000000000004},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q307,CB$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CB$2-$Q307)/12))))","v":14641.000000000004},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q307,CC$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CC$2-$Q307)/12))))","v":14641.000000000004},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q307,CD$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CD$2-$Q307)/12))))","v":14641.000000000004},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q307,CE$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CE$2-$Q307)/12))))","v":14641.000000000004},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q307,CF$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CF$2-$Q307)/12))))","v":14641.000000000004},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q307,CG$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CG$2-$Q307)/12))))","v":14641.000000000004},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q307,CH$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CH$2-$Q307)/12))))","v":14641.000000000004},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q307,CI$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CI$2-$Q307)/12))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2<$Q307,CJ$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CJ$2-$Q307)/12))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2<$Q307,CK$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CK$2-$Q307)/12))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2<$Q307,CL$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CL$2-$Q307)/12))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2<$Q307,CM$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CM$2-$Q307)/12))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2<$Q307,CN$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CN$2-$Q307)/12))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2<$Q307,CO$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CO$2-$Q307)/12))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2<$Q307,CP$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CP$2-$Q307)/12))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2<$Q307,CQ$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CQ$2-$Q307)/12))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2<$Q307,CR$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CR$2-$Q307)/12))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2<$Q307,CS$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CS$2-$Q307)/12))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2<$Q307,CT$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CT$2-$Q307)/12))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2<$Q307,CU$2>$Q309),0,$Q310*$Q311*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q312,INT((CU$2-$Q307)/12))))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,{"$f":"IF($R306=\"^\",IF(COUNTIF(Lists!$13:$13,H306)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления расхода",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-10-01","^",{"$f":"IF(G306<>0,1,IF(OR($Q306=\"\",$Q306=0),0,IF($R306=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H306))),$Q306)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":307},null,null,null,null,null,{"$f":"IF($R307=\"^\",IF(COUNTIF(Lists!$13:$13,H307)=1,0,1),0)","v":0},{"$f":"H305","v":"Прочие расходы маркетинга"},{"$f":"I306","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q306)=0,Q306=0,Q306=\"\"),1,SUMIFS($2:$2,$11:$11,Q306))","v":6},null,{"$f":"IF(G307<>0,1,IF(OR($Q307=\"\",$Q307=0),0,IF($R307=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H307))),$Q307)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q307-IF(OR(SUMIFS($2:$2,$11:$11,Q306)=0,Q306=0,Q306=\"\"),1,SUMIFS($2:$2,$11:$11,Q306)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":308},null,null,null,null,null,{"$f":"IF($R308=\"^\",IF(COUNTIF(Lists!$13:$13,H308)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата начисления расхода",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G308<>0,1,IF(OR($Q308=\"\",$Q308=0),0,IF($R308=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H308))),$Q308)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":309},null,null,null,null,null,{"$f":"IF($R309=\"^\",IF(COUNTIF(Lists!$13:$13,H309)=1,0,1),0)","v":0},{"$f":"H305","v":"Прочие расходы маркетинга"},{"$f":"I308","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q308)=0,Q308=0,Q308=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q308))","v":60},null,{"$f":"IF(G309<>0,1,IF(OR($Q309=\"\",$Q309=0),0,IF($R309=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H309))),$Q309)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q309-IF(OR(SUMIFS($2:$2,$11:$11,Q308)=0,Q308=0,Q308=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q308)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"H305","v":"Прочие расходы маркетинга"},"Количество единиц расхода в месяц",null,null,null,"ед.расх./мес.",null,null,"*",1,null,{"$f":"IF(G310<>0,1,IF(OR($Q310=\"\",$Q310=0),0,IF($R310=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H310))),$Q310)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":311},null,null,null,null,null,{"$f":"IF($R311=\"^\",IF(COUNTIF(Lists!$13:$13,H311)=1,0,1),0)","v":0},{"$f":"H305","v":"Прочие расходы маркетинга"},"Средняя стоимость расхода за 1 единицу",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G311<>0,1,IF(OR($Q311=\"\",$Q311=0),0,IF($R311=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H311))),$Q311)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":312},null,null,null,null,null,{"$f":"IF($R312=\"^\",IF(COUNTIF(Lists!$13:$13,H312)=1,0,1),0)","v":0},{"$f":"H305","v":"Прочие расходы маркетинга"},"Ежегодная индексация расхода",null,null,null,{"$f":"Mrkting!$M$289","v":"%г"},null,null,"*",0.1,null,{"$f":"IF(G312<>0,1,IF(OR($Q312=\"\",$Q312=0),0,IF($R312=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H312))),$Q312)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314},null,null,null,null,null,{"$f":"IF($R314=\"^\",IF(COUNTIF(Lists!$13:$13,H314)=1,0,1),0)","v":0},{"$f":"H305","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z314:$CV314)","v":659407},null,null,{"$f":"IF(AA$11=\"\",0,$Q316*(IF(AA$2=1,SUMIFS($Z305:$CV305,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q318))+($Q318-INT($Q318))*SUMIFS($Z305:$CV305,$Z$2:$CV$2,INT($Q318)+1),0)+($Q318-INT($Q318))*SUMIFS($Z305:$CV305,$Z$2:$CV$2,AA$2+INT($Q318)+1)+(INT($Q318)+1-$Q318)*SUMIFS($Z305:$CV305,$Z$2:$CV$2,AA$2+INT($Q318)))+$Q319*((-$Q321-INT(-$Q321))*SUMIFS($Z305:$CV305,$Z$2:$CV$2,AA$2+INT(-$Q321)+1)+(INT(-$Q321)+1+$Q321)*SUMIFS($Z305:$CV305,$Z$2:$CV$2,AA$2+INT(-$Q321))))","v":0},0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,11000,12100.000000000002,12100.000000000002,12100.000000000002,{"$f":"IF(BG$11=\"\",0,$Q316*(IF(BG$2=1,SUMIFS($Z305:$CV305,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q318))+($Q318-INT($Q318))*SUMIFS($Z305:$CV305,$Z$2:$CV$2,INT($Q318)+1),0)+($Q318-INT($Q318))*SUMIFS($Z305:$CV305,$Z$2:$CV$2,BG$2+INT($Q318)+1)+(INT($Q318)+1-$Q318)*SUMIFS($Z305:$CV305,$Z$2:$CV$2,BG$2+INT($Q318)))+$Q319*((-$Q321-INT(-$Q321))*SUMIFS($Z305:$CV305,$Z$2:$CV$2,BG$2+INT(-$Q321)+1)+(INT(-$Q321)+1+$Q321)*SUMIFS($Z305:$CV305,$Z$2:$CV$2,BG$2+INT(-$Q321))))","v":12100.000000000002},12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,12100.000000000002,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,13310.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,14641.000000000004,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q316*(IF(CM$2=1,SUMIFS($Z305:$CV305,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q318))+($Q318-INT($Q318))*SUMIFS($Z305:$CV305,$Z$2:$CV$2,INT($Q318)+1),0)+($Q318-INT($Q318))*SUMIFS($Z305:$CV305,$Z$2:$CV$2,CM$2+INT($Q318)+1)+(INT($Q318)+1-$Q318)*SUMIFS($Z305:$CV305,$Z$2:$CV$2,CM$2+INT($Q318)))+$Q319*((-$Q321-INT(-$Q321))*SUMIFS($Z305:$CV305,$Z$2:$CV$2,CM$2+INT(-$Q321)+1)+(INT(-$Q321)+1+$Q321)*SUMIFS($Z305:$CV305,$Z$2:$CV$2,CM$2+INT(-$Q321))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},null,null,null,null,null,{"$f":"IF($R315=\"^\",IF(COUNTIF(Lists!$13:$13,H315)=1,0,1),0)","v":0},{"$f":"H314","v":"Прочие расходы маркетинга"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":316},null,null,null,null,null,{"$f":"IF($R316=\"^\",IF(COUNTIF(Lists!$13:$13,H316)=1,0,1),0)","v":0},{"$f":"H314","v":"Прочие расходы маркетинга"},{"$f":"I315","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",1,null,{"$f":"IF(G316<>0,1,IF(OR($Q316=\"\",$Q316=0),0,IF($R316=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H316))),$Q316)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,{"$f":"IF($R317=\"^\",IF(COUNTIF(Lists!$13:$13,H317)=1,0,1),0)","v":0},{"$f":"H314","v":"Прочие расходы маркетинга"},{"$f":"I315","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G317<>0,1,IF(OR($Q317=\"\",$Q317=0),0,IF($R317=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H317))),$Q317)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H314","v":"Прочие расходы маркетинга"},{"$f":"I315","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q317/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G318<>0,1,IF(OR($Q318=\"\",$Q318=0),0,IF($R318=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H318))),$Q318)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q318-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q317/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H314","v":"Прочие расходы маркетинга"},{"$f":"I315","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q316","v":0},null,{"$f":"IF(G319<>0,1,IF(OR($Q319=\"\",$Q319=0),0,IF($R319=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H319))),$Q319)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q319-(100%-Q316))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H314","v":"Прочие расходы маркетинга"},{"$f":"I315","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G320<>0,1,IF(OR($Q320=\"\",$Q320=0),0,IF($R320=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H320))),$Q320)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":321},null,null,null,null,null,{"$f":"IF($R321=\"^\",IF(COUNTIF(Lists!$13:$13,H321)=1,0,1),0)","v":0},{"$f":"H314","v":"Прочие расходы маркетинга"},{"$f":"I315","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q320/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G321<>0,1,IF(OR($Q321=\"\",$Q321=0),0,IF($R321=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H321))),$Q321)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q321-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q320/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":322}]
[{"$f":"ROW()","v":323},null,null,null,null,null,{"$f":"IF($R323=\"^\",IF(COUNTIF(Lists!$13:$13,H323)=1,0,1),0)","v":0},{"$f":"H305","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z323:$CV323)","v":615484},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA305:AA305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA305:AB305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA305:AC305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA305:AD305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA305:AE305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA305:AF305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA305:AG305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA305:AH305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA305:AI305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA305:AJ305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA305:AK305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA305:AL305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA305:AM305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA305:AN305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA305:AO305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA305:AP305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA305:AQ305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA305:AR305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA305:AS305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10200},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA305:AT305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10400},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA305:AU305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10600},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA305:AV305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10800},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA305:AW305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA305:AX305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA305:AY305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA305:AZ305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA305:BA305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA305:BB305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA305:BC305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA305:BD305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA305:BE305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11220},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA305:BF305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11440},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA305:BG305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11660},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA305:BH305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11880},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA305:BI305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA305:BJ305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA305:BK305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA305:BL305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA305:BM305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA305:BN305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA305:BO305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA305:BP305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12100.000000000002},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA305:BQ305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12342.000000000004},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA305:BR305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12584.000000000004},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA305:BS305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12826.000000000004},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA305:BT305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13068.000000000004},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA305:BU305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA305:BV305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA305:BW305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA305:BX305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA305:BY305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA305:BZ305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA305:CA305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA305:CB305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13310.000000000004},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA305:CC305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13576.200000000004},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA305:CD305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13842.400000000005},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA305:CE305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14108.600000000004},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA305:CF305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14374.800000000003},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA305:CG305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14641.000000000004},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA305:CH305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14641.000000000004},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA305:CI305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA305:CJ305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA305:CK305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA305:CL305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA305:CM305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA305:CN305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA305:CO305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA305:CP305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA305:CQ305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA305:CR305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA305:CS305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA305:CT305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA305:CU305,INDIRECT(ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A326,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":324},null,null,null,null,null,{"$f":"IF($R324=\"^\",IF(COUNTIF(Lists!$13:$13,H324)=1,0,1),0)","v":0},{"$f":"H323","v":"Прочие расходы маркетинга"},{"$f":"Mrkting!$I$240","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":325},null,null,null,null,null,{"$f":"IF($R325=\"^\",IF(COUNTIF(Lists!$13:$13,H325)=1,0,1),0)","v":0},{"$f":"H323","v":"Прочие расходы маркетинга"},{"$f":"I324","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(ABS($X325-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z325:$CV325)","v":1},"*",null,{"$f":"100%-SUM($AB325:$CV325)","v":0},0.2,0.2,0.2,0.2,0.2]
[{"$f":"ROW()","v":326},null,null,null,null,null,{"$f":"IF($R326=\"^\",IF(COUNTIF(Lists!$13:$13,H326)=1,0,1),0)","v":0},{"$f":"H323","v":"Прочие расходы маркетинга"},{"$f":"I324","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X325-SUM($Z326:$CV326))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z325:$CV325,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z325:$CV325,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z325:$CV325,$Z$2:$CV$2,CM$15)","v":0},0,0,0.2,0.2,0.2,0.2,0.2,0]
[{"$f":"ROW()","v":327}]
[{"$f":"ROW()","v":328},null,null,null,null,null,{"$f":"IF($R328=\"^\",IF(COUNTIF(Lists!$13:$13,H328)=1,0,1),0)","v":0},"Завершение расчетов",null,null,null,{"$f":"\"конец \"&K16&\" маркетингового блока\"","v":"конец 1 маркетингового блока"}]
[{"$f":"ROW()","v":329},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":330},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"CapEx","index":8,"n_rows":129,"n_cols":99,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I33\")","v":"CapEx"},null,null,{"$f":"INDIRECT(\"START!K33\")","v":"Календарный план-график капитальных затрат"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99299)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99299)","v":0},{"$f":"SUM(T$15:T$99299)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":73},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":72},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":71},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":70},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":69},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":68},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":67},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":66},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":65},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":64},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":63},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":62},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":61},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":60},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":59},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":58},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":57},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":56},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":55},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":54},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":53},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":52},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":51},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":50},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":49},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":48},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":47},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":46},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":45},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":44},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":43},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":42},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":41},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":40},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":39},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":38},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":37},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":36},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":35},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":34},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":33},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":32},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":31},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":30},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":29},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":28},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":27},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":26},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":25},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":24},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":23},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":22},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":21},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":20},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":19},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":18},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":17},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":16},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":15},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":14},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":13},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":12},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":11},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":10},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":9},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":8},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":7},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":6},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":5},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":4},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":3},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":2},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"План-график капитальных затрат",null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(Q17:Q27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z16:$CV16)","v":223250000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q17:$Q27,AA17:AA27))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q17:$Q27,AB17:AB27))","v":76625000},146625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q17:$Q27,CN17:CN27))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU16","v":"5*Двухручьевая линия производства масок"},null,null,null,"руб. // %",null,null,"*",18000000,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},{"$f":"IF($X17=1,0,1)","v":0},null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU17","v":"2*Скоростная линия производства масок"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",9500000,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU18","v":"4*Упаковочная машина шир. 250"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",{"$f":"4*50000*75","v":15000000},null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU19","v":"1*Упаковочная машина шир. 350"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",3750000,null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU20","v":"5*Машина пайки петель"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",22000000,null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU21","v":"1*Бобинорезка"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",3000000,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU22","v":"2*ПСР"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",{"$f":"2*120000*75","v":18000000},null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU23","v":"3*Линия производства респираторов серии FFP"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",{"$f":"3*120000*75","v":27000000},null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU24","v":"7ед. Оборудования на участок литья"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",37000000,null,{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,0.5,0.5]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график капитальных затрат"},{"$f":"Items!AU25","v":"Доставка, монтаж и ПНР"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"*",70000000,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0},0,null,null,null,1,"*",null,null,null,1]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X28=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z28:$CV28)","v":0},null,null,{"$f":"AA29-AA16","v":0},{"$f":"AB29-AB16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CN29-CN16","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,{"$f":"IF(X29=X16,0,1)","v":0},null,null,null,223250000,null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA30:AA40))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB30:AB40))","v":76625000},146625000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN30:CN40))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},{"$f":"Items!AU16","v":"5*Двухручьевая линия производства масок"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,18000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q17*AA17)","v":0},{"$f":"IF(AB$11=\"\",0,$Q17*AB17)","v":9000000},9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q17*CN17)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},{"$f":"Items!AU17","v":"2*Скоростная линия производства масок"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,9500000,null,null,{"$f":"IF(AA$11=\"\",0,$Q18*AA18)","v":0},4750000,4750000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q18*CM18)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},{"$f":"Items!AU18","v":"4*Упаковочная машина шир. 250"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,15000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q19*AA19)","v":0},7500000,7500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q19*CM19)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},{"$f":"Items!AU19","v":"1*Упаковочная машина шир. 350"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,3750000,null,null,{"$f":"IF(AA$11=\"\",0,$Q20*AA20)","v":0},1875000,1875000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q20*CM20)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},{"$f":"Items!AU20","v":"5*Машина пайки петель"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,22000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q21*AA21)","v":0},11000000,11000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q21*CM21)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},{"$f":"Items!AU21","v":"1*Бобинорезка"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,3000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q22*AA22)","v":0},1500000,1500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q22*CM22)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},{"$f":"Items!AU22","v":"2*ПСР"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,18000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q23*AA23)","v":0},9000000,9000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q23*CM23)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},{"$f":"Items!AU23","v":"3*Линия производства респираторов серии FFP"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,27000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q24*AA24)","v":0},13500000,13500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q24*CM24)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},{"$f":"Items!AU24","v":"7ед. Оборудования на участок литья"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,37000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q25*AA25)","v":0},18500000,18500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q25*CM25)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},{"$f":"Items!AU25","v":"Доставка, монтаж и ПНР"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,70000000,null,null,{"$f":"IF(AA$11=\"\",0,$Q26*AA26)","v":0},0,70000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q26*CM26)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H29","v":"Капитальные затраты"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z42:$CV42)","v":223250000},null,null,{"$f":"IF(AA$11=\"\",0,$Q44*(IF(AA$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AA$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AA$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AA$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,AA$2+INT(-$Q49))))","v":104956250},62812500,33487500.000000004,21993750.000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,$Q44*(IF(BG$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BG$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BG$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BG$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,BG$2+INT(-$Q49))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q44*(IF(CM$2=1,SUMIFS($Z29:$CV29,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q46))+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,INT($Q46)+1),0)+($Q46-INT($Q46))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CM$2+INT($Q46)+1)+(INT($Q46)+1-$Q46)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CM$2+INT($Q46)))+$Q47*((-$Q49-INT(-$Q49))*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CM$2+INT(-$Q49)+1)+(INT(-$Q49)+1+$Q49)*SUMIFS($Z29:$CV29,$Z$2:$CV$2,CM$2+INT(-$Q49))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Капитальные затраты"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H42","v":"Капитальные затраты"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.7,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Капитальные затраты"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",45,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Капитальные затраты"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q45/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1.5},null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q46-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q45/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Капитальные затраты"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q44","v":0.30000000000000004},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q47-(100%-Q44))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H42","v":"Капитальные затраты"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",15,null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H42","v":"Капитальные затраты"},{"$f":"I43","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q48/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.5},null,{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q49-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q48/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,{"$f":"IF(X51=X29,0,1)","v":0},null,null,null,{"$f":"SUM($Z51:$CV51)","v":223250000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA52:AA62))","v":0},0,223250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM52:CM62))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU16","v":"5*Двухручьевая линия производства масок"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0},0,null,null,null,18000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z30:AA30),0),IF($Q52=Lists!$BS$17,IF(AND(AA30>0,SUM(AB30:$CV30)=0),SUM($Z30:AA30),0),AA30)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z30:AB30),0),IF($Q52=Lists!$BS$17,IF(AND(AB30>0,SUM(AC30:$CV30)=0),SUM($Z30:AB30),0),AB30)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z30:AC30),0),IF($Q52=Lists!$BS$17,IF(AND(AC30>0,SUM(AD30:$CV30)=0),SUM($Z30:AC30),0),AC30)))","v":18000000},{"$f":"IF(AD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z30:AD30),0),IF($Q52=Lists!$BS$17,IF(AND(AD30>0,SUM(AE30:$CV30)=0),SUM($Z30:AD30),0),AD30)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z30:AE30),0),IF($Q52=Lists!$BS$17,IF(AND(AE30>0,SUM(AF30:$CV30)=0),SUM($Z30:AE30),0),AE30)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z30:AF30),0),IF($Q52=Lists!$BS$17,IF(AND(AF30>0,SUM(AG30:$CV30)=0),SUM($Z30:AF30),0),AF30)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z30:AG30),0),IF($Q52=Lists!$BS$17,IF(AND(AG30>0,SUM(AH30:$CV30)=0),SUM($Z30:AG30),0),AG30)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z30:AH30),0),IF($Q52=Lists!$BS$17,IF(AND(AH30>0,SUM(AI30:$CV30)=0),SUM($Z30:AH30),0),AH30)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z30:AI30),0),IF($Q52=Lists!$BS$17,IF(AND(AI30>0,SUM(AJ30:$CV30)=0),SUM($Z30:AI30),0),AI30)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z30:AJ30),0),IF($Q52=Lists!$BS$17,IF(AND(AJ30>0,SUM(AK30:$CV30)=0),SUM($Z30:AJ30),0),AJ30)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z30:AK30),0),IF($Q52=Lists!$BS$17,IF(AND(AK30>0,SUM(AL30:$CV30)=0),SUM($Z30:AK30),0),AK30)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z30:AL30),0),IF($Q52=Lists!$BS$17,IF(AND(AL30>0,SUM(AM30:$CV30)=0),SUM($Z30:AL30),0),AL30)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z30:AM30),0),IF($Q52=Lists!$BS$17,IF(AND(AM30>0,SUM(AN30:$CV30)=0),SUM($Z30:AM30),0),AM30)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z30:AN30),0),IF($Q52=Lists!$BS$17,IF(AND(AN30>0,SUM(AO30:$CV30)=0),SUM($Z30:AN30),0),AN30)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z30:AO30),0),IF($Q52=Lists!$BS$17,IF(AND(AO30>0,SUM(AP30:$CV30)=0),SUM($Z30:AO30),0),AO30)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z30:AP30),0),IF($Q52=Lists!$BS$17,IF(AND(AP30>0,SUM(AQ30:$CV30)=0),SUM($Z30:AP30),0),AP30)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z30:AQ30),0),IF($Q52=Lists!$BS$17,IF(AND(AQ30>0,SUM(AR30:$CV30)=0),SUM($Z30:AQ30),0),AQ30)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z30:AR30),0),IF($Q52=Lists!$BS$17,IF(AND(AR30>0,SUM(AS30:$CV30)=0),SUM($Z30:AR30),0),AR30)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z30:AS30),0),IF($Q52=Lists!$BS$17,IF(AND(AS30>0,SUM(AT30:$CV30)=0),SUM($Z30:AS30),0),AS30)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z30:AT30),0),IF($Q52=Lists!$BS$17,IF(AND(AT30>0,SUM(AU30:$CV30)=0),SUM($Z30:AT30),0),AT30)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z30:AU30),0),IF($Q52=Lists!$BS$17,IF(AND(AU30>0,SUM(AV30:$CV30)=0),SUM($Z30:AU30),0),AU30)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z30:AV30),0),IF($Q52=Lists!$BS$17,IF(AND(AV30>0,SUM(AW30:$CV30)=0),SUM($Z30:AV30),0),AV30)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z30:AW30),0),IF($Q52=Lists!$BS$17,IF(AND(AW30>0,SUM(AX30:$CV30)=0),SUM($Z30:AW30),0),AW30)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z30:AX30),0),IF($Q52=Lists!$BS$17,IF(AND(AX30>0,SUM(AY30:$CV30)=0),SUM($Z30:AX30),0),AX30)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z30:AY30),0),IF($Q52=Lists!$BS$17,IF(AND(AY30>0,SUM(AZ30:$CV30)=0),SUM($Z30:AY30),0),AY30)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z30:AZ30),0),IF($Q52=Lists!$BS$17,IF(AND(AZ30>0,SUM(BA30:$CV30)=0),SUM($Z30:AZ30),0),AZ30)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z30:BA30),0),IF($Q52=Lists!$BS$17,IF(AND(BA30>0,SUM(BB30:$CV30)=0),SUM($Z30:BA30),0),BA30)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z30:BB30),0),IF($Q52=Lists!$BS$17,IF(AND(BB30>0,SUM(BC30:$CV30)=0),SUM($Z30:BB30),0),BB30)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z30:BC30),0),IF($Q52=Lists!$BS$17,IF(AND(BC30>0,SUM(BD30:$CV30)=0),SUM($Z30:BC30),0),BC30)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z30:BD30),0),IF($Q52=Lists!$BS$17,IF(AND(BD30>0,SUM(BE30:$CV30)=0),SUM($Z30:BD30),0),BD30)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z30:BE30),0),IF($Q52=Lists!$BS$17,IF(AND(BE30>0,SUM(BF30:$CV30)=0),SUM($Z30:BE30),0),BE30)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z30:BF30),0),IF($Q52=Lists!$BS$17,IF(AND(BF30>0,SUM(BG30:$CV30)=0),SUM($Z30:BF30),0),BF30)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z30:BG30),0),IF($Q52=Lists!$BS$17,IF(AND(BG30>0,SUM(BH30:$CV30)=0),SUM($Z30:BG30),0),BG30)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z30:BH30),0),IF($Q52=Lists!$BS$17,IF(AND(BH30>0,SUM(BI30:$CV30)=0),SUM($Z30:BH30),0),BH30)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z30:BI30),0),IF($Q52=Lists!$BS$17,IF(AND(BI30>0,SUM(BJ30:$CV30)=0),SUM($Z30:BI30),0),BI30)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z30:BJ30),0),IF($Q52=Lists!$BS$17,IF(AND(BJ30>0,SUM(BK30:$CV30)=0),SUM($Z30:BJ30),0),BJ30)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z30:BK30),0),IF($Q52=Lists!$BS$17,IF(AND(BK30>0,SUM(BL30:$CV30)=0),SUM($Z30:BK30),0),BK30)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z30:BL30),0),IF($Q52=Lists!$BS$17,IF(AND(BL30>0,SUM(BM30:$CV30)=0),SUM($Z30:BL30),0),BL30)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z30:BM30),0),IF($Q52=Lists!$BS$17,IF(AND(BM30>0,SUM(BN30:$CV30)=0),SUM($Z30:BM30),0),BM30)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z30:BN30),0),IF($Q52=Lists!$BS$17,IF(AND(BN30>0,SUM(BO30:$CV30)=0),SUM($Z30:BN30),0),BN30)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z30:BO30),0),IF($Q52=Lists!$BS$17,IF(AND(BO30>0,SUM(BP30:$CV30)=0),SUM($Z30:BO30),0),BO30)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z30:BP30),0),IF($Q52=Lists!$BS$17,IF(AND(BP30>0,SUM(BQ30:$CV30)=0),SUM($Z30:BP30),0),BP30)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z30:BQ30),0),IF($Q52=Lists!$BS$17,IF(AND(BQ30>0,SUM(BR30:$CV30)=0),SUM($Z30:BQ30),0),BQ30)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z30:BR30),0),IF($Q52=Lists!$BS$17,IF(AND(BR30>0,SUM(BS30:$CV30)=0),SUM($Z30:BR30),0),BR30)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z30:BS30),0),IF($Q52=Lists!$BS$17,IF(AND(BS30>0,SUM(BT30:$CV30)=0),SUM($Z30:BS30),0),BS30)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z30:BT30),0),IF($Q52=Lists!$BS$17,IF(AND(BT30>0,SUM(BU30:$CV30)=0),SUM($Z30:BT30),0),BT30)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z30:BU30),0),IF($Q52=Lists!$BS$17,IF(AND(BU30>0,SUM(BV30:$CV30)=0),SUM($Z30:BU30),0),BU30)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z30:BV30),0),IF($Q52=Lists!$BS$17,IF(AND(BV30>0,SUM(BW30:$CV30)=0),SUM($Z30:BV30),0),BV30)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z30:BW30),0),IF($Q52=Lists!$BS$17,IF(AND(BW30>0,SUM(BX30:$CV30)=0),SUM($Z30:BW30),0),BW30)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z30:BX30),0),IF($Q52=Lists!$BS$17,IF(AND(BX30>0,SUM(BY30:$CV30)=0),SUM($Z30:BX30),0),BX30)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z30:BY30),0),IF($Q52=Lists!$BS$17,IF(AND(BY30>0,SUM(BZ30:$CV30)=0),SUM($Z30:BY30),0),BY30)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z30:BZ30),0),IF($Q52=Lists!$BS$17,IF(AND(BZ30>0,SUM(CA30:$CV30)=0),SUM($Z30:BZ30),0),BZ30)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z30:CA30),0),IF($Q52=Lists!$BS$17,IF(AND(CA30>0,SUM(CB30:$CV30)=0),SUM($Z30:CA30),0),CA30)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z30:CB30),0),IF($Q52=Lists!$BS$17,IF(AND(CB30>0,SUM(CC30:$CV30)=0),SUM($Z30:CB30),0),CB30)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z30:CC30),0),IF($Q52=Lists!$BS$17,IF(AND(CC30>0,SUM(CD30:$CV30)=0),SUM($Z30:CC30),0),CC30)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z30:CD30),0),IF($Q52=Lists!$BS$17,IF(AND(CD30>0,SUM(CE30:$CV30)=0),SUM($Z30:CD30),0),CD30)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z30:CE30),0),IF($Q52=Lists!$BS$17,IF(AND(CE30>0,SUM(CF30:$CV30)=0),SUM($Z30:CE30),0),CE30)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z30:CF30),0),IF($Q52=Lists!$BS$17,IF(AND(CF30>0,SUM(CG30:$CV30)=0),SUM($Z30:CF30),0),CF30)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z30:CG30),0),IF($Q52=Lists!$BS$17,IF(AND(CG30>0,SUM(CH30:$CV30)=0),SUM($Z30:CG30),0),CG30)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z30:CH30),0),IF($Q52=Lists!$BS$17,IF(AND(CH30>0,SUM(CI30:$CV30)=0),SUM($Z30:CH30),0),CH30)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z30:CI30),0),IF($Q52=Lists!$BS$17,IF(AND(CI30>0,SUM(CJ30:$CV30)=0),SUM($Z30:CI30),0),CI30)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z30:CJ30),0),IF($Q52=Lists!$BS$17,IF(AND(CJ30>0,SUM(CK30:$CV30)=0),SUM($Z30:CJ30),0),CJ30)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z30:CK30),0),IF($Q52=Lists!$BS$17,IF(AND(CK30>0,SUM(CL30:$CV30)=0),SUM($Z30:CK30),0),CK30)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z30:CL30),0),IF($Q52=Lists!$BS$17,IF(AND(CL30>0,SUM(CM30:$CV30)=0),SUM($Z30:CL30),0),CL30)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z30:CM30),0),IF($Q52=Lists!$BS$17,IF(AND(CM30>0,SUM(CN30:$CV30)=0),SUM($Z30:CM30),0),CM30)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z30:CN30),0),IF($Q52=Lists!$BS$17,IF(AND(CN30>0,SUM(CO30:$CV30)=0),SUM($Z30:CN30),0),CN30)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z30:CO30),0),IF($Q52=Lists!$BS$17,IF(AND(CO30>0,SUM(CP30:$CV30)=0),SUM($Z30:CO30),0),CO30)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z30:CP30),0),IF($Q52=Lists!$BS$17,IF(AND(CP30>0,SUM(CQ30:$CV30)=0),SUM($Z30:CP30),0),CP30)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z30:CQ30),0),IF($Q52=Lists!$BS$17,IF(AND(CQ30>0,SUM(CR30:$CV30)=0),SUM($Z30:CQ30),0),CQ30)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z30:CR30),0),IF($Q52=Lists!$BS$17,IF(AND(CR30>0,SUM(CS30:$CV30)=0),SUM($Z30:CR30),0),CR30)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z30:CS30),0),IF($Q52=Lists!$BS$17,IF(AND(CS30>0,SUM(CT30:$CV30)=0),SUM($Z30:CS30),0),CS30)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z30:CT30),0),IF($Q52=Lists!$BS$17,IF(AND(CT30>0,SUM(CU30:$CV30)=0),SUM($Z30:CT30),0),CT30)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z30:CU30),0),IF($Q52=Lists!$BS$17,IF(AND(CU30>0,SUM(CV30:$CV30)=0),SUM($Z30:CU30),0),CU30)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU17","v":"2*Скоростная линия производства масок"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0},0,null,null,null,9500000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z31:AA31),0),IF($Q53=Lists!$BS$17,IF(AND(AA31>0,SUM(AB31:$CV31)=0),SUM($Z31:AA31),0),AA31)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z31:AB31),0),IF($Q53=Lists!$BS$17,IF(AND(AB31>0,SUM(AC31:$CV31)=0),SUM($Z31:AB31),0),AB31)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z31:AC31),0),IF($Q53=Lists!$BS$17,IF(AND(AC31>0,SUM(AD31:$CV31)=0),SUM($Z31:AC31),0),AC31)))","v":9500000},{"$f":"IF(AD$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z31:AD31),0),IF($Q53=Lists!$BS$17,IF(AND(AD31>0,SUM(AE31:$CV31)=0),SUM($Z31:AD31),0),AD31)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z31:AE31),0),IF($Q53=Lists!$BS$17,IF(AND(AE31>0,SUM(AF31:$CV31)=0),SUM($Z31:AE31),0),AE31)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z31:AF31),0),IF($Q53=Lists!$BS$17,IF(AND(AF31>0,SUM(AG31:$CV31)=0),SUM($Z31:AF31),0),AF31)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z31:AG31),0),IF($Q53=Lists!$BS$17,IF(AND(AG31>0,SUM(AH31:$CV31)=0),SUM($Z31:AG31),0),AG31)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z31:AH31),0),IF($Q53=Lists!$BS$17,IF(AND(AH31>0,SUM(AI31:$CV31)=0),SUM($Z31:AH31),0),AH31)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z31:AI31),0),IF($Q53=Lists!$BS$17,IF(AND(AI31>0,SUM(AJ31:$CV31)=0),SUM($Z31:AI31),0),AI31)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z31:AJ31),0),IF($Q53=Lists!$BS$17,IF(AND(AJ31>0,SUM(AK31:$CV31)=0),SUM($Z31:AJ31),0),AJ31)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z31:AK31),0),IF($Q53=Lists!$BS$17,IF(AND(AK31>0,SUM(AL31:$CV31)=0),SUM($Z31:AK31),0),AK31)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z31:AL31),0),IF($Q53=Lists!$BS$17,IF(AND(AL31>0,SUM(AM31:$CV31)=0),SUM($Z31:AL31),0),AL31)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z31:AM31),0),IF($Q53=Lists!$BS$17,IF(AND(AM31>0,SUM(AN31:$CV31)=0),SUM($Z31:AM31),0),AM31)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z31:AN31),0),IF($Q53=Lists!$BS$17,IF(AND(AN31>0,SUM(AO31:$CV31)=0),SUM($Z31:AN31),0),AN31)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z31:AO31),0),IF($Q53=Lists!$BS$17,IF(AND(AO31>0,SUM(AP31:$CV31)=0),SUM($Z31:AO31),0),AO31)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z31:AP31),0),IF($Q53=Lists!$BS$17,IF(AND(AP31>0,SUM(AQ31:$CV31)=0),SUM($Z31:AP31),0),AP31)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z31:AQ31),0),IF($Q53=Lists!$BS$17,IF(AND(AQ31>0,SUM(AR31:$CV31)=0),SUM($Z31:AQ31),0),AQ31)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z31:AR31),0),IF($Q53=Lists!$BS$17,IF(AND(AR31>0,SUM(AS31:$CV31)=0),SUM($Z31:AR31),0),AR31)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z31:AS31),0),IF($Q53=Lists!$BS$17,IF(AND(AS31>0,SUM(AT31:$CV31)=0),SUM($Z31:AS31),0),AS31)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z31:AT31),0),IF($Q53=Lists!$BS$17,IF(AND(AT31>0,SUM(AU31:$CV31)=0),SUM($Z31:AT31),0),AT31)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z31:AU31),0),IF($Q53=Lists!$BS$17,IF(AND(AU31>0,SUM(AV31:$CV31)=0),SUM($Z31:AU31),0),AU31)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z31:AV31),0),IF($Q53=Lists!$BS$17,IF(AND(AV31>0,SUM(AW31:$CV31)=0),SUM($Z31:AV31),0),AV31)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z31:AW31),0),IF($Q53=Lists!$BS$17,IF(AND(AW31>0,SUM(AX31:$CV31)=0),SUM($Z31:AW31),0),AW31)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z31:AX31),0),IF($Q53=Lists!$BS$17,IF(AND(AX31>0,SUM(AY31:$CV31)=0),SUM($Z31:AX31),0),AX31)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z31:AY31),0),IF($Q53=Lists!$BS$17,IF(AND(AY31>0,SUM(AZ31:$CV31)=0),SUM($Z31:AY31),0),AY31)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z31:AZ31),0),IF($Q53=Lists!$BS$17,IF(AND(AZ31>0,SUM(BA31:$CV31)=0),SUM($Z31:AZ31),0),AZ31)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z31:BA31),0),IF($Q53=Lists!$BS$17,IF(AND(BA31>0,SUM(BB31:$CV31)=0),SUM($Z31:BA31),0),BA31)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z31:BB31),0),IF($Q53=Lists!$BS$17,IF(AND(BB31>0,SUM(BC31:$CV31)=0),SUM($Z31:BB31),0),BB31)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z31:BC31),0),IF($Q53=Lists!$BS$17,IF(AND(BC31>0,SUM(BD31:$CV31)=0),SUM($Z31:BC31),0),BC31)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z31:BD31),0),IF($Q53=Lists!$BS$17,IF(AND(BD31>0,SUM(BE31:$CV31)=0),SUM($Z31:BD31),0),BD31)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z31:BE31),0),IF($Q53=Lists!$BS$17,IF(AND(BE31>0,SUM(BF31:$CV31)=0),SUM($Z31:BE31),0),BE31)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z31:BF31),0),IF($Q53=Lists!$BS$17,IF(AND(BF31>0,SUM(BG31:$CV31)=0),SUM($Z31:BF31),0),BF31)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z31:BG31),0),IF($Q53=Lists!$BS$17,IF(AND(BG31>0,SUM(BH31:$CV31)=0),SUM($Z31:BG31),0),BG31)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z31:BH31),0),IF($Q53=Lists!$BS$17,IF(AND(BH31>0,SUM(BI31:$CV31)=0),SUM($Z31:BH31),0),BH31)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z31:BI31),0),IF($Q53=Lists!$BS$17,IF(AND(BI31>0,SUM(BJ31:$CV31)=0),SUM($Z31:BI31),0),BI31)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z31:BJ31),0),IF($Q53=Lists!$BS$17,IF(AND(BJ31>0,SUM(BK31:$CV31)=0),SUM($Z31:BJ31),0),BJ31)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z31:BK31),0),IF($Q53=Lists!$BS$17,IF(AND(BK31>0,SUM(BL31:$CV31)=0),SUM($Z31:BK31),0),BK31)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z31:BL31),0),IF($Q53=Lists!$BS$17,IF(AND(BL31>0,SUM(BM31:$CV31)=0),SUM($Z31:BL31),0),BL31)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z31:BM31),0),IF($Q53=Lists!$BS$17,IF(AND(BM31>0,SUM(BN31:$CV31)=0),SUM($Z31:BM31),0),BM31)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z31:BN31),0),IF($Q53=Lists!$BS$17,IF(AND(BN31>0,SUM(BO31:$CV31)=0),SUM($Z31:BN31),0),BN31)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z31:BO31),0),IF($Q53=Lists!$BS$17,IF(AND(BO31>0,SUM(BP31:$CV31)=0),SUM($Z31:BO31),0),BO31)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z31:BP31),0),IF($Q53=Lists!$BS$17,IF(AND(BP31>0,SUM(BQ31:$CV31)=0),SUM($Z31:BP31),0),BP31)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z31:BQ31),0),IF($Q53=Lists!$BS$17,IF(AND(BQ31>0,SUM(BR31:$CV31)=0),SUM($Z31:BQ31),0),BQ31)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z31:BR31),0),IF($Q53=Lists!$BS$17,IF(AND(BR31>0,SUM(BS31:$CV31)=0),SUM($Z31:BR31),0),BR31)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z31:BS31),0),IF($Q53=Lists!$BS$17,IF(AND(BS31>0,SUM(BT31:$CV31)=0),SUM($Z31:BS31),0),BS31)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z31:BT31),0),IF($Q53=Lists!$BS$17,IF(AND(BT31>0,SUM(BU31:$CV31)=0),SUM($Z31:BT31),0),BT31)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z31:BU31),0),IF($Q53=Lists!$BS$17,IF(AND(BU31>0,SUM(BV31:$CV31)=0),SUM($Z31:BU31),0),BU31)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z31:BV31),0),IF($Q53=Lists!$BS$17,IF(AND(BV31>0,SUM(BW31:$CV31)=0),SUM($Z31:BV31),0),BV31)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z31:BW31),0),IF($Q53=Lists!$BS$17,IF(AND(BW31>0,SUM(BX31:$CV31)=0),SUM($Z31:BW31),0),BW31)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z31:BX31),0),IF($Q53=Lists!$BS$17,IF(AND(BX31>0,SUM(BY31:$CV31)=0),SUM($Z31:BX31),0),BX31)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z31:BY31),0),IF($Q53=Lists!$BS$17,IF(AND(BY31>0,SUM(BZ31:$CV31)=0),SUM($Z31:BY31),0),BY31)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z31:BZ31),0),IF($Q53=Lists!$BS$17,IF(AND(BZ31>0,SUM(CA31:$CV31)=0),SUM($Z31:BZ31),0),BZ31)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z31:CA31),0),IF($Q53=Lists!$BS$17,IF(AND(CA31>0,SUM(CB31:$CV31)=0),SUM($Z31:CA31),0),CA31)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z31:CB31),0),IF($Q53=Lists!$BS$17,IF(AND(CB31>0,SUM(CC31:$CV31)=0),SUM($Z31:CB31),0),CB31)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z31:CC31),0),IF($Q53=Lists!$BS$17,IF(AND(CC31>0,SUM(CD31:$CV31)=0),SUM($Z31:CC31),0),CC31)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z31:CD31),0),IF($Q53=Lists!$BS$17,IF(AND(CD31>0,SUM(CE31:$CV31)=0),SUM($Z31:CD31),0),CD31)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z31:CE31),0),IF($Q53=Lists!$BS$17,IF(AND(CE31>0,SUM(CF31:$CV31)=0),SUM($Z31:CE31),0),CE31)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z31:CF31),0),IF($Q53=Lists!$BS$17,IF(AND(CF31>0,SUM(CG31:$CV31)=0),SUM($Z31:CF31),0),CF31)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z31:CG31),0),IF($Q53=Lists!$BS$17,IF(AND(CG31>0,SUM(CH31:$CV31)=0),SUM($Z31:CG31),0),CG31)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z31:CH31),0),IF($Q53=Lists!$BS$17,IF(AND(CH31>0,SUM(CI31:$CV31)=0),SUM($Z31:CH31),0),CH31)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z31:CI31),0),IF($Q53=Lists!$BS$17,IF(AND(CI31>0,SUM(CJ31:$CV31)=0),SUM($Z31:CI31),0),CI31)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z31:CJ31),0),IF($Q53=Lists!$BS$17,IF(AND(CJ31>0,SUM(CK31:$CV31)=0),SUM($Z31:CJ31),0),CJ31)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z31:CK31),0),IF($Q53=Lists!$BS$17,IF(AND(CK31>0,SUM(CL31:$CV31)=0),SUM($Z31:CK31),0),CK31)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z31:CL31),0),IF($Q53=Lists!$BS$17,IF(AND(CL31>0,SUM(CM31:$CV31)=0),SUM($Z31:CL31),0),CL31)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z31:CM31),0),IF($Q53=Lists!$BS$17,IF(AND(CM31>0,SUM(CN31:$CV31)=0),SUM($Z31:CM31),0),CM31)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z31:CN31),0),IF($Q53=Lists!$BS$17,IF(AND(CN31>0,SUM(CO31:$CV31)=0),SUM($Z31:CN31),0),CN31)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z31:CO31),0),IF($Q53=Lists!$BS$17,IF(AND(CO31>0,SUM(CP31:$CV31)=0),SUM($Z31:CO31),0),CO31)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z31:CP31),0),IF($Q53=Lists!$BS$17,IF(AND(CP31>0,SUM(CQ31:$CV31)=0),SUM($Z31:CP31),0),CP31)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z31:CQ31),0),IF($Q53=Lists!$BS$17,IF(AND(CQ31>0,SUM(CR31:$CV31)=0),SUM($Z31:CQ31),0),CQ31)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z31:CR31),0),IF($Q53=Lists!$BS$17,IF(AND(CR31>0,SUM(CS31:$CV31)=0),SUM($Z31:CR31),0),CR31)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z31:CS31),0),IF($Q53=Lists!$BS$17,IF(AND(CS31>0,SUM(CT31:$CV31)=0),SUM($Z31:CS31),0),CS31)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z31:CT31),0),IF($Q53=Lists!$BS$17,IF(AND(CT31>0,SUM(CU31:$CV31)=0),SUM($Z31:CT31),0),CT31)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q53=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z31:CU31),0),IF($Q53=Lists!$BS$17,IF(AND(CU31>0,SUM(CV31:$CV31)=0),SUM($Z31:CU31),0),CU31)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU18","v":"4*Упаковочная машина шир. 250"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0},0,null,null,null,15000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z32:AA32),0),IF($Q54=Lists!$BS$17,IF(AND(AA32>0,SUM(AB32:$CV32)=0),SUM($Z32:AA32),0),AA32)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z32:AB32),0),IF($Q54=Lists!$BS$17,IF(AND(AB32>0,SUM(AC32:$CV32)=0),SUM($Z32:AB32),0),AB32)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z32:AC32),0),IF($Q54=Lists!$BS$17,IF(AND(AC32>0,SUM(AD32:$CV32)=0),SUM($Z32:AC32),0),AC32)))","v":15000000},{"$f":"IF(AD$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z32:AD32),0),IF($Q54=Lists!$BS$17,IF(AND(AD32>0,SUM(AE32:$CV32)=0),SUM($Z32:AD32),0),AD32)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z32:AE32),0),IF($Q54=Lists!$BS$17,IF(AND(AE32>0,SUM(AF32:$CV32)=0),SUM($Z32:AE32),0),AE32)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z32:AF32),0),IF($Q54=Lists!$BS$17,IF(AND(AF32>0,SUM(AG32:$CV32)=0),SUM($Z32:AF32),0),AF32)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z32:AG32),0),IF($Q54=Lists!$BS$17,IF(AND(AG32>0,SUM(AH32:$CV32)=0),SUM($Z32:AG32),0),AG32)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z32:AH32),0),IF($Q54=Lists!$BS$17,IF(AND(AH32>0,SUM(AI32:$CV32)=0),SUM($Z32:AH32),0),AH32)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z32:AI32),0),IF($Q54=Lists!$BS$17,IF(AND(AI32>0,SUM(AJ32:$CV32)=0),SUM($Z32:AI32),0),AI32)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z32:AJ32),0),IF($Q54=Lists!$BS$17,IF(AND(AJ32>0,SUM(AK32:$CV32)=0),SUM($Z32:AJ32),0),AJ32)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z32:AK32),0),IF($Q54=Lists!$BS$17,IF(AND(AK32>0,SUM(AL32:$CV32)=0),SUM($Z32:AK32),0),AK32)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z32:AL32),0),IF($Q54=Lists!$BS$17,IF(AND(AL32>0,SUM(AM32:$CV32)=0),SUM($Z32:AL32),0),AL32)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z32:AM32),0),IF($Q54=Lists!$BS$17,IF(AND(AM32>0,SUM(AN32:$CV32)=0),SUM($Z32:AM32),0),AM32)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z32:AN32),0),IF($Q54=Lists!$BS$17,IF(AND(AN32>0,SUM(AO32:$CV32)=0),SUM($Z32:AN32),0),AN32)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z32:AO32),0),IF($Q54=Lists!$BS$17,IF(AND(AO32>0,SUM(AP32:$CV32)=0),SUM($Z32:AO32),0),AO32)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z32:AP32),0),IF($Q54=Lists!$BS$17,IF(AND(AP32>0,SUM(AQ32:$CV32)=0),SUM($Z32:AP32),0),AP32)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z32:AQ32),0),IF($Q54=Lists!$BS$17,IF(AND(AQ32>0,SUM(AR32:$CV32)=0),SUM($Z32:AQ32),0),AQ32)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z32:AR32),0),IF($Q54=Lists!$BS$17,IF(AND(AR32>0,SUM(AS32:$CV32)=0),SUM($Z32:AR32),0),AR32)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z32:AS32),0),IF($Q54=Lists!$BS$17,IF(AND(AS32>0,SUM(AT32:$CV32)=0),SUM($Z32:AS32),0),AS32)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z32:AT32),0),IF($Q54=Lists!$BS$17,IF(AND(AT32>0,SUM(AU32:$CV32)=0),SUM($Z32:AT32),0),AT32)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z32:AU32),0),IF($Q54=Lists!$BS$17,IF(AND(AU32>0,SUM(AV32:$CV32)=0),SUM($Z32:AU32),0),AU32)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z32:AV32),0),IF($Q54=Lists!$BS$17,IF(AND(AV32>0,SUM(AW32:$CV32)=0),SUM($Z32:AV32),0),AV32)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z32:AW32),0),IF($Q54=Lists!$BS$17,IF(AND(AW32>0,SUM(AX32:$CV32)=0),SUM($Z32:AW32),0),AW32)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z32:AX32),0),IF($Q54=Lists!$BS$17,IF(AND(AX32>0,SUM(AY32:$CV32)=0),SUM($Z32:AX32),0),AX32)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z32:AY32),0),IF($Q54=Lists!$BS$17,IF(AND(AY32>0,SUM(AZ32:$CV32)=0),SUM($Z32:AY32),0),AY32)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z32:AZ32),0),IF($Q54=Lists!$BS$17,IF(AND(AZ32>0,SUM(BA32:$CV32)=0),SUM($Z32:AZ32),0),AZ32)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z32:BA32),0),IF($Q54=Lists!$BS$17,IF(AND(BA32>0,SUM(BB32:$CV32)=0),SUM($Z32:BA32),0),BA32)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z32:BB32),0),IF($Q54=Lists!$BS$17,IF(AND(BB32>0,SUM(BC32:$CV32)=0),SUM($Z32:BB32),0),BB32)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z32:BC32),0),IF($Q54=Lists!$BS$17,IF(AND(BC32>0,SUM(BD32:$CV32)=0),SUM($Z32:BC32),0),BC32)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z32:BD32),0),IF($Q54=Lists!$BS$17,IF(AND(BD32>0,SUM(BE32:$CV32)=0),SUM($Z32:BD32),0),BD32)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z32:BE32),0),IF($Q54=Lists!$BS$17,IF(AND(BE32>0,SUM(BF32:$CV32)=0),SUM($Z32:BE32),0),BE32)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z32:BF32),0),IF($Q54=Lists!$BS$17,IF(AND(BF32>0,SUM(BG32:$CV32)=0),SUM($Z32:BF32),0),BF32)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z32:BG32),0),IF($Q54=Lists!$BS$17,IF(AND(BG32>0,SUM(BH32:$CV32)=0),SUM($Z32:BG32),0),BG32)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z32:BH32),0),IF($Q54=Lists!$BS$17,IF(AND(BH32>0,SUM(BI32:$CV32)=0),SUM($Z32:BH32),0),BH32)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z32:BI32),0),IF($Q54=Lists!$BS$17,IF(AND(BI32>0,SUM(BJ32:$CV32)=0),SUM($Z32:BI32),0),BI32)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z32:BJ32),0),IF($Q54=Lists!$BS$17,IF(AND(BJ32>0,SUM(BK32:$CV32)=0),SUM($Z32:BJ32),0),BJ32)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z32:BK32),0),IF($Q54=Lists!$BS$17,IF(AND(BK32>0,SUM(BL32:$CV32)=0),SUM($Z32:BK32),0),BK32)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z32:BL32),0),IF($Q54=Lists!$BS$17,IF(AND(BL32>0,SUM(BM32:$CV32)=0),SUM($Z32:BL32),0),BL32)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z32:BM32),0),IF($Q54=Lists!$BS$17,IF(AND(BM32>0,SUM(BN32:$CV32)=0),SUM($Z32:BM32),0),BM32)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z32:BN32),0),IF($Q54=Lists!$BS$17,IF(AND(BN32>0,SUM(BO32:$CV32)=0),SUM($Z32:BN32),0),BN32)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z32:BO32),0),IF($Q54=Lists!$BS$17,IF(AND(BO32>0,SUM(BP32:$CV32)=0),SUM($Z32:BO32),0),BO32)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z32:BP32),0),IF($Q54=Lists!$BS$17,IF(AND(BP32>0,SUM(BQ32:$CV32)=0),SUM($Z32:BP32),0),BP32)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z32:BQ32),0),IF($Q54=Lists!$BS$17,IF(AND(BQ32>0,SUM(BR32:$CV32)=0),SUM($Z32:BQ32),0),BQ32)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z32:BR32),0),IF($Q54=Lists!$BS$17,IF(AND(BR32>0,SUM(BS32:$CV32)=0),SUM($Z32:BR32),0),BR32)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z32:BS32),0),IF($Q54=Lists!$BS$17,IF(AND(BS32>0,SUM(BT32:$CV32)=0),SUM($Z32:BS32),0),BS32)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z32:BT32),0),IF($Q54=Lists!$BS$17,IF(AND(BT32>0,SUM(BU32:$CV32)=0),SUM($Z32:BT32),0),BT32)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z32:BU32),0),IF($Q54=Lists!$BS$17,IF(AND(BU32>0,SUM(BV32:$CV32)=0),SUM($Z32:BU32),0),BU32)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z32:BV32),0),IF($Q54=Lists!$BS$17,IF(AND(BV32>0,SUM(BW32:$CV32)=0),SUM($Z32:BV32),0),BV32)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z32:BW32),0),IF($Q54=Lists!$BS$17,IF(AND(BW32>0,SUM(BX32:$CV32)=0),SUM($Z32:BW32),0),BW32)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z32:BX32),0),IF($Q54=Lists!$BS$17,IF(AND(BX32>0,SUM(BY32:$CV32)=0),SUM($Z32:BX32),0),BX32)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z32:BY32),0),IF($Q54=Lists!$BS$17,IF(AND(BY32>0,SUM(BZ32:$CV32)=0),SUM($Z32:BY32),0),BY32)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z32:BZ32),0),IF($Q54=Lists!$BS$17,IF(AND(BZ32>0,SUM(CA32:$CV32)=0),SUM($Z32:BZ32),0),BZ32)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z32:CA32),0),IF($Q54=Lists!$BS$17,IF(AND(CA32>0,SUM(CB32:$CV32)=0),SUM($Z32:CA32),0),CA32)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z32:CB32),0),IF($Q54=Lists!$BS$17,IF(AND(CB32>0,SUM(CC32:$CV32)=0),SUM($Z32:CB32),0),CB32)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z32:CC32),0),IF($Q54=Lists!$BS$17,IF(AND(CC32>0,SUM(CD32:$CV32)=0),SUM($Z32:CC32),0),CC32)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z32:CD32),0),IF($Q54=Lists!$BS$17,IF(AND(CD32>0,SUM(CE32:$CV32)=0),SUM($Z32:CD32),0),CD32)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z32:CE32),0),IF($Q54=Lists!$BS$17,IF(AND(CE32>0,SUM(CF32:$CV32)=0),SUM($Z32:CE32),0),CE32)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z32:CF32),0),IF($Q54=Lists!$BS$17,IF(AND(CF32>0,SUM(CG32:$CV32)=0),SUM($Z32:CF32),0),CF32)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z32:CG32),0),IF($Q54=Lists!$BS$17,IF(AND(CG32>0,SUM(CH32:$CV32)=0),SUM($Z32:CG32),0),CG32)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z32:CH32),0),IF($Q54=Lists!$BS$17,IF(AND(CH32>0,SUM(CI32:$CV32)=0),SUM($Z32:CH32),0),CH32)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z32:CI32),0),IF($Q54=Lists!$BS$17,IF(AND(CI32>0,SUM(CJ32:$CV32)=0),SUM($Z32:CI32),0),CI32)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z32:CJ32),0),IF($Q54=Lists!$BS$17,IF(AND(CJ32>0,SUM(CK32:$CV32)=0),SUM($Z32:CJ32),0),CJ32)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z32:CK32),0),IF($Q54=Lists!$BS$17,IF(AND(CK32>0,SUM(CL32:$CV32)=0),SUM($Z32:CK32),0),CK32)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z32:CL32),0),IF($Q54=Lists!$BS$17,IF(AND(CL32>0,SUM(CM32:$CV32)=0),SUM($Z32:CL32),0),CL32)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z32:CM32),0),IF($Q54=Lists!$BS$17,IF(AND(CM32>0,SUM(CN32:$CV32)=0),SUM($Z32:CM32),0),CM32)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z32:CN32),0),IF($Q54=Lists!$BS$17,IF(AND(CN32>0,SUM(CO32:$CV32)=0),SUM($Z32:CN32),0),CN32)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z32:CO32),0),IF($Q54=Lists!$BS$17,IF(AND(CO32>0,SUM(CP32:$CV32)=0),SUM($Z32:CO32),0),CO32)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z32:CP32),0),IF($Q54=Lists!$BS$17,IF(AND(CP32>0,SUM(CQ32:$CV32)=0),SUM($Z32:CP32),0),CP32)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z32:CQ32),0),IF($Q54=Lists!$BS$17,IF(AND(CQ32>0,SUM(CR32:$CV32)=0),SUM($Z32:CQ32),0),CQ32)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z32:CR32),0),IF($Q54=Lists!$BS$17,IF(AND(CR32>0,SUM(CS32:$CV32)=0),SUM($Z32:CR32),0),CR32)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z32:CS32),0),IF($Q54=Lists!$BS$17,IF(AND(CS32>0,SUM(CT32:$CV32)=0),SUM($Z32:CS32),0),CS32)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z32:CT32),0),IF($Q54=Lists!$BS$17,IF(AND(CT32>0,SUM(CU32:$CV32)=0),SUM($Z32:CT32),0),CT32)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q54=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z32:CU32),0),IF($Q54=Lists!$BS$17,IF(AND(CU32>0,SUM(CV32:$CV32)=0),SUM($Z32:CU32),0),CU32)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU19","v":"1*Упаковочная машина шир. 350"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0},0,null,null,null,3750000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z33:AA33),0),IF($Q55=Lists!$BS$17,IF(AND(AA33>0,SUM(AB33:$CV33)=0),SUM($Z33:AA33),0),AA33)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z33:AB33),0),IF($Q55=Lists!$BS$17,IF(AND(AB33>0,SUM(AC33:$CV33)=0),SUM($Z33:AB33),0),AB33)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z33:AC33),0),IF($Q55=Lists!$BS$17,IF(AND(AC33>0,SUM(AD33:$CV33)=0),SUM($Z33:AC33),0),AC33)))","v":3750000},{"$f":"IF(AD$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z33:AD33),0),IF($Q55=Lists!$BS$17,IF(AND(AD33>0,SUM(AE33:$CV33)=0),SUM($Z33:AD33),0),AD33)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z33:AE33),0),IF($Q55=Lists!$BS$17,IF(AND(AE33>0,SUM(AF33:$CV33)=0),SUM($Z33:AE33),0),AE33)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z33:AF33),0),IF($Q55=Lists!$BS$17,IF(AND(AF33>0,SUM(AG33:$CV33)=0),SUM($Z33:AF33),0),AF33)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z33:AG33),0),IF($Q55=Lists!$BS$17,IF(AND(AG33>0,SUM(AH33:$CV33)=0),SUM($Z33:AG33),0),AG33)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z33:AH33),0),IF($Q55=Lists!$BS$17,IF(AND(AH33>0,SUM(AI33:$CV33)=0),SUM($Z33:AH33),0),AH33)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z33:AI33),0),IF($Q55=Lists!$BS$17,IF(AND(AI33>0,SUM(AJ33:$CV33)=0),SUM($Z33:AI33),0),AI33)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z33:AJ33),0),IF($Q55=Lists!$BS$17,IF(AND(AJ33>0,SUM(AK33:$CV33)=0),SUM($Z33:AJ33),0),AJ33)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z33:AK33),0),IF($Q55=Lists!$BS$17,IF(AND(AK33>0,SUM(AL33:$CV33)=0),SUM($Z33:AK33),0),AK33)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z33:AL33),0),IF($Q55=Lists!$BS$17,IF(AND(AL33>0,SUM(AM33:$CV33)=0),SUM($Z33:AL33),0),AL33)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z33:AM33),0),IF($Q55=Lists!$BS$17,IF(AND(AM33>0,SUM(AN33:$CV33)=0),SUM($Z33:AM33),0),AM33)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z33:AN33),0),IF($Q55=Lists!$BS$17,IF(AND(AN33>0,SUM(AO33:$CV33)=0),SUM($Z33:AN33),0),AN33)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z33:AO33),0),IF($Q55=Lists!$BS$17,IF(AND(AO33>0,SUM(AP33:$CV33)=0),SUM($Z33:AO33),0),AO33)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z33:AP33),0),IF($Q55=Lists!$BS$17,IF(AND(AP33>0,SUM(AQ33:$CV33)=0),SUM($Z33:AP33),0),AP33)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z33:AQ33),0),IF($Q55=Lists!$BS$17,IF(AND(AQ33>0,SUM(AR33:$CV33)=0),SUM($Z33:AQ33),0),AQ33)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z33:AR33),0),IF($Q55=Lists!$BS$17,IF(AND(AR33>0,SUM(AS33:$CV33)=0),SUM($Z33:AR33),0),AR33)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z33:AS33),0),IF($Q55=Lists!$BS$17,IF(AND(AS33>0,SUM(AT33:$CV33)=0),SUM($Z33:AS33),0),AS33)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z33:AT33),0),IF($Q55=Lists!$BS$17,IF(AND(AT33>0,SUM(AU33:$CV33)=0),SUM($Z33:AT33),0),AT33)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z33:AU33),0),IF($Q55=Lists!$BS$17,IF(AND(AU33>0,SUM(AV33:$CV33)=0),SUM($Z33:AU33),0),AU33)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z33:AV33),0),IF($Q55=Lists!$BS$17,IF(AND(AV33>0,SUM(AW33:$CV33)=0),SUM($Z33:AV33),0),AV33)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z33:AW33),0),IF($Q55=Lists!$BS$17,IF(AND(AW33>0,SUM(AX33:$CV33)=0),SUM($Z33:AW33),0),AW33)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z33:AX33),0),IF($Q55=Lists!$BS$17,IF(AND(AX33>0,SUM(AY33:$CV33)=0),SUM($Z33:AX33),0),AX33)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z33:AY33),0),IF($Q55=Lists!$BS$17,IF(AND(AY33>0,SUM(AZ33:$CV33)=0),SUM($Z33:AY33),0),AY33)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z33:AZ33),0),IF($Q55=Lists!$BS$17,IF(AND(AZ33>0,SUM(BA33:$CV33)=0),SUM($Z33:AZ33),0),AZ33)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z33:BA33),0),IF($Q55=Lists!$BS$17,IF(AND(BA33>0,SUM(BB33:$CV33)=0),SUM($Z33:BA33),0),BA33)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z33:BB33),0),IF($Q55=Lists!$BS$17,IF(AND(BB33>0,SUM(BC33:$CV33)=0),SUM($Z33:BB33),0),BB33)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z33:BC33),0),IF($Q55=Lists!$BS$17,IF(AND(BC33>0,SUM(BD33:$CV33)=0),SUM($Z33:BC33),0),BC33)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z33:BD33),0),IF($Q55=Lists!$BS$17,IF(AND(BD33>0,SUM(BE33:$CV33)=0),SUM($Z33:BD33),0),BD33)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z33:BE33),0),IF($Q55=Lists!$BS$17,IF(AND(BE33>0,SUM(BF33:$CV33)=0),SUM($Z33:BE33),0),BE33)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z33:BF33),0),IF($Q55=Lists!$BS$17,IF(AND(BF33>0,SUM(BG33:$CV33)=0),SUM($Z33:BF33),0),BF33)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z33:BG33),0),IF($Q55=Lists!$BS$17,IF(AND(BG33>0,SUM(BH33:$CV33)=0),SUM($Z33:BG33),0),BG33)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z33:BH33),0),IF($Q55=Lists!$BS$17,IF(AND(BH33>0,SUM(BI33:$CV33)=0),SUM($Z33:BH33),0),BH33)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z33:BI33),0),IF($Q55=Lists!$BS$17,IF(AND(BI33>0,SUM(BJ33:$CV33)=0),SUM($Z33:BI33),0),BI33)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z33:BJ33),0),IF($Q55=Lists!$BS$17,IF(AND(BJ33>0,SUM(BK33:$CV33)=0),SUM($Z33:BJ33),0),BJ33)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z33:BK33),0),IF($Q55=Lists!$BS$17,IF(AND(BK33>0,SUM(BL33:$CV33)=0),SUM($Z33:BK33),0),BK33)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z33:BL33),0),IF($Q55=Lists!$BS$17,IF(AND(BL33>0,SUM(BM33:$CV33)=0),SUM($Z33:BL33),0),BL33)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z33:BM33),0),IF($Q55=Lists!$BS$17,IF(AND(BM33>0,SUM(BN33:$CV33)=0),SUM($Z33:BM33),0),BM33)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z33:BN33),0),IF($Q55=Lists!$BS$17,IF(AND(BN33>0,SUM(BO33:$CV33)=0),SUM($Z33:BN33),0),BN33)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z33:BO33),0),IF($Q55=Lists!$BS$17,IF(AND(BO33>0,SUM(BP33:$CV33)=0),SUM($Z33:BO33),0),BO33)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z33:BP33),0),IF($Q55=Lists!$BS$17,IF(AND(BP33>0,SUM(BQ33:$CV33)=0),SUM($Z33:BP33),0),BP33)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z33:BQ33),0),IF($Q55=Lists!$BS$17,IF(AND(BQ33>0,SUM(BR33:$CV33)=0),SUM($Z33:BQ33),0),BQ33)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z33:BR33),0),IF($Q55=Lists!$BS$17,IF(AND(BR33>0,SUM(BS33:$CV33)=0),SUM($Z33:BR33),0),BR33)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z33:BS33),0),IF($Q55=Lists!$BS$17,IF(AND(BS33>0,SUM(BT33:$CV33)=0),SUM($Z33:BS33),0),BS33)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z33:BT33),0),IF($Q55=Lists!$BS$17,IF(AND(BT33>0,SUM(BU33:$CV33)=0),SUM($Z33:BT33),0),BT33)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z33:BU33),0),IF($Q55=Lists!$BS$17,IF(AND(BU33>0,SUM(BV33:$CV33)=0),SUM($Z33:BU33),0),BU33)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z33:BV33),0),IF($Q55=Lists!$BS$17,IF(AND(BV33>0,SUM(BW33:$CV33)=0),SUM($Z33:BV33),0),BV33)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z33:BW33),0),IF($Q55=Lists!$BS$17,IF(AND(BW33>0,SUM(BX33:$CV33)=0),SUM($Z33:BW33),0),BW33)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z33:BX33),0),IF($Q55=Lists!$BS$17,IF(AND(BX33>0,SUM(BY33:$CV33)=0),SUM($Z33:BX33),0),BX33)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z33:BY33),0),IF($Q55=Lists!$BS$17,IF(AND(BY33>0,SUM(BZ33:$CV33)=0),SUM($Z33:BY33),0),BY33)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z33:BZ33),0),IF($Q55=Lists!$BS$17,IF(AND(BZ33>0,SUM(CA33:$CV33)=0),SUM($Z33:BZ33),0),BZ33)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z33:CA33),0),IF($Q55=Lists!$BS$17,IF(AND(CA33>0,SUM(CB33:$CV33)=0),SUM($Z33:CA33),0),CA33)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z33:CB33),0),IF($Q55=Lists!$BS$17,IF(AND(CB33>0,SUM(CC33:$CV33)=0),SUM($Z33:CB33),0),CB33)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z33:CC33),0),IF($Q55=Lists!$BS$17,IF(AND(CC33>0,SUM(CD33:$CV33)=0),SUM($Z33:CC33),0),CC33)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z33:CD33),0),IF($Q55=Lists!$BS$17,IF(AND(CD33>0,SUM(CE33:$CV33)=0),SUM($Z33:CD33),0),CD33)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z33:CE33),0),IF($Q55=Lists!$BS$17,IF(AND(CE33>0,SUM(CF33:$CV33)=0),SUM($Z33:CE33),0),CE33)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z33:CF33),0),IF($Q55=Lists!$BS$17,IF(AND(CF33>0,SUM(CG33:$CV33)=0),SUM($Z33:CF33),0),CF33)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z33:CG33),0),IF($Q55=Lists!$BS$17,IF(AND(CG33>0,SUM(CH33:$CV33)=0),SUM($Z33:CG33),0),CG33)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z33:CH33),0),IF($Q55=Lists!$BS$17,IF(AND(CH33>0,SUM(CI33:$CV33)=0),SUM($Z33:CH33),0),CH33)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z33:CI33),0),IF($Q55=Lists!$BS$17,IF(AND(CI33>0,SUM(CJ33:$CV33)=0),SUM($Z33:CI33),0),CI33)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z33:CJ33),0),IF($Q55=Lists!$BS$17,IF(AND(CJ33>0,SUM(CK33:$CV33)=0),SUM($Z33:CJ33),0),CJ33)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z33:CK33),0),IF($Q55=Lists!$BS$17,IF(AND(CK33>0,SUM(CL33:$CV33)=0),SUM($Z33:CK33),0),CK33)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z33:CL33),0),IF($Q55=Lists!$BS$17,IF(AND(CL33>0,SUM(CM33:$CV33)=0),SUM($Z33:CL33),0),CL33)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z33:CM33),0),IF($Q55=Lists!$BS$17,IF(AND(CM33>0,SUM(CN33:$CV33)=0),SUM($Z33:CM33),0),CM33)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z33:CN33),0),IF($Q55=Lists!$BS$17,IF(AND(CN33>0,SUM(CO33:$CV33)=0),SUM($Z33:CN33),0),CN33)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z33:CO33),0),IF($Q55=Lists!$BS$17,IF(AND(CO33>0,SUM(CP33:$CV33)=0),SUM($Z33:CO33),0),CO33)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z33:CP33),0),IF($Q55=Lists!$BS$17,IF(AND(CP33>0,SUM(CQ33:$CV33)=0),SUM($Z33:CP33),0),CP33)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z33:CQ33),0),IF($Q55=Lists!$BS$17,IF(AND(CQ33>0,SUM(CR33:$CV33)=0),SUM($Z33:CQ33),0),CQ33)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z33:CR33),0),IF($Q55=Lists!$BS$17,IF(AND(CR33>0,SUM(CS33:$CV33)=0),SUM($Z33:CR33),0),CR33)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z33:CS33),0),IF($Q55=Lists!$BS$17,IF(AND(CS33>0,SUM(CT33:$CV33)=0),SUM($Z33:CS33),0),CS33)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z33:CT33),0),IF($Q55=Lists!$BS$17,IF(AND(CT33>0,SUM(CU33:$CV33)=0),SUM($Z33:CT33),0),CT33)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q55=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z33:CU33),0),IF($Q55=Lists!$BS$17,IF(AND(CU33>0,SUM(CV33:$CV33)=0),SUM($Z33:CU33),0),CU33)))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU20","v":"5*Машина пайки петель"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0},0,null,null,null,22000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z34:AA34),0),IF($Q56=Lists!$BS$17,IF(AND(AA34>0,SUM(AB34:$CV34)=0),SUM($Z34:AA34),0),AA34)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z34:AB34),0),IF($Q56=Lists!$BS$17,IF(AND(AB34>0,SUM(AC34:$CV34)=0),SUM($Z34:AB34),0),AB34)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z34:AC34),0),IF($Q56=Lists!$BS$17,IF(AND(AC34>0,SUM(AD34:$CV34)=0),SUM($Z34:AC34),0),AC34)))","v":22000000},{"$f":"IF(AD$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z34:AD34),0),IF($Q56=Lists!$BS$17,IF(AND(AD34>0,SUM(AE34:$CV34)=0),SUM($Z34:AD34),0),AD34)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z34:AE34),0),IF($Q56=Lists!$BS$17,IF(AND(AE34>0,SUM(AF34:$CV34)=0),SUM($Z34:AE34),0),AE34)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z34:AF34),0),IF($Q56=Lists!$BS$17,IF(AND(AF34>0,SUM(AG34:$CV34)=0),SUM($Z34:AF34),0),AF34)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z34:AG34),0),IF($Q56=Lists!$BS$17,IF(AND(AG34>0,SUM(AH34:$CV34)=0),SUM($Z34:AG34),0),AG34)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z34:AH34),0),IF($Q56=Lists!$BS$17,IF(AND(AH34>0,SUM(AI34:$CV34)=0),SUM($Z34:AH34),0),AH34)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z34:AI34),0),IF($Q56=Lists!$BS$17,IF(AND(AI34>0,SUM(AJ34:$CV34)=0),SUM($Z34:AI34),0),AI34)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z34:AJ34),0),IF($Q56=Lists!$BS$17,IF(AND(AJ34>0,SUM(AK34:$CV34)=0),SUM($Z34:AJ34),0),AJ34)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z34:AK34),0),IF($Q56=Lists!$BS$17,IF(AND(AK34>0,SUM(AL34:$CV34)=0),SUM($Z34:AK34),0),AK34)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z34:AL34),0),IF($Q56=Lists!$BS$17,IF(AND(AL34>0,SUM(AM34:$CV34)=0),SUM($Z34:AL34),0),AL34)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z34:AM34),0),IF($Q56=Lists!$BS$17,IF(AND(AM34>0,SUM(AN34:$CV34)=0),SUM($Z34:AM34),0),AM34)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z34:AN34),0),IF($Q56=Lists!$BS$17,IF(AND(AN34>0,SUM(AO34:$CV34)=0),SUM($Z34:AN34),0),AN34)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z34:AO34),0),IF($Q56=Lists!$BS$17,IF(AND(AO34>0,SUM(AP34:$CV34)=0),SUM($Z34:AO34),0),AO34)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z34:AP34),0),IF($Q56=Lists!$BS$17,IF(AND(AP34>0,SUM(AQ34:$CV34)=0),SUM($Z34:AP34),0),AP34)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z34:AQ34),0),IF($Q56=Lists!$BS$17,IF(AND(AQ34>0,SUM(AR34:$CV34)=0),SUM($Z34:AQ34),0),AQ34)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z34:AR34),0),IF($Q56=Lists!$BS$17,IF(AND(AR34>0,SUM(AS34:$CV34)=0),SUM($Z34:AR34),0),AR34)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z34:AS34),0),IF($Q56=Lists!$BS$17,IF(AND(AS34>0,SUM(AT34:$CV34)=0),SUM($Z34:AS34),0),AS34)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z34:AT34),0),IF($Q56=Lists!$BS$17,IF(AND(AT34>0,SUM(AU34:$CV34)=0),SUM($Z34:AT34),0),AT34)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z34:AU34),0),IF($Q56=Lists!$BS$17,IF(AND(AU34>0,SUM(AV34:$CV34)=0),SUM($Z34:AU34),0),AU34)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z34:AV34),0),IF($Q56=Lists!$BS$17,IF(AND(AV34>0,SUM(AW34:$CV34)=0),SUM($Z34:AV34),0),AV34)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z34:AW34),0),IF($Q56=Lists!$BS$17,IF(AND(AW34>0,SUM(AX34:$CV34)=0),SUM($Z34:AW34),0),AW34)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z34:AX34),0),IF($Q56=Lists!$BS$17,IF(AND(AX34>0,SUM(AY34:$CV34)=0),SUM($Z34:AX34),0),AX34)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z34:AY34),0),IF($Q56=Lists!$BS$17,IF(AND(AY34>0,SUM(AZ34:$CV34)=0),SUM($Z34:AY34),0),AY34)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z34:AZ34),0),IF($Q56=Lists!$BS$17,IF(AND(AZ34>0,SUM(BA34:$CV34)=0),SUM($Z34:AZ34),0),AZ34)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z34:BA34),0),IF($Q56=Lists!$BS$17,IF(AND(BA34>0,SUM(BB34:$CV34)=0),SUM($Z34:BA34),0),BA34)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z34:BB34),0),IF($Q56=Lists!$BS$17,IF(AND(BB34>0,SUM(BC34:$CV34)=0),SUM($Z34:BB34),0),BB34)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z34:BC34),0),IF($Q56=Lists!$BS$17,IF(AND(BC34>0,SUM(BD34:$CV34)=0),SUM($Z34:BC34),0),BC34)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z34:BD34),0),IF($Q56=Lists!$BS$17,IF(AND(BD34>0,SUM(BE34:$CV34)=0),SUM($Z34:BD34),0),BD34)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z34:BE34),0),IF($Q56=Lists!$BS$17,IF(AND(BE34>0,SUM(BF34:$CV34)=0),SUM($Z34:BE34),0),BE34)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z34:BF34),0),IF($Q56=Lists!$BS$17,IF(AND(BF34>0,SUM(BG34:$CV34)=0),SUM($Z34:BF34),0),BF34)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z34:BG34),0),IF($Q56=Lists!$BS$17,IF(AND(BG34>0,SUM(BH34:$CV34)=0),SUM($Z34:BG34),0),BG34)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z34:BH34),0),IF($Q56=Lists!$BS$17,IF(AND(BH34>0,SUM(BI34:$CV34)=0),SUM($Z34:BH34),0),BH34)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z34:BI34),0),IF($Q56=Lists!$BS$17,IF(AND(BI34>0,SUM(BJ34:$CV34)=0),SUM($Z34:BI34),0),BI34)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z34:BJ34),0),IF($Q56=Lists!$BS$17,IF(AND(BJ34>0,SUM(BK34:$CV34)=0),SUM($Z34:BJ34),0),BJ34)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z34:BK34),0),IF($Q56=Lists!$BS$17,IF(AND(BK34>0,SUM(BL34:$CV34)=0),SUM($Z34:BK34),0),BK34)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z34:BL34),0),IF($Q56=Lists!$BS$17,IF(AND(BL34>0,SUM(BM34:$CV34)=0),SUM($Z34:BL34),0),BL34)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z34:BM34),0),IF($Q56=Lists!$BS$17,IF(AND(BM34>0,SUM(BN34:$CV34)=0),SUM($Z34:BM34),0),BM34)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z34:BN34),0),IF($Q56=Lists!$BS$17,IF(AND(BN34>0,SUM(BO34:$CV34)=0),SUM($Z34:BN34),0),BN34)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z34:BO34),0),IF($Q56=Lists!$BS$17,IF(AND(BO34>0,SUM(BP34:$CV34)=0),SUM($Z34:BO34),0),BO34)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z34:BP34),0),IF($Q56=Lists!$BS$17,IF(AND(BP34>0,SUM(BQ34:$CV34)=0),SUM($Z34:BP34),0),BP34)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z34:BQ34),0),IF($Q56=Lists!$BS$17,IF(AND(BQ34>0,SUM(BR34:$CV34)=0),SUM($Z34:BQ34),0),BQ34)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z34:BR34),0),IF($Q56=Lists!$BS$17,IF(AND(BR34>0,SUM(BS34:$CV34)=0),SUM($Z34:BR34),0),BR34)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z34:BS34),0),IF($Q56=Lists!$BS$17,IF(AND(BS34>0,SUM(BT34:$CV34)=0),SUM($Z34:BS34),0),BS34)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z34:BT34),0),IF($Q56=Lists!$BS$17,IF(AND(BT34>0,SUM(BU34:$CV34)=0),SUM($Z34:BT34),0),BT34)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z34:BU34),0),IF($Q56=Lists!$BS$17,IF(AND(BU34>0,SUM(BV34:$CV34)=0),SUM($Z34:BU34),0),BU34)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z34:BV34),0),IF($Q56=Lists!$BS$17,IF(AND(BV34>0,SUM(BW34:$CV34)=0),SUM($Z34:BV34),0),BV34)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z34:BW34),0),IF($Q56=Lists!$BS$17,IF(AND(BW34>0,SUM(BX34:$CV34)=0),SUM($Z34:BW34),0),BW34)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z34:BX34),0),IF($Q56=Lists!$BS$17,IF(AND(BX34>0,SUM(BY34:$CV34)=0),SUM($Z34:BX34),0),BX34)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z34:BY34),0),IF($Q56=Lists!$BS$17,IF(AND(BY34>0,SUM(BZ34:$CV34)=0),SUM($Z34:BY34),0),BY34)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z34:BZ34),0),IF($Q56=Lists!$BS$17,IF(AND(BZ34>0,SUM(CA34:$CV34)=0),SUM($Z34:BZ34),0),BZ34)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z34:CA34),0),IF($Q56=Lists!$BS$17,IF(AND(CA34>0,SUM(CB34:$CV34)=0),SUM($Z34:CA34),0),CA34)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z34:CB34),0),IF($Q56=Lists!$BS$17,IF(AND(CB34>0,SUM(CC34:$CV34)=0),SUM($Z34:CB34),0),CB34)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z34:CC34),0),IF($Q56=Lists!$BS$17,IF(AND(CC34>0,SUM(CD34:$CV34)=0),SUM($Z34:CC34),0),CC34)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z34:CD34),0),IF($Q56=Lists!$BS$17,IF(AND(CD34>0,SUM(CE34:$CV34)=0),SUM($Z34:CD34),0),CD34)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z34:CE34),0),IF($Q56=Lists!$BS$17,IF(AND(CE34>0,SUM(CF34:$CV34)=0),SUM($Z34:CE34),0),CE34)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z34:CF34),0),IF($Q56=Lists!$BS$17,IF(AND(CF34>0,SUM(CG34:$CV34)=0),SUM($Z34:CF34),0),CF34)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z34:CG34),0),IF($Q56=Lists!$BS$17,IF(AND(CG34>0,SUM(CH34:$CV34)=0),SUM($Z34:CG34),0),CG34)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z34:CH34),0),IF($Q56=Lists!$BS$17,IF(AND(CH34>0,SUM(CI34:$CV34)=0),SUM($Z34:CH34),0),CH34)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z34:CI34),0),IF($Q56=Lists!$BS$17,IF(AND(CI34>0,SUM(CJ34:$CV34)=0),SUM($Z34:CI34),0),CI34)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z34:CJ34),0),IF($Q56=Lists!$BS$17,IF(AND(CJ34>0,SUM(CK34:$CV34)=0),SUM($Z34:CJ34),0),CJ34)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z34:CK34),0),IF($Q56=Lists!$BS$17,IF(AND(CK34>0,SUM(CL34:$CV34)=0),SUM($Z34:CK34),0),CK34)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z34:CL34),0),IF($Q56=Lists!$BS$17,IF(AND(CL34>0,SUM(CM34:$CV34)=0),SUM($Z34:CL34),0),CL34)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z34:CM34),0),IF($Q56=Lists!$BS$17,IF(AND(CM34>0,SUM(CN34:$CV34)=0),SUM($Z34:CM34),0),CM34)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z34:CN34),0),IF($Q56=Lists!$BS$17,IF(AND(CN34>0,SUM(CO34:$CV34)=0),SUM($Z34:CN34),0),CN34)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z34:CO34),0),IF($Q56=Lists!$BS$17,IF(AND(CO34>0,SUM(CP34:$CV34)=0),SUM($Z34:CO34),0),CO34)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z34:CP34),0),IF($Q56=Lists!$BS$17,IF(AND(CP34>0,SUM(CQ34:$CV34)=0),SUM($Z34:CP34),0),CP34)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z34:CQ34),0),IF($Q56=Lists!$BS$17,IF(AND(CQ34>0,SUM(CR34:$CV34)=0),SUM($Z34:CQ34),0),CQ34)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z34:CR34),0),IF($Q56=Lists!$BS$17,IF(AND(CR34>0,SUM(CS34:$CV34)=0),SUM($Z34:CR34),0),CR34)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z34:CS34),0),IF($Q56=Lists!$BS$17,IF(AND(CS34>0,SUM(CT34:$CV34)=0),SUM($Z34:CS34),0),CS34)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z34:CT34),0),IF($Q56=Lists!$BS$17,IF(AND(CT34>0,SUM(CU34:$CV34)=0),SUM($Z34:CT34),0),CT34)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q56=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z34:CU34),0),IF($Q56=Lists!$BS$17,IF(AND(CU34>0,SUM(CV34:$CV34)=0),SUM($Z34:CU34),0),CU34)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU21","v":"1*Бобинорезка"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0},0,null,null,null,3000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z35:AA35),0),IF($Q57=Lists!$BS$17,IF(AND(AA35>0,SUM(AB35:$CV35)=0),SUM($Z35:AA35),0),AA35)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z35:AB35),0),IF($Q57=Lists!$BS$17,IF(AND(AB35>0,SUM(AC35:$CV35)=0),SUM($Z35:AB35),0),AB35)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z35:AC35),0),IF($Q57=Lists!$BS$17,IF(AND(AC35>0,SUM(AD35:$CV35)=0),SUM($Z35:AC35),0),AC35)))","v":3000000},{"$f":"IF(AD$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z35:AD35),0),IF($Q57=Lists!$BS$17,IF(AND(AD35>0,SUM(AE35:$CV35)=0),SUM($Z35:AD35),0),AD35)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z35:AE35),0),IF($Q57=Lists!$BS$17,IF(AND(AE35>0,SUM(AF35:$CV35)=0),SUM($Z35:AE35),0),AE35)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z35:AF35),0),IF($Q57=Lists!$BS$17,IF(AND(AF35>0,SUM(AG35:$CV35)=0),SUM($Z35:AF35),0),AF35)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z35:AG35),0),IF($Q57=Lists!$BS$17,IF(AND(AG35>0,SUM(AH35:$CV35)=0),SUM($Z35:AG35),0),AG35)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z35:AH35),0),IF($Q57=Lists!$BS$17,IF(AND(AH35>0,SUM(AI35:$CV35)=0),SUM($Z35:AH35),0),AH35)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z35:AI35),0),IF($Q57=Lists!$BS$17,IF(AND(AI35>0,SUM(AJ35:$CV35)=0),SUM($Z35:AI35),0),AI35)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z35:AJ35),0),IF($Q57=Lists!$BS$17,IF(AND(AJ35>0,SUM(AK35:$CV35)=0),SUM($Z35:AJ35),0),AJ35)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z35:AK35),0),IF($Q57=Lists!$BS$17,IF(AND(AK35>0,SUM(AL35:$CV35)=0),SUM($Z35:AK35),0),AK35)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z35:AL35),0),IF($Q57=Lists!$BS$17,IF(AND(AL35>0,SUM(AM35:$CV35)=0),SUM($Z35:AL35),0),AL35)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z35:AM35),0),IF($Q57=Lists!$BS$17,IF(AND(AM35>0,SUM(AN35:$CV35)=0),SUM($Z35:AM35),0),AM35)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z35:AN35),0),IF($Q57=Lists!$BS$17,IF(AND(AN35>0,SUM(AO35:$CV35)=0),SUM($Z35:AN35),0),AN35)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z35:AO35),0),IF($Q57=Lists!$BS$17,IF(AND(AO35>0,SUM(AP35:$CV35)=0),SUM($Z35:AO35),0),AO35)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z35:AP35),0),IF($Q57=Lists!$BS$17,IF(AND(AP35>0,SUM(AQ35:$CV35)=0),SUM($Z35:AP35),0),AP35)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z35:AQ35),0),IF($Q57=Lists!$BS$17,IF(AND(AQ35>0,SUM(AR35:$CV35)=0),SUM($Z35:AQ35),0),AQ35)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z35:AR35),0),IF($Q57=Lists!$BS$17,IF(AND(AR35>0,SUM(AS35:$CV35)=0),SUM($Z35:AR35),0),AR35)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z35:AS35),0),IF($Q57=Lists!$BS$17,IF(AND(AS35>0,SUM(AT35:$CV35)=0),SUM($Z35:AS35),0),AS35)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z35:AT35),0),IF($Q57=Lists!$BS$17,IF(AND(AT35>0,SUM(AU35:$CV35)=0),SUM($Z35:AT35),0),AT35)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z35:AU35),0),IF($Q57=Lists!$BS$17,IF(AND(AU35>0,SUM(AV35:$CV35)=0),SUM($Z35:AU35),0),AU35)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z35:AV35),0),IF($Q57=Lists!$BS$17,IF(AND(AV35>0,SUM(AW35:$CV35)=0),SUM($Z35:AV35),0),AV35)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z35:AW35),0),IF($Q57=Lists!$BS$17,IF(AND(AW35>0,SUM(AX35:$CV35)=0),SUM($Z35:AW35),0),AW35)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z35:AX35),0),IF($Q57=Lists!$BS$17,IF(AND(AX35>0,SUM(AY35:$CV35)=0),SUM($Z35:AX35),0),AX35)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z35:AY35),0),IF($Q57=Lists!$BS$17,IF(AND(AY35>0,SUM(AZ35:$CV35)=0),SUM($Z35:AY35),0),AY35)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z35:AZ35),0),IF($Q57=Lists!$BS$17,IF(AND(AZ35>0,SUM(BA35:$CV35)=0),SUM($Z35:AZ35),0),AZ35)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z35:BA35),0),IF($Q57=Lists!$BS$17,IF(AND(BA35>0,SUM(BB35:$CV35)=0),SUM($Z35:BA35),0),BA35)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z35:BB35),0),IF($Q57=Lists!$BS$17,IF(AND(BB35>0,SUM(BC35:$CV35)=0),SUM($Z35:BB35),0),BB35)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z35:BC35),0),IF($Q57=Lists!$BS$17,IF(AND(BC35>0,SUM(BD35:$CV35)=0),SUM($Z35:BC35),0),BC35)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z35:BD35),0),IF($Q57=Lists!$BS$17,IF(AND(BD35>0,SUM(BE35:$CV35)=0),SUM($Z35:BD35),0),BD35)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z35:BE35),0),IF($Q57=Lists!$BS$17,IF(AND(BE35>0,SUM(BF35:$CV35)=0),SUM($Z35:BE35),0),BE35)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z35:BF35),0),IF($Q57=Lists!$BS$17,IF(AND(BF35>0,SUM(BG35:$CV35)=0),SUM($Z35:BF35),0),BF35)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z35:BG35),0),IF($Q57=Lists!$BS$17,IF(AND(BG35>0,SUM(BH35:$CV35)=0),SUM($Z35:BG35),0),BG35)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z35:BH35),0),IF($Q57=Lists!$BS$17,IF(AND(BH35>0,SUM(BI35:$CV35)=0),SUM($Z35:BH35),0),BH35)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z35:BI35),0),IF($Q57=Lists!$BS$17,IF(AND(BI35>0,SUM(BJ35:$CV35)=0),SUM($Z35:BI35),0),BI35)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z35:BJ35),0),IF($Q57=Lists!$BS$17,IF(AND(BJ35>0,SUM(BK35:$CV35)=0),SUM($Z35:BJ35),0),BJ35)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z35:BK35),0),IF($Q57=Lists!$BS$17,IF(AND(BK35>0,SUM(BL35:$CV35)=0),SUM($Z35:BK35),0),BK35)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z35:BL35),0),IF($Q57=Lists!$BS$17,IF(AND(BL35>0,SUM(BM35:$CV35)=0),SUM($Z35:BL35),0),BL35)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z35:BM35),0),IF($Q57=Lists!$BS$17,IF(AND(BM35>0,SUM(BN35:$CV35)=0),SUM($Z35:BM35),0),BM35)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z35:BN35),0),IF($Q57=Lists!$BS$17,IF(AND(BN35>0,SUM(BO35:$CV35)=0),SUM($Z35:BN35),0),BN35)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z35:BO35),0),IF($Q57=Lists!$BS$17,IF(AND(BO35>0,SUM(BP35:$CV35)=0),SUM($Z35:BO35),0),BO35)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z35:BP35),0),IF($Q57=Lists!$BS$17,IF(AND(BP35>0,SUM(BQ35:$CV35)=0),SUM($Z35:BP35),0),BP35)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z35:BQ35),0),IF($Q57=Lists!$BS$17,IF(AND(BQ35>0,SUM(BR35:$CV35)=0),SUM($Z35:BQ35),0),BQ35)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z35:BR35),0),IF($Q57=Lists!$BS$17,IF(AND(BR35>0,SUM(BS35:$CV35)=0),SUM($Z35:BR35),0),BR35)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z35:BS35),0),IF($Q57=Lists!$BS$17,IF(AND(BS35>0,SUM(BT35:$CV35)=0),SUM($Z35:BS35),0),BS35)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z35:BT35),0),IF($Q57=Lists!$BS$17,IF(AND(BT35>0,SUM(BU35:$CV35)=0),SUM($Z35:BT35),0),BT35)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z35:BU35),0),IF($Q57=Lists!$BS$17,IF(AND(BU35>0,SUM(BV35:$CV35)=0),SUM($Z35:BU35),0),BU35)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z35:BV35),0),IF($Q57=Lists!$BS$17,IF(AND(BV35>0,SUM(BW35:$CV35)=0),SUM($Z35:BV35),0),BV35)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z35:BW35),0),IF($Q57=Lists!$BS$17,IF(AND(BW35>0,SUM(BX35:$CV35)=0),SUM($Z35:BW35),0),BW35)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z35:BX35),0),IF($Q57=Lists!$BS$17,IF(AND(BX35>0,SUM(BY35:$CV35)=0),SUM($Z35:BX35),0),BX35)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z35:BY35),0),IF($Q57=Lists!$BS$17,IF(AND(BY35>0,SUM(BZ35:$CV35)=0),SUM($Z35:BY35),0),BY35)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z35:BZ35),0),IF($Q57=Lists!$BS$17,IF(AND(BZ35>0,SUM(CA35:$CV35)=0),SUM($Z35:BZ35),0),BZ35)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z35:CA35),0),IF($Q57=Lists!$BS$17,IF(AND(CA35>0,SUM(CB35:$CV35)=0),SUM($Z35:CA35),0),CA35)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z35:CB35),0),IF($Q57=Lists!$BS$17,IF(AND(CB35>0,SUM(CC35:$CV35)=0),SUM($Z35:CB35),0),CB35)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z35:CC35),0),IF($Q57=Lists!$BS$17,IF(AND(CC35>0,SUM(CD35:$CV35)=0),SUM($Z35:CC35),0),CC35)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z35:CD35),0),IF($Q57=Lists!$BS$17,IF(AND(CD35>0,SUM(CE35:$CV35)=0),SUM($Z35:CD35),0),CD35)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z35:CE35),0),IF($Q57=Lists!$BS$17,IF(AND(CE35>0,SUM(CF35:$CV35)=0),SUM($Z35:CE35),0),CE35)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z35:CF35),0),IF($Q57=Lists!$BS$17,IF(AND(CF35>0,SUM(CG35:$CV35)=0),SUM($Z35:CF35),0),CF35)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z35:CG35),0),IF($Q57=Lists!$BS$17,IF(AND(CG35>0,SUM(CH35:$CV35)=0),SUM($Z35:CG35),0),CG35)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z35:CH35),0),IF($Q57=Lists!$BS$17,IF(AND(CH35>0,SUM(CI35:$CV35)=0),SUM($Z35:CH35),0),CH35)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z35:CI35),0),IF($Q57=Lists!$BS$17,IF(AND(CI35>0,SUM(CJ35:$CV35)=0),SUM($Z35:CI35),0),CI35)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z35:CJ35),0),IF($Q57=Lists!$BS$17,IF(AND(CJ35>0,SUM(CK35:$CV35)=0),SUM($Z35:CJ35),0),CJ35)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z35:CK35),0),IF($Q57=Lists!$BS$17,IF(AND(CK35>0,SUM(CL35:$CV35)=0),SUM($Z35:CK35),0),CK35)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z35:CL35),0),IF($Q57=Lists!$BS$17,IF(AND(CL35>0,SUM(CM35:$CV35)=0),SUM($Z35:CL35),0),CL35)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z35:CM35),0),IF($Q57=Lists!$BS$17,IF(AND(CM35>0,SUM(CN35:$CV35)=0),SUM($Z35:CM35),0),CM35)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z35:CN35),0),IF($Q57=Lists!$BS$17,IF(AND(CN35>0,SUM(CO35:$CV35)=0),SUM($Z35:CN35),0),CN35)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z35:CO35),0),IF($Q57=Lists!$BS$17,IF(AND(CO35>0,SUM(CP35:$CV35)=0),SUM($Z35:CO35),0),CO35)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z35:CP35),0),IF($Q57=Lists!$BS$17,IF(AND(CP35>0,SUM(CQ35:$CV35)=0),SUM($Z35:CP35),0),CP35)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z35:CQ35),0),IF($Q57=Lists!$BS$17,IF(AND(CQ35>0,SUM(CR35:$CV35)=0),SUM($Z35:CQ35),0),CQ35)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z35:CR35),0),IF($Q57=Lists!$BS$17,IF(AND(CR35>0,SUM(CS35:$CV35)=0),SUM($Z35:CR35),0),CR35)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z35:CS35),0),IF($Q57=Lists!$BS$17,IF(AND(CS35>0,SUM(CT35:$CV35)=0),SUM($Z35:CS35),0),CS35)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z35:CT35),0),IF($Q57=Lists!$BS$17,IF(AND(CT35>0,SUM(CU35:$CV35)=0),SUM($Z35:CT35),0),CT35)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q57=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z35:CU35),0),IF($Q57=Lists!$BS$17,IF(AND(CU35>0,SUM(CV35:$CV35)=0),SUM($Z35:CU35),0),CU35)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU22","v":"2*ПСР"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0},0,null,null,null,18000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z36:AA36),0),IF($Q58=Lists!$BS$17,IF(AND(AA36>0,SUM(AB36:$CV36)=0),SUM($Z36:AA36),0),AA36)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z36:AB36),0),IF($Q58=Lists!$BS$17,IF(AND(AB36>0,SUM(AC36:$CV36)=0),SUM($Z36:AB36),0),AB36)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z36:AC36),0),IF($Q58=Lists!$BS$17,IF(AND(AC36>0,SUM(AD36:$CV36)=0),SUM($Z36:AC36),0),AC36)))","v":18000000},{"$f":"IF(AD$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z36:AD36),0),IF($Q58=Lists!$BS$17,IF(AND(AD36>0,SUM(AE36:$CV36)=0),SUM($Z36:AD36),0),AD36)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z36:AE36),0),IF($Q58=Lists!$BS$17,IF(AND(AE36>0,SUM(AF36:$CV36)=0),SUM($Z36:AE36),0),AE36)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z36:AF36),0),IF($Q58=Lists!$BS$17,IF(AND(AF36>0,SUM(AG36:$CV36)=0),SUM($Z36:AF36),0),AF36)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z36:AG36),0),IF($Q58=Lists!$BS$17,IF(AND(AG36>0,SUM(AH36:$CV36)=0),SUM($Z36:AG36),0),AG36)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z36:AH36),0),IF($Q58=Lists!$BS$17,IF(AND(AH36>0,SUM(AI36:$CV36)=0),SUM($Z36:AH36),0),AH36)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z36:AI36),0),IF($Q58=Lists!$BS$17,IF(AND(AI36>0,SUM(AJ36:$CV36)=0),SUM($Z36:AI36),0),AI36)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z36:AJ36),0),IF($Q58=Lists!$BS$17,IF(AND(AJ36>0,SUM(AK36:$CV36)=0),SUM($Z36:AJ36),0),AJ36)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z36:AK36),0),IF($Q58=Lists!$BS$17,IF(AND(AK36>0,SUM(AL36:$CV36)=0),SUM($Z36:AK36),0),AK36)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z36:AL36),0),IF($Q58=Lists!$BS$17,IF(AND(AL36>0,SUM(AM36:$CV36)=0),SUM($Z36:AL36),0),AL36)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z36:AM36),0),IF($Q58=Lists!$BS$17,IF(AND(AM36>0,SUM(AN36:$CV36)=0),SUM($Z36:AM36),0),AM36)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z36:AN36),0),IF($Q58=Lists!$BS$17,IF(AND(AN36>0,SUM(AO36:$CV36)=0),SUM($Z36:AN36),0),AN36)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z36:AO36),0),IF($Q58=Lists!$BS$17,IF(AND(AO36>0,SUM(AP36:$CV36)=0),SUM($Z36:AO36),0),AO36)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z36:AP36),0),IF($Q58=Lists!$BS$17,IF(AND(AP36>0,SUM(AQ36:$CV36)=0),SUM($Z36:AP36),0),AP36)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z36:AQ36),0),IF($Q58=Lists!$BS$17,IF(AND(AQ36>0,SUM(AR36:$CV36)=0),SUM($Z36:AQ36),0),AQ36)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z36:AR36),0),IF($Q58=Lists!$BS$17,IF(AND(AR36>0,SUM(AS36:$CV36)=0),SUM($Z36:AR36),0),AR36)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z36:AS36),0),IF($Q58=Lists!$BS$17,IF(AND(AS36>0,SUM(AT36:$CV36)=0),SUM($Z36:AS36),0),AS36)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z36:AT36),0),IF($Q58=Lists!$BS$17,IF(AND(AT36>0,SUM(AU36:$CV36)=0),SUM($Z36:AT36),0),AT36)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z36:AU36),0),IF($Q58=Lists!$BS$17,IF(AND(AU36>0,SUM(AV36:$CV36)=0),SUM($Z36:AU36),0),AU36)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z36:AV36),0),IF($Q58=Lists!$BS$17,IF(AND(AV36>0,SUM(AW36:$CV36)=0),SUM($Z36:AV36),0),AV36)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z36:AW36),0),IF($Q58=Lists!$BS$17,IF(AND(AW36>0,SUM(AX36:$CV36)=0),SUM($Z36:AW36),0),AW36)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z36:AX36),0),IF($Q58=Lists!$BS$17,IF(AND(AX36>0,SUM(AY36:$CV36)=0),SUM($Z36:AX36),0),AX36)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z36:AY36),0),IF($Q58=Lists!$BS$17,IF(AND(AY36>0,SUM(AZ36:$CV36)=0),SUM($Z36:AY36),0),AY36)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z36:AZ36),0),IF($Q58=Lists!$BS$17,IF(AND(AZ36>0,SUM(BA36:$CV36)=0),SUM($Z36:AZ36),0),AZ36)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z36:BA36),0),IF($Q58=Lists!$BS$17,IF(AND(BA36>0,SUM(BB36:$CV36)=0),SUM($Z36:BA36),0),BA36)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z36:BB36),0),IF($Q58=Lists!$BS$17,IF(AND(BB36>0,SUM(BC36:$CV36)=0),SUM($Z36:BB36),0),BB36)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z36:BC36),0),IF($Q58=Lists!$BS$17,IF(AND(BC36>0,SUM(BD36:$CV36)=0),SUM($Z36:BC36),0),BC36)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z36:BD36),0),IF($Q58=Lists!$BS$17,IF(AND(BD36>0,SUM(BE36:$CV36)=0),SUM($Z36:BD36),0),BD36)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z36:BE36),0),IF($Q58=Lists!$BS$17,IF(AND(BE36>0,SUM(BF36:$CV36)=0),SUM($Z36:BE36),0),BE36)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z36:BF36),0),IF($Q58=Lists!$BS$17,IF(AND(BF36>0,SUM(BG36:$CV36)=0),SUM($Z36:BF36),0),BF36)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z36:BG36),0),IF($Q58=Lists!$BS$17,IF(AND(BG36>0,SUM(BH36:$CV36)=0),SUM($Z36:BG36),0),BG36)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z36:BH36),0),IF($Q58=Lists!$BS$17,IF(AND(BH36>0,SUM(BI36:$CV36)=0),SUM($Z36:BH36),0),BH36)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z36:BI36),0),IF($Q58=Lists!$BS$17,IF(AND(BI36>0,SUM(BJ36:$CV36)=0),SUM($Z36:BI36),0),BI36)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z36:BJ36),0),IF($Q58=Lists!$BS$17,IF(AND(BJ36>0,SUM(BK36:$CV36)=0),SUM($Z36:BJ36),0),BJ36)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z36:BK36),0),IF($Q58=Lists!$BS$17,IF(AND(BK36>0,SUM(BL36:$CV36)=0),SUM($Z36:BK36),0),BK36)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z36:BL36),0),IF($Q58=Lists!$BS$17,IF(AND(BL36>0,SUM(BM36:$CV36)=0),SUM($Z36:BL36),0),BL36)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z36:BM36),0),IF($Q58=Lists!$BS$17,IF(AND(BM36>0,SUM(BN36:$CV36)=0),SUM($Z36:BM36),0),BM36)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z36:BN36),0),IF($Q58=Lists!$BS$17,IF(AND(BN36>0,SUM(BO36:$CV36)=0),SUM($Z36:BN36),0),BN36)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z36:BO36),0),IF($Q58=Lists!$BS$17,IF(AND(BO36>0,SUM(BP36:$CV36)=0),SUM($Z36:BO36),0),BO36)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z36:BP36),0),IF($Q58=Lists!$BS$17,IF(AND(BP36>0,SUM(BQ36:$CV36)=0),SUM($Z36:BP36),0),BP36)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z36:BQ36),0),IF($Q58=Lists!$BS$17,IF(AND(BQ36>0,SUM(BR36:$CV36)=0),SUM($Z36:BQ36),0),BQ36)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z36:BR36),0),IF($Q58=Lists!$BS$17,IF(AND(BR36>0,SUM(BS36:$CV36)=0),SUM($Z36:BR36),0),BR36)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z36:BS36),0),IF($Q58=Lists!$BS$17,IF(AND(BS36>0,SUM(BT36:$CV36)=0),SUM($Z36:BS36),0),BS36)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z36:BT36),0),IF($Q58=Lists!$BS$17,IF(AND(BT36>0,SUM(BU36:$CV36)=0),SUM($Z36:BT36),0),BT36)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z36:BU36),0),IF($Q58=Lists!$BS$17,IF(AND(BU36>0,SUM(BV36:$CV36)=0),SUM($Z36:BU36),0),BU36)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z36:BV36),0),IF($Q58=Lists!$BS$17,IF(AND(BV36>0,SUM(BW36:$CV36)=0),SUM($Z36:BV36),0),BV36)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z36:BW36),0),IF($Q58=Lists!$BS$17,IF(AND(BW36>0,SUM(BX36:$CV36)=0),SUM($Z36:BW36),0),BW36)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z36:BX36),0),IF($Q58=Lists!$BS$17,IF(AND(BX36>0,SUM(BY36:$CV36)=0),SUM($Z36:BX36),0),BX36)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z36:BY36),0),IF($Q58=Lists!$BS$17,IF(AND(BY36>0,SUM(BZ36:$CV36)=0),SUM($Z36:BY36),0),BY36)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z36:BZ36),0),IF($Q58=Lists!$BS$17,IF(AND(BZ36>0,SUM(CA36:$CV36)=0),SUM($Z36:BZ36),0),BZ36)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z36:CA36),0),IF($Q58=Lists!$BS$17,IF(AND(CA36>0,SUM(CB36:$CV36)=0),SUM($Z36:CA36),0),CA36)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z36:CB36),0),IF($Q58=Lists!$BS$17,IF(AND(CB36>0,SUM(CC36:$CV36)=0),SUM($Z36:CB36),0),CB36)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z36:CC36),0),IF($Q58=Lists!$BS$17,IF(AND(CC36>0,SUM(CD36:$CV36)=0),SUM($Z36:CC36),0),CC36)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z36:CD36),0),IF($Q58=Lists!$BS$17,IF(AND(CD36>0,SUM(CE36:$CV36)=0),SUM($Z36:CD36),0),CD36)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z36:CE36),0),IF($Q58=Lists!$BS$17,IF(AND(CE36>0,SUM(CF36:$CV36)=0),SUM($Z36:CE36),0),CE36)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z36:CF36),0),IF($Q58=Lists!$BS$17,IF(AND(CF36>0,SUM(CG36:$CV36)=0),SUM($Z36:CF36),0),CF36)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z36:CG36),0),IF($Q58=Lists!$BS$17,IF(AND(CG36>0,SUM(CH36:$CV36)=0),SUM($Z36:CG36),0),CG36)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z36:CH36),0),IF($Q58=Lists!$BS$17,IF(AND(CH36>0,SUM(CI36:$CV36)=0),SUM($Z36:CH36),0),CH36)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z36:CI36),0),IF($Q58=Lists!$BS$17,IF(AND(CI36>0,SUM(CJ36:$CV36)=0),SUM($Z36:CI36),0),CI36)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z36:CJ36),0),IF($Q58=Lists!$BS$17,IF(AND(CJ36>0,SUM(CK36:$CV36)=0),SUM($Z36:CJ36),0),CJ36)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z36:CK36),0),IF($Q58=Lists!$BS$17,IF(AND(CK36>0,SUM(CL36:$CV36)=0),SUM($Z36:CK36),0),CK36)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z36:CL36),0),IF($Q58=Lists!$BS$17,IF(AND(CL36>0,SUM(CM36:$CV36)=0),SUM($Z36:CL36),0),CL36)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z36:CM36),0),IF($Q58=Lists!$BS$17,IF(AND(CM36>0,SUM(CN36:$CV36)=0),SUM($Z36:CM36),0),CM36)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z36:CN36),0),IF($Q58=Lists!$BS$17,IF(AND(CN36>0,SUM(CO36:$CV36)=0),SUM($Z36:CN36),0),CN36)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z36:CO36),0),IF($Q58=Lists!$BS$17,IF(AND(CO36>0,SUM(CP36:$CV36)=0),SUM($Z36:CO36),0),CO36)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z36:CP36),0),IF($Q58=Lists!$BS$17,IF(AND(CP36>0,SUM(CQ36:$CV36)=0),SUM($Z36:CP36),0),CP36)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z36:CQ36),0),IF($Q58=Lists!$BS$17,IF(AND(CQ36>0,SUM(CR36:$CV36)=0),SUM($Z36:CQ36),0),CQ36)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z36:CR36),0),IF($Q58=Lists!$BS$17,IF(AND(CR36>0,SUM(CS36:$CV36)=0),SUM($Z36:CR36),0),CR36)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z36:CS36),0),IF($Q58=Lists!$BS$17,IF(AND(CS36>0,SUM(CT36:$CV36)=0),SUM($Z36:CS36),0),CS36)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z36:CT36),0),IF($Q58=Lists!$BS$17,IF(AND(CT36>0,SUM(CU36:$CV36)=0),SUM($Z36:CT36),0),CT36)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q58=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z36:CU36),0),IF($Q58=Lists!$BS$17,IF(AND(CU36>0,SUM(CV36:$CV36)=0),SUM($Z36:CU36),0),CU36)))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU23","v":"3*Линия производства респираторов серии FFP"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0},0,null,null,null,27000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z37:AA37),0),IF($Q59=Lists!$BS$17,IF(AND(AA37>0,SUM(AB37:$CV37)=0),SUM($Z37:AA37),0),AA37)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z37:AB37),0),IF($Q59=Lists!$BS$17,IF(AND(AB37>0,SUM(AC37:$CV37)=0),SUM($Z37:AB37),0),AB37)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z37:AC37),0),IF($Q59=Lists!$BS$17,IF(AND(AC37>0,SUM(AD37:$CV37)=0),SUM($Z37:AC37),0),AC37)))","v":27000000},{"$f":"IF(AD$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z37:AD37),0),IF($Q59=Lists!$BS$17,IF(AND(AD37>0,SUM(AE37:$CV37)=0),SUM($Z37:AD37),0),AD37)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z37:AE37),0),IF($Q59=Lists!$BS$17,IF(AND(AE37>0,SUM(AF37:$CV37)=0),SUM($Z37:AE37),0),AE37)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z37:AF37),0),IF($Q59=Lists!$BS$17,IF(AND(AF37>0,SUM(AG37:$CV37)=0),SUM($Z37:AF37),0),AF37)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z37:AG37),0),IF($Q59=Lists!$BS$17,IF(AND(AG37>0,SUM(AH37:$CV37)=0),SUM($Z37:AG37),0),AG37)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z37:AH37),0),IF($Q59=Lists!$BS$17,IF(AND(AH37>0,SUM(AI37:$CV37)=0),SUM($Z37:AH37),0),AH37)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z37:AI37),0),IF($Q59=Lists!$BS$17,IF(AND(AI37>0,SUM(AJ37:$CV37)=0),SUM($Z37:AI37),0),AI37)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z37:AJ37),0),IF($Q59=Lists!$BS$17,IF(AND(AJ37>0,SUM(AK37:$CV37)=0),SUM($Z37:AJ37),0),AJ37)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z37:AK37),0),IF($Q59=Lists!$BS$17,IF(AND(AK37>0,SUM(AL37:$CV37)=0),SUM($Z37:AK37),0),AK37)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z37:AL37),0),IF($Q59=Lists!$BS$17,IF(AND(AL37>0,SUM(AM37:$CV37)=0),SUM($Z37:AL37),0),AL37)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z37:AM37),0),IF($Q59=Lists!$BS$17,IF(AND(AM37>0,SUM(AN37:$CV37)=0),SUM($Z37:AM37),0),AM37)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z37:AN37),0),IF($Q59=Lists!$BS$17,IF(AND(AN37>0,SUM(AO37:$CV37)=0),SUM($Z37:AN37),0),AN37)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z37:AO37),0),IF($Q59=Lists!$BS$17,IF(AND(AO37>0,SUM(AP37:$CV37)=0),SUM($Z37:AO37),0),AO37)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z37:AP37),0),IF($Q59=Lists!$BS$17,IF(AND(AP37>0,SUM(AQ37:$CV37)=0),SUM($Z37:AP37),0),AP37)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z37:AQ37),0),IF($Q59=Lists!$BS$17,IF(AND(AQ37>0,SUM(AR37:$CV37)=0),SUM($Z37:AQ37),0),AQ37)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z37:AR37),0),IF($Q59=Lists!$BS$17,IF(AND(AR37>0,SUM(AS37:$CV37)=0),SUM($Z37:AR37),0),AR37)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z37:AS37),0),IF($Q59=Lists!$BS$17,IF(AND(AS37>0,SUM(AT37:$CV37)=0),SUM($Z37:AS37),0),AS37)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z37:AT37),0),IF($Q59=Lists!$BS$17,IF(AND(AT37>0,SUM(AU37:$CV37)=0),SUM($Z37:AT37),0),AT37)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z37:AU37),0),IF($Q59=Lists!$BS$17,IF(AND(AU37>0,SUM(AV37:$CV37)=0),SUM($Z37:AU37),0),AU37)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z37:AV37),0),IF($Q59=Lists!$BS$17,IF(AND(AV37>0,SUM(AW37:$CV37)=0),SUM($Z37:AV37),0),AV37)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z37:AW37),0),IF($Q59=Lists!$BS$17,IF(AND(AW37>0,SUM(AX37:$CV37)=0),SUM($Z37:AW37),0),AW37)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z37:AX37),0),IF($Q59=Lists!$BS$17,IF(AND(AX37>0,SUM(AY37:$CV37)=0),SUM($Z37:AX37),0),AX37)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z37:AY37),0),IF($Q59=Lists!$BS$17,IF(AND(AY37>0,SUM(AZ37:$CV37)=0),SUM($Z37:AY37),0),AY37)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z37:AZ37),0),IF($Q59=Lists!$BS$17,IF(AND(AZ37>0,SUM(BA37:$CV37)=0),SUM($Z37:AZ37),0),AZ37)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z37:BA37),0),IF($Q59=Lists!$BS$17,IF(AND(BA37>0,SUM(BB37:$CV37)=0),SUM($Z37:BA37),0),BA37)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z37:BB37),0),IF($Q59=Lists!$BS$17,IF(AND(BB37>0,SUM(BC37:$CV37)=0),SUM($Z37:BB37),0),BB37)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z37:BC37),0),IF($Q59=Lists!$BS$17,IF(AND(BC37>0,SUM(BD37:$CV37)=0),SUM($Z37:BC37),0),BC37)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z37:BD37),0),IF($Q59=Lists!$BS$17,IF(AND(BD37>0,SUM(BE37:$CV37)=0),SUM($Z37:BD37),0),BD37)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z37:BE37),0),IF($Q59=Lists!$BS$17,IF(AND(BE37>0,SUM(BF37:$CV37)=0),SUM($Z37:BE37),0),BE37)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z37:BF37),0),IF($Q59=Lists!$BS$17,IF(AND(BF37>0,SUM(BG37:$CV37)=0),SUM($Z37:BF37),0),BF37)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z37:BG37),0),IF($Q59=Lists!$BS$17,IF(AND(BG37>0,SUM(BH37:$CV37)=0),SUM($Z37:BG37),0),BG37)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z37:BH37),0),IF($Q59=Lists!$BS$17,IF(AND(BH37>0,SUM(BI37:$CV37)=0),SUM($Z37:BH37),0),BH37)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z37:BI37),0),IF($Q59=Lists!$BS$17,IF(AND(BI37>0,SUM(BJ37:$CV37)=0),SUM($Z37:BI37),0),BI37)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z37:BJ37),0),IF($Q59=Lists!$BS$17,IF(AND(BJ37>0,SUM(BK37:$CV37)=0),SUM($Z37:BJ37),0),BJ37)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z37:BK37),0),IF($Q59=Lists!$BS$17,IF(AND(BK37>0,SUM(BL37:$CV37)=0),SUM($Z37:BK37),0),BK37)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z37:BL37),0),IF($Q59=Lists!$BS$17,IF(AND(BL37>0,SUM(BM37:$CV37)=0),SUM($Z37:BL37),0),BL37)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z37:BM37),0),IF($Q59=Lists!$BS$17,IF(AND(BM37>0,SUM(BN37:$CV37)=0),SUM($Z37:BM37),0),BM37)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z37:BN37),0),IF($Q59=Lists!$BS$17,IF(AND(BN37>0,SUM(BO37:$CV37)=0),SUM($Z37:BN37),0),BN37)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z37:BO37),0),IF($Q59=Lists!$BS$17,IF(AND(BO37>0,SUM(BP37:$CV37)=0),SUM($Z37:BO37),0),BO37)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z37:BP37),0),IF($Q59=Lists!$BS$17,IF(AND(BP37>0,SUM(BQ37:$CV37)=0),SUM($Z37:BP37),0),BP37)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z37:BQ37),0),IF($Q59=Lists!$BS$17,IF(AND(BQ37>0,SUM(BR37:$CV37)=0),SUM($Z37:BQ37),0),BQ37)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z37:BR37),0),IF($Q59=Lists!$BS$17,IF(AND(BR37>0,SUM(BS37:$CV37)=0),SUM($Z37:BR37),0),BR37)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z37:BS37),0),IF($Q59=Lists!$BS$17,IF(AND(BS37>0,SUM(BT37:$CV37)=0),SUM($Z37:BS37),0),BS37)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z37:BT37),0),IF($Q59=Lists!$BS$17,IF(AND(BT37>0,SUM(BU37:$CV37)=0),SUM($Z37:BT37),0),BT37)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z37:BU37),0),IF($Q59=Lists!$BS$17,IF(AND(BU37>0,SUM(BV37:$CV37)=0),SUM($Z37:BU37),0),BU37)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z37:BV37),0),IF($Q59=Lists!$BS$17,IF(AND(BV37>0,SUM(BW37:$CV37)=0),SUM($Z37:BV37),0),BV37)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z37:BW37),0),IF($Q59=Lists!$BS$17,IF(AND(BW37>0,SUM(BX37:$CV37)=0),SUM($Z37:BW37),0),BW37)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z37:BX37),0),IF($Q59=Lists!$BS$17,IF(AND(BX37>0,SUM(BY37:$CV37)=0),SUM($Z37:BX37),0),BX37)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z37:BY37),0),IF($Q59=Lists!$BS$17,IF(AND(BY37>0,SUM(BZ37:$CV37)=0),SUM($Z37:BY37),0),BY37)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z37:BZ37),0),IF($Q59=Lists!$BS$17,IF(AND(BZ37>0,SUM(CA37:$CV37)=0),SUM($Z37:BZ37),0),BZ37)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z37:CA37),0),IF($Q59=Lists!$BS$17,IF(AND(CA37>0,SUM(CB37:$CV37)=0),SUM($Z37:CA37),0),CA37)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z37:CB37),0),IF($Q59=Lists!$BS$17,IF(AND(CB37>0,SUM(CC37:$CV37)=0),SUM($Z37:CB37),0),CB37)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z37:CC37),0),IF($Q59=Lists!$BS$17,IF(AND(CC37>0,SUM(CD37:$CV37)=0),SUM($Z37:CC37),0),CC37)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z37:CD37),0),IF($Q59=Lists!$BS$17,IF(AND(CD37>0,SUM(CE37:$CV37)=0),SUM($Z37:CD37),0),CD37)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z37:CE37),0),IF($Q59=Lists!$BS$17,IF(AND(CE37>0,SUM(CF37:$CV37)=0),SUM($Z37:CE37),0),CE37)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z37:CF37),0),IF($Q59=Lists!$BS$17,IF(AND(CF37>0,SUM(CG37:$CV37)=0),SUM($Z37:CF37),0),CF37)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z37:CG37),0),IF($Q59=Lists!$BS$17,IF(AND(CG37>0,SUM(CH37:$CV37)=0),SUM($Z37:CG37),0),CG37)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z37:CH37),0),IF($Q59=Lists!$BS$17,IF(AND(CH37>0,SUM(CI37:$CV37)=0),SUM($Z37:CH37),0),CH37)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z37:CI37),0),IF($Q59=Lists!$BS$17,IF(AND(CI37>0,SUM(CJ37:$CV37)=0),SUM($Z37:CI37),0),CI37)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z37:CJ37),0),IF($Q59=Lists!$BS$17,IF(AND(CJ37>0,SUM(CK37:$CV37)=0),SUM($Z37:CJ37),0),CJ37)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z37:CK37),0),IF($Q59=Lists!$BS$17,IF(AND(CK37>0,SUM(CL37:$CV37)=0),SUM($Z37:CK37),0),CK37)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z37:CL37),0),IF($Q59=Lists!$BS$17,IF(AND(CL37>0,SUM(CM37:$CV37)=0),SUM($Z37:CL37),0),CL37)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z37:CM37),0),IF($Q59=Lists!$BS$17,IF(AND(CM37>0,SUM(CN37:$CV37)=0),SUM($Z37:CM37),0),CM37)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z37:CN37),0),IF($Q59=Lists!$BS$17,IF(AND(CN37>0,SUM(CO37:$CV37)=0),SUM($Z37:CN37),0),CN37)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z37:CO37),0),IF($Q59=Lists!$BS$17,IF(AND(CO37>0,SUM(CP37:$CV37)=0),SUM($Z37:CO37),0),CO37)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z37:CP37),0),IF($Q59=Lists!$BS$17,IF(AND(CP37>0,SUM(CQ37:$CV37)=0),SUM($Z37:CP37),0),CP37)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z37:CQ37),0),IF($Q59=Lists!$BS$17,IF(AND(CQ37>0,SUM(CR37:$CV37)=0),SUM($Z37:CQ37),0),CQ37)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z37:CR37),0),IF($Q59=Lists!$BS$17,IF(AND(CR37>0,SUM(CS37:$CV37)=0),SUM($Z37:CR37),0),CR37)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z37:CS37),0),IF($Q59=Lists!$BS$17,IF(AND(CS37>0,SUM(CT37:$CV37)=0),SUM($Z37:CS37),0),CS37)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z37:CT37),0),IF($Q59=Lists!$BS$17,IF(AND(CT37>0,SUM(CU37:$CV37)=0),SUM($Z37:CT37),0),CT37)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q59=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z37:CU37),0),IF($Q59=Lists!$BS$17,IF(AND(CU37>0,SUM(CV37:$CV37)=0),SUM($Z37:CU37),0),CU37)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU24","v":"7ед. Оборудования на участок литья"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0},0,null,null,null,37000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z38:AA38),0),IF($Q60=Lists!$BS$17,IF(AND(AA38>0,SUM(AB38:$CV38)=0),SUM($Z38:AA38),0),AA38)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z38:AB38),0),IF($Q60=Lists!$BS$17,IF(AND(AB38>0,SUM(AC38:$CV38)=0),SUM($Z38:AB38),0),AB38)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z38:AC38),0),IF($Q60=Lists!$BS$17,IF(AND(AC38>0,SUM(AD38:$CV38)=0),SUM($Z38:AC38),0),AC38)))","v":37000000},{"$f":"IF(AD$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z38:AD38),0),IF($Q60=Lists!$BS$17,IF(AND(AD38>0,SUM(AE38:$CV38)=0),SUM($Z38:AD38),0),AD38)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z38:AE38),0),IF($Q60=Lists!$BS$17,IF(AND(AE38>0,SUM(AF38:$CV38)=0),SUM($Z38:AE38),0),AE38)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z38:AF38),0),IF($Q60=Lists!$BS$17,IF(AND(AF38>0,SUM(AG38:$CV38)=0),SUM($Z38:AF38),0),AF38)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z38:AG38),0),IF($Q60=Lists!$BS$17,IF(AND(AG38>0,SUM(AH38:$CV38)=0),SUM($Z38:AG38),0),AG38)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z38:AH38),0),IF($Q60=Lists!$BS$17,IF(AND(AH38>0,SUM(AI38:$CV38)=0),SUM($Z38:AH38),0),AH38)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z38:AI38),0),IF($Q60=Lists!$BS$17,IF(AND(AI38>0,SUM(AJ38:$CV38)=0),SUM($Z38:AI38),0),AI38)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z38:AJ38),0),IF($Q60=Lists!$BS$17,IF(AND(AJ38>0,SUM(AK38:$CV38)=0),SUM($Z38:AJ38),0),AJ38)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z38:AK38),0),IF($Q60=Lists!$BS$17,IF(AND(AK38>0,SUM(AL38:$CV38)=0),SUM($Z38:AK38),0),AK38)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z38:AL38),0),IF($Q60=Lists!$BS$17,IF(AND(AL38>0,SUM(AM38:$CV38)=0),SUM($Z38:AL38),0),AL38)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z38:AM38),0),IF($Q60=Lists!$BS$17,IF(AND(AM38>0,SUM(AN38:$CV38)=0),SUM($Z38:AM38),0),AM38)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z38:AN38),0),IF($Q60=Lists!$BS$17,IF(AND(AN38>0,SUM(AO38:$CV38)=0),SUM($Z38:AN38),0),AN38)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z38:AO38),0),IF($Q60=Lists!$BS$17,IF(AND(AO38>0,SUM(AP38:$CV38)=0),SUM($Z38:AO38),0),AO38)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z38:AP38),0),IF($Q60=Lists!$BS$17,IF(AND(AP38>0,SUM(AQ38:$CV38)=0),SUM($Z38:AP38),0),AP38)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z38:AQ38),0),IF($Q60=Lists!$BS$17,IF(AND(AQ38>0,SUM(AR38:$CV38)=0),SUM($Z38:AQ38),0),AQ38)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z38:AR38),0),IF($Q60=Lists!$BS$17,IF(AND(AR38>0,SUM(AS38:$CV38)=0),SUM($Z38:AR38),0),AR38)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z38:AS38),0),IF($Q60=Lists!$BS$17,IF(AND(AS38>0,SUM(AT38:$CV38)=0),SUM($Z38:AS38),0),AS38)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z38:AT38),0),IF($Q60=Lists!$BS$17,IF(AND(AT38>0,SUM(AU38:$CV38)=0),SUM($Z38:AT38),0),AT38)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z38:AU38),0),IF($Q60=Lists!$BS$17,IF(AND(AU38>0,SUM(AV38:$CV38)=0),SUM($Z38:AU38),0),AU38)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z38:AV38),0),IF($Q60=Lists!$BS$17,IF(AND(AV38>0,SUM(AW38:$CV38)=0),SUM($Z38:AV38),0),AV38)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z38:AW38),0),IF($Q60=Lists!$BS$17,IF(AND(AW38>0,SUM(AX38:$CV38)=0),SUM($Z38:AW38),0),AW38)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z38:AX38),0),IF($Q60=Lists!$BS$17,IF(AND(AX38>0,SUM(AY38:$CV38)=0),SUM($Z38:AX38),0),AX38)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z38:AY38),0),IF($Q60=Lists!$BS$17,IF(AND(AY38>0,SUM(AZ38:$CV38)=0),SUM($Z38:AY38),0),AY38)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z38:AZ38),0),IF($Q60=Lists!$BS$17,IF(AND(AZ38>0,SUM(BA38:$CV38)=0),SUM($Z38:AZ38),0),AZ38)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z38:BA38),0),IF($Q60=Lists!$BS$17,IF(AND(BA38>0,SUM(BB38:$CV38)=0),SUM($Z38:BA38),0),BA38)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z38:BB38),0),IF($Q60=Lists!$BS$17,IF(AND(BB38>0,SUM(BC38:$CV38)=0),SUM($Z38:BB38),0),BB38)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z38:BC38),0),IF($Q60=Lists!$BS$17,IF(AND(BC38>0,SUM(BD38:$CV38)=0),SUM($Z38:BC38),0),BC38)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z38:BD38),0),IF($Q60=Lists!$BS$17,IF(AND(BD38>0,SUM(BE38:$CV38)=0),SUM($Z38:BD38),0),BD38)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z38:BE38),0),IF($Q60=Lists!$BS$17,IF(AND(BE38>0,SUM(BF38:$CV38)=0),SUM($Z38:BE38),0),BE38)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z38:BF38),0),IF($Q60=Lists!$BS$17,IF(AND(BF38>0,SUM(BG38:$CV38)=0),SUM($Z38:BF38),0),BF38)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z38:BG38),0),IF($Q60=Lists!$BS$17,IF(AND(BG38>0,SUM(BH38:$CV38)=0),SUM($Z38:BG38),0),BG38)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z38:BH38),0),IF($Q60=Lists!$BS$17,IF(AND(BH38>0,SUM(BI38:$CV38)=0),SUM($Z38:BH38),0),BH38)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z38:BI38),0),IF($Q60=Lists!$BS$17,IF(AND(BI38>0,SUM(BJ38:$CV38)=0),SUM($Z38:BI38),0),BI38)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z38:BJ38),0),IF($Q60=Lists!$BS$17,IF(AND(BJ38>0,SUM(BK38:$CV38)=0),SUM($Z38:BJ38),0),BJ38)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z38:BK38),0),IF($Q60=Lists!$BS$17,IF(AND(BK38>0,SUM(BL38:$CV38)=0),SUM($Z38:BK38),0),BK38)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z38:BL38),0),IF($Q60=Lists!$BS$17,IF(AND(BL38>0,SUM(BM38:$CV38)=0),SUM($Z38:BL38),0),BL38)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z38:BM38),0),IF($Q60=Lists!$BS$17,IF(AND(BM38>0,SUM(BN38:$CV38)=0),SUM($Z38:BM38),0),BM38)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z38:BN38),0),IF($Q60=Lists!$BS$17,IF(AND(BN38>0,SUM(BO38:$CV38)=0),SUM($Z38:BN38),0),BN38)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z38:BO38),0),IF($Q60=Lists!$BS$17,IF(AND(BO38>0,SUM(BP38:$CV38)=0),SUM($Z38:BO38),0),BO38)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z38:BP38),0),IF($Q60=Lists!$BS$17,IF(AND(BP38>0,SUM(BQ38:$CV38)=0),SUM($Z38:BP38),0),BP38)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z38:BQ38),0),IF($Q60=Lists!$BS$17,IF(AND(BQ38>0,SUM(BR38:$CV38)=0),SUM($Z38:BQ38),0),BQ38)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z38:BR38),0),IF($Q60=Lists!$BS$17,IF(AND(BR38>0,SUM(BS38:$CV38)=0),SUM($Z38:BR38),0),BR38)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z38:BS38),0),IF($Q60=Lists!$BS$17,IF(AND(BS38>0,SUM(BT38:$CV38)=0),SUM($Z38:BS38),0),BS38)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z38:BT38),0),IF($Q60=Lists!$BS$17,IF(AND(BT38>0,SUM(BU38:$CV38)=0),SUM($Z38:BT38),0),BT38)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z38:BU38),0),IF($Q60=Lists!$BS$17,IF(AND(BU38>0,SUM(BV38:$CV38)=0),SUM($Z38:BU38),0),BU38)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z38:BV38),0),IF($Q60=Lists!$BS$17,IF(AND(BV38>0,SUM(BW38:$CV38)=0),SUM($Z38:BV38),0),BV38)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z38:BW38),0),IF($Q60=Lists!$BS$17,IF(AND(BW38>0,SUM(BX38:$CV38)=0),SUM($Z38:BW38),0),BW38)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z38:BX38),0),IF($Q60=Lists!$BS$17,IF(AND(BX38>0,SUM(BY38:$CV38)=0),SUM($Z38:BX38),0),BX38)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z38:BY38),0),IF($Q60=Lists!$BS$17,IF(AND(BY38>0,SUM(BZ38:$CV38)=0),SUM($Z38:BY38),0),BY38)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z38:BZ38),0),IF($Q60=Lists!$BS$17,IF(AND(BZ38>0,SUM(CA38:$CV38)=0),SUM($Z38:BZ38),0),BZ38)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z38:CA38),0),IF($Q60=Lists!$BS$17,IF(AND(CA38>0,SUM(CB38:$CV38)=0),SUM($Z38:CA38),0),CA38)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z38:CB38),0),IF($Q60=Lists!$BS$17,IF(AND(CB38>0,SUM(CC38:$CV38)=0),SUM($Z38:CB38),0),CB38)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z38:CC38),0),IF($Q60=Lists!$BS$17,IF(AND(CC38>0,SUM(CD38:$CV38)=0),SUM($Z38:CC38),0),CC38)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z38:CD38),0),IF($Q60=Lists!$BS$17,IF(AND(CD38>0,SUM(CE38:$CV38)=0),SUM($Z38:CD38),0),CD38)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z38:CE38),0),IF($Q60=Lists!$BS$17,IF(AND(CE38>0,SUM(CF38:$CV38)=0),SUM($Z38:CE38),0),CE38)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z38:CF38),0),IF($Q60=Lists!$BS$17,IF(AND(CF38>0,SUM(CG38:$CV38)=0),SUM($Z38:CF38),0),CF38)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z38:CG38),0),IF($Q60=Lists!$BS$17,IF(AND(CG38>0,SUM(CH38:$CV38)=0),SUM($Z38:CG38),0),CG38)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z38:CH38),0),IF($Q60=Lists!$BS$17,IF(AND(CH38>0,SUM(CI38:$CV38)=0),SUM($Z38:CH38),0),CH38)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z38:CI38),0),IF($Q60=Lists!$BS$17,IF(AND(CI38>0,SUM(CJ38:$CV38)=0),SUM($Z38:CI38),0),CI38)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z38:CJ38),0),IF($Q60=Lists!$BS$17,IF(AND(CJ38>0,SUM(CK38:$CV38)=0),SUM($Z38:CJ38),0),CJ38)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z38:CK38),0),IF($Q60=Lists!$BS$17,IF(AND(CK38>0,SUM(CL38:$CV38)=0),SUM($Z38:CK38),0),CK38)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z38:CL38),0),IF($Q60=Lists!$BS$17,IF(AND(CL38>0,SUM(CM38:$CV38)=0),SUM($Z38:CL38),0),CL38)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z38:CM38),0),IF($Q60=Lists!$BS$17,IF(AND(CM38>0,SUM(CN38:$CV38)=0),SUM($Z38:CM38),0),CM38)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z38:CN38),0),IF($Q60=Lists!$BS$17,IF(AND(CN38>0,SUM(CO38:$CV38)=0),SUM($Z38:CN38),0),CN38)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z38:CO38),0),IF($Q60=Lists!$BS$17,IF(AND(CO38>0,SUM(CP38:$CV38)=0),SUM($Z38:CO38),0),CO38)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z38:CP38),0),IF($Q60=Lists!$BS$17,IF(AND(CP38>0,SUM(CQ38:$CV38)=0),SUM($Z38:CP38),0),CP38)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z38:CQ38),0),IF($Q60=Lists!$BS$17,IF(AND(CQ38>0,SUM(CR38:$CV38)=0),SUM($Z38:CQ38),0),CQ38)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z38:CR38),0),IF($Q60=Lists!$BS$17,IF(AND(CR38>0,SUM(CS38:$CV38)=0),SUM($Z38:CR38),0),CR38)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z38:CS38),0),IF($Q60=Lists!$BS$17,IF(AND(CS38>0,SUM(CT38:$CV38)=0),SUM($Z38:CS38),0),CS38)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z38:CT38),0),IF($Q60=Lists!$BS$17,IF(AND(CT38>0,SUM(CU38:$CV38)=0),SUM($Z38:CT38),0),CT38)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q60=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z38:CU38),0),IF($Q60=Lists!$BS$17,IF(AND(CU38>0,SUM(CV38:$CV38)=0),SUM($Z38:CU38),0),CU38)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H51","v":"Ввод в эксплуатацию"},{"$f":"Items!AU25","v":"Доставка, монтаж и ПНР"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","в последний период всех капзатрат","^",{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},0,null,null,null,70000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AA$29>0,SUM(AB$29:$CV$29)=0),SUM($Z39:AA39),0),IF($Q61=Lists!$BS$17,IF(AND(AA39>0,SUM(AB39:$CV39)=0),SUM($Z39:AA39),0),AA39)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AB$29>0,SUM(AC$29:$CV$29)=0),SUM($Z39:AB39),0),IF($Q61=Lists!$BS$17,IF(AND(AB39>0,SUM(AC39:$CV39)=0),SUM($Z39:AB39),0),AB39)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AC$29>0,SUM(AD$29:$CV$29)=0),SUM($Z39:AC39),0),IF($Q61=Lists!$BS$17,IF(AND(AC39>0,SUM(AD39:$CV39)=0),SUM($Z39:AC39),0),AC39)))","v":70000000},{"$f":"IF(AD$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AD$29>0,SUM(AE$29:$CV$29)=0),SUM($Z39:AD39),0),IF($Q61=Lists!$BS$17,IF(AND(AD39>0,SUM(AE39:$CV39)=0),SUM($Z39:AD39),0),AD39)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AE$29>0,SUM(AF$29:$CV$29)=0),SUM($Z39:AE39),0),IF($Q61=Lists!$BS$17,IF(AND(AE39>0,SUM(AF39:$CV39)=0),SUM($Z39:AE39),0),AE39)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AF$29>0,SUM(AG$29:$CV$29)=0),SUM($Z39:AF39),0),IF($Q61=Lists!$BS$17,IF(AND(AF39>0,SUM(AG39:$CV39)=0),SUM($Z39:AF39),0),AF39)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AG$29>0,SUM(AH$29:$CV$29)=0),SUM($Z39:AG39),0),IF($Q61=Lists!$BS$17,IF(AND(AG39>0,SUM(AH39:$CV39)=0),SUM($Z39:AG39),0),AG39)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AH$29>0,SUM(AI$29:$CV$29)=0),SUM($Z39:AH39),0),IF($Q61=Lists!$BS$17,IF(AND(AH39>0,SUM(AI39:$CV39)=0),SUM($Z39:AH39),0),AH39)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AI$29>0,SUM(AJ$29:$CV$29)=0),SUM($Z39:AI39),0),IF($Q61=Lists!$BS$17,IF(AND(AI39>0,SUM(AJ39:$CV39)=0),SUM($Z39:AI39),0),AI39)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AJ$29>0,SUM(AK$29:$CV$29)=0),SUM($Z39:AJ39),0),IF($Q61=Lists!$BS$17,IF(AND(AJ39>0,SUM(AK39:$CV39)=0),SUM($Z39:AJ39),0),AJ39)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AK$29>0,SUM(AL$29:$CV$29)=0),SUM($Z39:AK39),0),IF($Q61=Lists!$BS$17,IF(AND(AK39>0,SUM(AL39:$CV39)=0),SUM($Z39:AK39),0),AK39)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AL$29>0,SUM(AM$29:$CV$29)=0),SUM($Z39:AL39),0),IF($Q61=Lists!$BS$17,IF(AND(AL39>0,SUM(AM39:$CV39)=0),SUM($Z39:AL39),0),AL39)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AM$29>0,SUM(AN$29:$CV$29)=0),SUM($Z39:AM39),0),IF($Q61=Lists!$BS$17,IF(AND(AM39>0,SUM(AN39:$CV39)=0),SUM($Z39:AM39),0),AM39)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AN$29>0,SUM(AO$29:$CV$29)=0),SUM($Z39:AN39),0),IF($Q61=Lists!$BS$17,IF(AND(AN39>0,SUM(AO39:$CV39)=0),SUM($Z39:AN39),0),AN39)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AO$29>0,SUM(AP$29:$CV$29)=0),SUM($Z39:AO39),0),IF($Q61=Lists!$BS$17,IF(AND(AO39>0,SUM(AP39:$CV39)=0),SUM($Z39:AO39),0),AO39)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AP$29>0,SUM(AQ$29:$CV$29)=0),SUM($Z39:AP39),0),IF($Q61=Lists!$BS$17,IF(AND(AP39>0,SUM(AQ39:$CV39)=0),SUM($Z39:AP39),0),AP39)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AQ$29>0,SUM(AR$29:$CV$29)=0),SUM($Z39:AQ39),0),IF($Q61=Lists!$BS$17,IF(AND(AQ39>0,SUM(AR39:$CV39)=0),SUM($Z39:AQ39),0),AQ39)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AR$29>0,SUM(AS$29:$CV$29)=0),SUM($Z39:AR39),0),IF($Q61=Lists!$BS$17,IF(AND(AR39>0,SUM(AS39:$CV39)=0),SUM($Z39:AR39),0),AR39)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AS$29>0,SUM(AT$29:$CV$29)=0),SUM($Z39:AS39),0),IF($Q61=Lists!$BS$17,IF(AND(AS39>0,SUM(AT39:$CV39)=0),SUM($Z39:AS39),0),AS39)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AT$29>0,SUM(AU$29:$CV$29)=0),SUM($Z39:AT39),0),IF($Q61=Lists!$BS$17,IF(AND(AT39>0,SUM(AU39:$CV39)=0),SUM($Z39:AT39),0),AT39)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AU$29>0,SUM(AV$29:$CV$29)=0),SUM($Z39:AU39),0),IF($Q61=Lists!$BS$17,IF(AND(AU39>0,SUM(AV39:$CV39)=0),SUM($Z39:AU39),0),AU39)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AV$29>0,SUM(AW$29:$CV$29)=0),SUM($Z39:AV39),0),IF($Q61=Lists!$BS$17,IF(AND(AV39>0,SUM(AW39:$CV39)=0),SUM($Z39:AV39),0),AV39)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AW$29>0,SUM(AX$29:$CV$29)=0),SUM($Z39:AW39),0),IF($Q61=Lists!$BS$17,IF(AND(AW39>0,SUM(AX39:$CV39)=0),SUM($Z39:AW39),0),AW39)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AX$29>0,SUM(AY$29:$CV$29)=0),SUM($Z39:AX39),0),IF($Q61=Lists!$BS$17,IF(AND(AX39>0,SUM(AY39:$CV39)=0),SUM($Z39:AX39),0),AX39)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AY$29>0,SUM(AZ$29:$CV$29)=0),SUM($Z39:AY39),0),IF($Q61=Lists!$BS$17,IF(AND(AY39>0,SUM(AZ39:$CV39)=0),SUM($Z39:AY39),0),AY39)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(AZ$29>0,SUM(BA$29:$CV$29)=0),SUM($Z39:AZ39),0),IF($Q61=Lists!$BS$17,IF(AND(AZ39>0,SUM(BA39:$CV39)=0),SUM($Z39:AZ39),0),AZ39)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BA$29>0,SUM(BB$29:$CV$29)=0),SUM($Z39:BA39),0),IF($Q61=Lists!$BS$17,IF(AND(BA39>0,SUM(BB39:$CV39)=0),SUM($Z39:BA39),0),BA39)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BB$29>0,SUM(BC$29:$CV$29)=0),SUM($Z39:BB39),0),IF($Q61=Lists!$BS$17,IF(AND(BB39>0,SUM(BC39:$CV39)=0),SUM($Z39:BB39),0),BB39)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BC$29>0,SUM(BD$29:$CV$29)=0),SUM($Z39:BC39),0),IF($Q61=Lists!$BS$17,IF(AND(BC39>0,SUM(BD39:$CV39)=0),SUM($Z39:BC39),0),BC39)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BD$29>0,SUM(BE$29:$CV$29)=0),SUM($Z39:BD39),0),IF($Q61=Lists!$BS$17,IF(AND(BD39>0,SUM(BE39:$CV39)=0),SUM($Z39:BD39),0),BD39)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BE$29>0,SUM(BF$29:$CV$29)=0),SUM($Z39:BE39),0),IF($Q61=Lists!$BS$17,IF(AND(BE39>0,SUM(BF39:$CV39)=0),SUM($Z39:BE39),0),BE39)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BF$29>0,SUM(BG$29:$CV$29)=0),SUM($Z39:BF39),0),IF($Q61=Lists!$BS$17,IF(AND(BF39>0,SUM(BG39:$CV39)=0),SUM($Z39:BF39),0),BF39)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BG$29>0,SUM(BH$29:$CV$29)=0),SUM($Z39:BG39),0),IF($Q61=Lists!$BS$17,IF(AND(BG39>0,SUM(BH39:$CV39)=0),SUM($Z39:BG39),0),BG39)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BH$29>0,SUM(BI$29:$CV$29)=0),SUM($Z39:BH39),0),IF($Q61=Lists!$BS$17,IF(AND(BH39>0,SUM(BI39:$CV39)=0),SUM($Z39:BH39),0),BH39)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BI$29>0,SUM(BJ$29:$CV$29)=0),SUM($Z39:BI39),0),IF($Q61=Lists!$BS$17,IF(AND(BI39>0,SUM(BJ39:$CV39)=0),SUM($Z39:BI39),0),BI39)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BJ$29>0,SUM(BK$29:$CV$29)=0),SUM($Z39:BJ39),0),IF($Q61=Lists!$BS$17,IF(AND(BJ39>0,SUM(BK39:$CV39)=0),SUM($Z39:BJ39),0),BJ39)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BK$29>0,SUM(BL$29:$CV$29)=0),SUM($Z39:BK39),0),IF($Q61=Lists!$BS$17,IF(AND(BK39>0,SUM(BL39:$CV39)=0),SUM($Z39:BK39),0),BK39)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BL$29>0,SUM(BM$29:$CV$29)=0),SUM($Z39:BL39),0),IF($Q61=Lists!$BS$17,IF(AND(BL39>0,SUM(BM39:$CV39)=0),SUM($Z39:BL39),0),BL39)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BM$29>0,SUM(BN$29:$CV$29)=0),SUM($Z39:BM39),0),IF($Q61=Lists!$BS$17,IF(AND(BM39>0,SUM(BN39:$CV39)=0),SUM($Z39:BM39),0),BM39)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BN$29>0,SUM(BO$29:$CV$29)=0),SUM($Z39:BN39),0),IF($Q61=Lists!$BS$17,IF(AND(BN39>0,SUM(BO39:$CV39)=0),SUM($Z39:BN39),0),BN39)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BO$29>0,SUM(BP$29:$CV$29)=0),SUM($Z39:BO39),0),IF($Q61=Lists!$BS$17,IF(AND(BO39>0,SUM(BP39:$CV39)=0),SUM($Z39:BO39),0),BO39)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BP$29>0,SUM(BQ$29:$CV$29)=0),SUM($Z39:BP39),0),IF($Q61=Lists!$BS$17,IF(AND(BP39>0,SUM(BQ39:$CV39)=0),SUM($Z39:BP39),0),BP39)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BQ$29>0,SUM(BR$29:$CV$29)=0),SUM($Z39:BQ39),0),IF($Q61=Lists!$BS$17,IF(AND(BQ39>0,SUM(BR39:$CV39)=0),SUM($Z39:BQ39),0),BQ39)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BR$29>0,SUM(BS$29:$CV$29)=0),SUM($Z39:BR39),0),IF($Q61=Lists!$BS$17,IF(AND(BR39>0,SUM(BS39:$CV39)=0),SUM($Z39:BR39),0),BR39)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BS$29>0,SUM(BT$29:$CV$29)=0),SUM($Z39:BS39),0),IF($Q61=Lists!$BS$17,IF(AND(BS39>0,SUM(BT39:$CV39)=0),SUM($Z39:BS39),0),BS39)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BT$29>0,SUM(BU$29:$CV$29)=0),SUM($Z39:BT39),0),IF($Q61=Lists!$BS$17,IF(AND(BT39>0,SUM(BU39:$CV39)=0),SUM($Z39:BT39),0),BT39)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BU$29>0,SUM(BV$29:$CV$29)=0),SUM($Z39:BU39),0),IF($Q61=Lists!$BS$17,IF(AND(BU39>0,SUM(BV39:$CV39)=0),SUM($Z39:BU39),0),BU39)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BV$29>0,SUM(BW$29:$CV$29)=0),SUM($Z39:BV39),0),IF($Q61=Lists!$BS$17,IF(AND(BV39>0,SUM(BW39:$CV39)=0),SUM($Z39:BV39),0),BV39)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BW$29>0,SUM(BX$29:$CV$29)=0),SUM($Z39:BW39),0),IF($Q61=Lists!$BS$17,IF(AND(BW39>0,SUM(BX39:$CV39)=0),SUM($Z39:BW39),0),BW39)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BX$29>0,SUM(BY$29:$CV$29)=0),SUM($Z39:BX39),0),IF($Q61=Lists!$BS$17,IF(AND(BX39>0,SUM(BY39:$CV39)=0),SUM($Z39:BX39),0),BX39)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BY$29>0,SUM(BZ$29:$CV$29)=0),SUM($Z39:BY39),0),IF($Q61=Lists!$BS$17,IF(AND(BY39>0,SUM(BZ39:$CV39)=0),SUM($Z39:BY39),0),BY39)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(BZ$29>0,SUM(CA$29:$CV$29)=0),SUM($Z39:BZ39),0),IF($Q61=Lists!$BS$17,IF(AND(BZ39>0,SUM(CA39:$CV39)=0),SUM($Z39:BZ39),0),BZ39)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CA$29>0,SUM(CB$29:$CV$29)=0),SUM($Z39:CA39),0),IF($Q61=Lists!$BS$17,IF(AND(CA39>0,SUM(CB39:$CV39)=0),SUM($Z39:CA39),0),CA39)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CB$29>0,SUM(CC$29:$CV$29)=0),SUM($Z39:CB39),0),IF($Q61=Lists!$BS$17,IF(AND(CB39>0,SUM(CC39:$CV39)=0),SUM($Z39:CB39),0),CB39)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CC$29>0,SUM(CD$29:$CV$29)=0),SUM($Z39:CC39),0),IF($Q61=Lists!$BS$17,IF(AND(CC39>0,SUM(CD39:$CV39)=0),SUM($Z39:CC39),0),CC39)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CD$29>0,SUM(CE$29:$CV$29)=0),SUM($Z39:CD39),0),IF($Q61=Lists!$BS$17,IF(AND(CD39>0,SUM(CE39:$CV39)=0),SUM($Z39:CD39),0),CD39)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CE$29>0,SUM(CF$29:$CV$29)=0),SUM($Z39:CE39),0),IF($Q61=Lists!$BS$17,IF(AND(CE39>0,SUM(CF39:$CV39)=0),SUM($Z39:CE39),0),CE39)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CF$29>0,SUM(CG$29:$CV$29)=0),SUM($Z39:CF39),0),IF($Q61=Lists!$BS$17,IF(AND(CF39>0,SUM(CG39:$CV39)=0),SUM($Z39:CF39),0),CF39)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CG$29>0,SUM(CH$29:$CV$29)=0),SUM($Z39:CG39),0),IF($Q61=Lists!$BS$17,IF(AND(CG39>0,SUM(CH39:$CV39)=0),SUM($Z39:CG39),0),CG39)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CH$29>0,SUM(CI$29:$CV$29)=0),SUM($Z39:CH39),0),IF($Q61=Lists!$BS$17,IF(AND(CH39>0,SUM(CI39:$CV39)=0),SUM($Z39:CH39),0),CH39)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CI$29>0,SUM(CJ$29:$CV$29)=0),SUM($Z39:CI39),0),IF($Q61=Lists!$BS$17,IF(AND(CI39>0,SUM(CJ39:$CV39)=0),SUM($Z39:CI39),0),CI39)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CJ$29>0,SUM(CK$29:$CV$29)=0),SUM($Z39:CJ39),0),IF($Q61=Lists!$BS$17,IF(AND(CJ39>0,SUM(CK39:$CV39)=0),SUM($Z39:CJ39),0),CJ39)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CK$29>0,SUM(CL$29:$CV$29)=0),SUM($Z39:CK39),0),IF($Q61=Lists!$BS$17,IF(AND(CK39>0,SUM(CL39:$CV39)=0),SUM($Z39:CK39),0),CK39)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CL$29>0,SUM(CM$29:$CV$29)=0),SUM($Z39:CL39),0),IF($Q61=Lists!$BS$17,IF(AND(CL39>0,SUM(CM39:$CV39)=0),SUM($Z39:CL39),0),CL39)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CM$29>0,SUM(CN$29:$CV$29)=0),SUM($Z39:CM39),0),IF($Q61=Lists!$BS$17,IF(AND(CM39>0,SUM(CN39:$CV39)=0),SUM($Z39:CM39),0),CM39)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CN$29>0,SUM(CO$29:$CV$29)=0),SUM($Z39:CN39),0),IF($Q61=Lists!$BS$17,IF(AND(CN39>0,SUM(CO39:$CV39)=0),SUM($Z39:CN39),0),CN39)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CO$29>0,SUM(CP$29:$CV$29)=0),SUM($Z39:CO39),0),IF($Q61=Lists!$BS$17,IF(AND(CO39>0,SUM(CP39:$CV39)=0),SUM($Z39:CO39),0),CO39)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CP$29>0,SUM(CQ$29:$CV$29)=0),SUM($Z39:CP39),0),IF($Q61=Lists!$BS$17,IF(AND(CP39>0,SUM(CQ39:$CV39)=0),SUM($Z39:CP39),0),CP39)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CQ$29>0,SUM(CR$29:$CV$29)=0),SUM($Z39:CQ39),0),IF($Q61=Lists!$BS$17,IF(AND(CQ39>0,SUM(CR39:$CV39)=0),SUM($Z39:CQ39),0),CQ39)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CR$29>0,SUM(CS$29:$CV$29)=0),SUM($Z39:CR39),0),IF($Q61=Lists!$BS$17,IF(AND(CR39>0,SUM(CS39:$CV39)=0),SUM($Z39:CR39),0),CR39)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CS$29>0,SUM(CT$29:$CV$29)=0),SUM($Z39:CS39),0),IF($Q61=Lists!$BS$17,IF(AND(CS39>0,SUM(CT39:$CV39)=0),SUM($Z39:CS39),0),CS39)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CT$29>0,SUM(CU$29:$CV$29)=0),SUM($Z39:CT39),0),IF($Q61=Lists!$BS$17,IF(AND(CT39>0,SUM(CU39:$CV39)=0),SUM($Z39:CT39),0),CT39)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q61=Lists!$BS$16,IF(AND(CU$29>0,SUM(CV$29:$CV$29)=0),SUM($Z39:CU39),0),IF($Q61=Lists!$BS$17,IF(AND(CU39>0,SUM(CV39:$CV39)=0),SUM($Z39:CU39),0),CU39)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},"Параметры амортизации разовых капзатрат",null,null,null,null,null,null,null,null,"процесс"]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU16","v":"5*Двухручьевая линия производства масок"},null,null,null,"кол-во лет // %",null,null,"*",15,null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0},{"$f":"IF(AND($X65>=0,$X65<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z65:$CV65)","v":0.32777777777777761},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:Z65)=1,0,IF(SUM($Z65:Z65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:Z65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AA65)=1,0,IF(SUM($Z65:AA65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AA65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AB65)=1,0,IF(SUM($Z65:AB65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AB65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AC65)=1,0,IF(SUM($Z65:AC65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AC65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AD65)=1,0,IF(SUM($Z65:AD65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AD65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AE65)=1,0,IF(SUM($Z65:AE65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AE65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AF65)=1,0,IF(SUM($Z65:AF65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AF65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AG65)=1,0,IF(SUM($Z65:AG65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AG65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AH65)=1,0,IF(SUM($Z65:AH65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AH65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AI65)=1,0,IF(SUM($Z65:AI65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AI65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AJ65)=1,0,IF(SUM($Z65:AJ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AJ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AK65)=1,0,IF(SUM($Z65:AK65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AK65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AL65)=1,0,IF(SUM($Z65:AL65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AL65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AM65)=1,0,IF(SUM($Z65:AM65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AM65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AN65)=1,0,IF(SUM($Z65:AN65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AN65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AO65)=1,0,IF(SUM($Z65:AO65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AO65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AP65)=1,0,IF(SUM($Z65:AP65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AP65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AQ65)=1,0,IF(SUM($Z65:AQ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AQ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AR65)=1,0,IF(SUM($Z65:AR65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AR65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AS65)=1,0,IF(SUM($Z65:AS65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AS65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AT65)=1,0,IF(SUM($Z65:AT65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AT65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AU65)=1,0,IF(SUM($Z65:AU65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AU65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AV65)=1,0,IF(SUM($Z65:AV65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AV65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AW65)=1,0,IF(SUM($Z65:AW65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AW65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AX65)=1,0,IF(SUM($Z65:AX65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AX65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AY65)=1,0,IF(SUM($Z65:AY65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AY65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:AZ65)=1,0,IF(SUM($Z65:AZ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:AZ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BA65)=1,0,IF(SUM($Z65:BA65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BA65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BB65)=1,0,IF(SUM($Z65:BB65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BB65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BC65)=1,0,IF(SUM($Z65:BC65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BC65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BD65)=1,0,IF(SUM($Z65:BD65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BD65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BE65)=1,0,IF(SUM($Z65:BE65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BE65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BF65)=1,0,IF(SUM($Z65:BF65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BF65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BG65)=1,0,IF(SUM($Z65:BG65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BG65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BH65)=1,0,IF(SUM($Z65:BH65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BH65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BI65)=1,0,IF(SUM($Z65:BI65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BI65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BJ65)=1,0,IF(SUM($Z65:BJ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BJ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BK65)=1,0,IF(SUM($Z65:BK65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BK65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BL65)=1,0,IF(SUM($Z65:BL65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BL65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BM65)=1,0,IF(SUM($Z65:BM65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BM65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BN65)=1,0,IF(SUM($Z65:BN65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BN65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BO65)=1,0,IF(SUM($Z65:BO65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BO65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BP65)=1,0,IF(SUM($Z65:BP65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BP65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BQ65)=1,0,IF(SUM($Z65:BQ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BQ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BR65)=1,0,IF(SUM($Z65:BR65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BR65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BS65)=1,0,IF(SUM($Z65:BS65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BS65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BT65)=1,0,IF(SUM($Z65:BT65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BT65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BU65)=1,0,IF(SUM($Z65:BU65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BU65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BV65)=1,0,IF(SUM($Z65:BV65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BV65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BW65)=1,0,IF(SUM($Z65:BW65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BW65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BX65)=1,0,IF(SUM($Z65:BX65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BX65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BY65)=1,0,IF(SUM($Z65:BY65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BY65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:BZ65)=1,0,IF(SUM($Z65:BZ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:BZ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CA65)=1,0,IF(SUM($Z65:CA65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CA65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CB65)=1,0,IF(SUM($Z65:CB65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CB65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CC65)=1,0,IF(SUM($Z65:CC65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CC65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CD65)=1,0,IF(SUM($Z65:CD65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CD65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CE65)=1,0,IF(SUM($Z65:CE65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CE65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CF65)=1,0,IF(SUM($Z65:CF65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CF65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CG65)=1,0,IF(SUM($Z65:CG65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CG65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CH65)=1,0,IF(SUM($Z65:CH65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CH65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CI65)=1,0,IF(SUM($Z65:CI65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CI65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CJ65)=1,0,IF(SUM($Z65:CJ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CJ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CK65)=1,0,IF(SUM($Z65:CK65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CK65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CL65)=1,0,IF(SUM($Z65:CL65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CL65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CM65)=1,0,IF(SUM($Z65:CM65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CM65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CN65)=1,0,IF(SUM($Z65:CN65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CN65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CO65)=1,0,IF(SUM($Z65:CO65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CO65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CP65)=1,0,IF(SUM($Z65:CP65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CP65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CQ65)=1,0,IF(SUM($Z65:CQ65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CQ65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CR65)=1,0,IF(SUM($Z65:CR65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CR65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CS65)=1,0,IF(SUM($Z65:CS65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CS65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z65:CT65)=1,0,IF(SUM($Z65:CT65)+1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z65:CT65),1/INT(360*IF(OR($Q65=0,$Q65=\"\"),1,$Q65)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU17","v":"2*Скоростная линия производства масок"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",15,null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0},{"$f":"IF(AND($X66>=0,$X66<=1),0,1)","v":0},null,null,null,0.32777777777777761,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:Z66)=1,0,IF(SUM($Z66:Z66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:Z66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AA66)=1,0,IF(SUM($Z66:AA66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AA66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AB66)=1,0,IF(SUM($Z66:AB66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AB66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AC66)=1,0,IF(SUM($Z66:AC66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AC66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AD66)=1,0,IF(SUM($Z66:AD66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AD66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AE66)=1,0,IF(SUM($Z66:AE66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AE66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AF66)=1,0,IF(SUM($Z66:AF66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AF66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AG66)=1,0,IF(SUM($Z66:AG66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AG66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AH66)=1,0,IF(SUM($Z66:AH66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AH66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AI66)=1,0,IF(SUM($Z66:AI66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AI66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AJ66)=1,0,IF(SUM($Z66:AJ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AJ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AK66)=1,0,IF(SUM($Z66:AK66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AK66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AL66)=1,0,IF(SUM($Z66:AL66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AL66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AM66)=1,0,IF(SUM($Z66:AM66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AM66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AN66)=1,0,IF(SUM($Z66:AN66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AN66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AO66)=1,0,IF(SUM($Z66:AO66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AO66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AP66)=1,0,IF(SUM($Z66:AP66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AP66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AQ66)=1,0,IF(SUM($Z66:AQ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AQ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AR66)=1,0,IF(SUM($Z66:AR66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AR66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AS66)=1,0,IF(SUM($Z66:AS66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AS66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AT66)=1,0,IF(SUM($Z66:AT66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AT66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AU66)=1,0,IF(SUM($Z66:AU66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AU66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AV66)=1,0,IF(SUM($Z66:AV66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AV66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AW66)=1,0,IF(SUM($Z66:AW66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AW66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AX66)=1,0,IF(SUM($Z66:AX66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AX66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AY66)=1,0,IF(SUM($Z66:AY66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AY66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:AZ66)=1,0,IF(SUM($Z66:AZ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:AZ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BA66)=1,0,IF(SUM($Z66:BA66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BA66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BB66)=1,0,IF(SUM($Z66:BB66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BB66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BC66)=1,0,IF(SUM($Z66:BC66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BC66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BD66)=1,0,IF(SUM($Z66:BD66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BD66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BE66)=1,0,IF(SUM($Z66:BE66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BE66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BF66)=1,0,IF(SUM($Z66:BF66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BF66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BG66)=1,0,IF(SUM($Z66:BG66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BG66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BH66)=1,0,IF(SUM($Z66:BH66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BH66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BI66)=1,0,IF(SUM($Z66:BI66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BI66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BJ66)=1,0,IF(SUM($Z66:BJ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BJ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BK66)=1,0,IF(SUM($Z66:BK66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BK66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BL66)=1,0,IF(SUM($Z66:BL66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BL66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BM66)=1,0,IF(SUM($Z66:BM66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BM66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BN66)=1,0,IF(SUM($Z66:BN66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BN66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BO66)=1,0,IF(SUM($Z66:BO66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BO66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BP66)=1,0,IF(SUM($Z66:BP66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BP66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BQ66)=1,0,IF(SUM($Z66:BQ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BQ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BR66)=1,0,IF(SUM($Z66:BR66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BR66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BS66)=1,0,IF(SUM($Z66:BS66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BS66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BT66)=1,0,IF(SUM($Z66:BT66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BT66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BU66)=1,0,IF(SUM($Z66:BU66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BU66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BV66)=1,0,IF(SUM($Z66:BV66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BV66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BW66)=1,0,IF(SUM($Z66:BW66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BW66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BX66)=1,0,IF(SUM($Z66:BX66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BX66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BY66)=1,0,IF(SUM($Z66:BY66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BY66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:BZ66)=1,0,IF(SUM($Z66:BZ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:BZ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CA66)=1,0,IF(SUM($Z66:CA66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CA66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CB66)=1,0,IF(SUM($Z66:CB66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CB66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CC66)=1,0,IF(SUM($Z66:CC66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CC66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CD66)=1,0,IF(SUM($Z66:CD66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CD66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CE66)=1,0,IF(SUM($Z66:CE66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CE66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CF66)=1,0,IF(SUM($Z66:CF66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CF66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CG66)=1,0,IF(SUM($Z66:CG66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CG66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CH66)=1,0,IF(SUM($Z66:CH66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CH66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CI66)=1,0,IF(SUM($Z66:CI66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CI66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CJ66)=1,0,IF(SUM($Z66:CJ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CJ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CK66)=1,0,IF(SUM($Z66:CK66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CK66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CL66)=1,0,IF(SUM($Z66:CL66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CL66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CM66)=1,0,IF(SUM($Z66:CM66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CM66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CN66)=1,0,IF(SUM($Z66:CN66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CN66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CO66)=1,0,IF(SUM($Z66:CO66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CO66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CP66)=1,0,IF(SUM($Z66:CP66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CP66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CQ66)=1,0,IF(SUM($Z66:CQ66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CQ66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CR66)=1,0,IF(SUM($Z66:CR66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CR66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CS66)=1,0,IF(SUM($Z66:CS66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CS66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z66:CT66)=1,0,IF(SUM($Z66:CT66)+1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z66:CT66),1/INT(360*IF(OR($Q66=0,$Q66=\"\"),1,$Q66)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU18","v":"4*Упаковочная машина шир. 250"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",15,null,{"$f":"IF(G67<>0,1,IF(OR($Q67=\"\",$Q67=0),0,IF($R67=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H67))),$Q67)=1,0,1),0)))","v":0},{"$f":"IF(AND($X67>=0,$X67<=1),0,1)","v":0},null,null,null,0.32777777777777761,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:Z67)=1,0,IF(SUM($Z67:Z67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:Z67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AA67)=1,0,IF(SUM($Z67:AA67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AA67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AB67)=1,0,IF(SUM($Z67:AB67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AB67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AC67)=1,0,IF(SUM($Z67:AC67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AC67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AD67)=1,0,IF(SUM($Z67:AD67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AD67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AE67)=1,0,IF(SUM($Z67:AE67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AE67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AF67)=1,0,IF(SUM($Z67:AF67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AF67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AG67)=1,0,IF(SUM($Z67:AG67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AG67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AH67)=1,0,IF(SUM($Z67:AH67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AH67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AI67)=1,0,IF(SUM($Z67:AI67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AI67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AJ67)=1,0,IF(SUM($Z67:AJ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AJ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AK67)=1,0,IF(SUM($Z67:AK67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AK67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AL67)=1,0,IF(SUM($Z67:AL67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AL67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AM67)=1,0,IF(SUM($Z67:AM67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AM67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AN67)=1,0,IF(SUM($Z67:AN67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AN67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AO67)=1,0,IF(SUM($Z67:AO67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AO67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AP67)=1,0,IF(SUM($Z67:AP67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AP67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AQ67)=1,0,IF(SUM($Z67:AQ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AQ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AR67)=1,0,IF(SUM($Z67:AR67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AR67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AS67)=1,0,IF(SUM($Z67:AS67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AS67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AT67)=1,0,IF(SUM($Z67:AT67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AT67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AU67)=1,0,IF(SUM($Z67:AU67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AU67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AV67)=1,0,IF(SUM($Z67:AV67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AV67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AW67)=1,0,IF(SUM($Z67:AW67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AW67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AX67)=1,0,IF(SUM($Z67:AX67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AX67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AY67)=1,0,IF(SUM($Z67:AY67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AY67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:AZ67)=1,0,IF(SUM($Z67:AZ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:AZ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BA67)=1,0,IF(SUM($Z67:BA67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BA67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BB67)=1,0,IF(SUM($Z67:BB67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BB67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BC67)=1,0,IF(SUM($Z67:BC67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BC67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BD67)=1,0,IF(SUM($Z67:BD67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BD67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BE67)=1,0,IF(SUM($Z67:BE67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BE67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BF67)=1,0,IF(SUM($Z67:BF67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BF67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BG67)=1,0,IF(SUM($Z67:BG67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BG67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BH67)=1,0,IF(SUM($Z67:BH67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BH67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BI67)=1,0,IF(SUM($Z67:BI67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BI67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BJ67)=1,0,IF(SUM($Z67:BJ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BJ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BK67)=1,0,IF(SUM($Z67:BK67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BK67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BL67)=1,0,IF(SUM($Z67:BL67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BL67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BM67)=1,0,IF(SUM($Z67:BM67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BM67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BN67)=1,0,IF(SUM($Z67:BN67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BN67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BO67)=1,0,IF(SUM($Z67:BO67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BO67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BP67)=1,0,IF(SUM($Z67:BP67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BP67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BQ67)=1,0,IF(SUM($Z67:BQ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BQ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BR67)=1,0,IF(SUM($Z67:BR67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BR67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BS67)=1,0,IF(SUM($Z67:BS67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BS67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BT67)=1,0,IF(SUM($Z67:BT67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BT67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BU67)=1,0,IF(SUM($Z67:BU67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BU67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BV67)=1,0,IF(SUM($Z67:BV67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BV67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BW67)=1,0,IF(SUM($Z67:BW67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BW67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BX67)=1,0,IF(SUM($Z67:BX67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BX67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BY67)=1,0,IF(SUM($Z67:BY67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BY67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:BZ67)=1,0,IF(SUM($Z67:BZ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:BZ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CA67)=1,0,IF(SUM($Z67:CA67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CA67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CB67)=1,0,IF(SUM($Z67:CB67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CB67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CC67)=1,0,IF(SUM($Z67:CC67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CC67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CD67)=1,0,IF(SUM($Z67:CD67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CD67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CE67)=1,0,IF(SUM($Z67:CE67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CE67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CF67)=1,0,IF(SUM($Z67:CF67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CF67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CG67)=1,0,IF(SUM($Z67:CG67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CG67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CH67)=1,0,IF(SUM($Z67:CH67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CH67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CI67)=1,0,IF(SUM($Z67:CI67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CI67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CJ67)=1,0,IF(SUM($Z67:CJ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CJ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CK67)=1,0,IF(SUM($Z67:CK67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CK67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CL67)=1,0,IF(SUM($Z67:CL67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CL67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CM67)=1,0,IF(SUM($Z67:CM67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CM67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CN67)=1,0,IF(SUM($Z67:CN67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CN67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CO67)=1,0,IF(SUM($Z67:CO67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CO67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CP67)=1,0,IF(SUM($Z67:CP67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CP67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CQ67)=1,0,IF(SUM($Z67:CQ67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CQ67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CR67)=1,0,IF(SUM($Z67:CR67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CR67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CS67)=1,0,IF(SUM($Z67:CS67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CS67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z67:CT67)=1,0,IF(SUM($Z67:CT67)+1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z67:CT67),1/INT(360*IF(OR($Q67=0,$Q67=\"\"),1,$Q67)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU19","v":"1*Упаковочная машина шир. 350"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",15,null,{"$f":"IF(G68<>0,1,IF(OR($Q68=\"\",$Q68=0),0,IF($R68=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H68))),$Q68)=1,0,1),0)))","v":0},0,null,null,null,0.32777777777777761,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:Z68)=1,0,IF(SUM($Z68:Z68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:Z68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AA68)=1,0,IF(SUM($Z68:AA68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AA68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AB68)=1,0,IF(SUM($Z68:AB68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AB68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AC68)=1,0,IF(SUM($Z68:AC68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AC68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AD68)=1,0,IF(SUM($Z68:AD68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AD68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AE68)=1,0,IF(SUM($Z68:AE68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AE68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AF68)=1,0,IF(SUM($Z68:AF68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AF68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AG68)=1,0,IF(SUM($Z68:AG68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AG68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AH68)=1,0,IF(SUM($Z68:AH68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AH68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AI68)=1,0,IF(SUM($Z68:AI68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AI68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AJ68)=1,0,IF(SUM($Z68:AJ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AJ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AK68)=1,0,IF(SUM($Z68:AK68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AK68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AL68)=1,0,IF(SUM($Z68:AL68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AL68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AM68)=1,0,IF(SUM($Z68:AM68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AM68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AN68)=1,0,IF(SUM($Z68:AN68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AN68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AO68)=1,0,IF(SUM($Z68:AO68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AO68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AP68)=1,0,IF(SUM($Z68:AP68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AP68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AQ68)=1,0,IF(SUM($Z68:AQ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AQ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AR68)=1,0,IF(SUM($Z68:AR68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AR68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AS68)=1,0,IF(SUM($Z68:AS68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AS68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AT68)=1,0,IF(SUM($Z68:AT68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AT68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AU68)=1,0,IF(SUM($Z68:AU68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AU68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AV68)=1,0,IF(SUM($Z68:AV68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AV68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AW68)=1,0,IF(SUM($Z68:AW68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AW68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AX68)=1,0,IF(SUM($Z68:AX68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AX68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AY68)=1,0,IF(SUM($Z68:AY68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AY68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:AZ68)=1,0,IF(SUM($Z68:AZ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:AZ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BA68)=1,0,IF(SUM($Z68:BA68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BA68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BB68)=1,0,IF(SUM($Z68:BB68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BB68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BC68)=1,0,IF(SUM($Z68:BC68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BC68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BD68)=1,0,IF(SUM($Z68:BD68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BD68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BE68)=1,0,IF(SUM($Z68:BE68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BE68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BF68)=1,0,IF(SUM($Z68:BF68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BF68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BG68)=1,0,IF(SUM($Z68:BG68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BG68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BH68)=1,0,IF(SUM($Z68:BH68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BH68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BI68)=1,0,IF(SUM($Z68:BI68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BI68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BJ68)=1,0,IF(SUM($Z68:BJ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BJ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BK68)=1,0,IF(SUM($Z68:BK68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BK68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BL68)=1,0,IF(SUM($Z68:BL68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BL68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BM68)=1,0,IF(SUM($Z68:BM68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BM68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BN68)=1,0,IF(SUM($Z68:BN68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BN68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BO68)=1,0,IF(SUM($Z68:BO68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BO68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BP68)=1,0,IF(SUM($Z68:BP68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BP68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BQ68)=1,0,IF(SUM($Z68:BQ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BQ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BR68)=1,0,IF(SUM($Z68:BR68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BR68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BS68)=1,0,IF(SUM($Z68:BS68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BS68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BT68)=1,0,IF(SUM($Z68:BT68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BT68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BU68)=1,0,IF(SUM($Z68:BU68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BU68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BV68)=1,0,IF(SUM($Z68:BV68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BV68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BW68)=1,0,IF(SUM($Z68:BW68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BW68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BX68)=1,0,IF(SUM($Z68:BX68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BX68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BY68)=1,0,IF(SUM($Z68:BY68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BY68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:BZ68)=1,0,IF(SUM($Z68:BZ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:BZ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CA68)=1,0,IF(SUM($Z68:CA68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CA68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CB68)=1,0,IF(SUM($Z68:CB68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CB68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CC68)=1,0,IF(SUM($Z68:CC68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CC68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CD68)=1,0,IF(SUM($Z68:CD68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CD68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CE68)=1,0,IF(SUM($Z68:CE68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CE68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CF68)=1,0,IF(SUM($Z68:CF68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CF68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CG68)=1,0,IF(SUM($Z68:CG68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CG68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CH68)=1,0,IF(SUM($Z68:CH68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CH68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CI68)=1,0,IF(SUM($Z68:CI68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CI68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CJ68)=1,0,IF(SUM($Z68:CJ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CJ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CK68)=1,0,IF(SUM($Z68:CK68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CK68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CL68)=1,0,IF(SUM($Z68:CL68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CL68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CM68)=1,0,IF(SUM($Z68:CM68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CM68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CN68)=1,0,IF(SUM($Z68:CN68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CN68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CO68)=1,0,IF(SUM($Z68:CO68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CO68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CP68)=1,0,IF(SUM($Z68:CP68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CP68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CQ68)=1,0,IF(SUM($Z68:CQ68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CQ68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CR68)=1,0,IF(SUM($Z68:CR68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CR68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CS68)=1,0,IF(SUM($Z68:CS68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CS68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z68:CT68)=1,0,IF(SUM($Z68:CT68)+1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z68:CT68),1/INT(360*IF(OR($Q68=0,$Q68=\"\"),1,$Q68)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU20","v":"5*Машина пайки петель"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",15,null,{"$f":"IF(G69<>0,1,IF(OR($Q69=\"\",$Q69=0),0,IF($R69=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H69))),$Q69)=1,0,1),0)))","v":0},0,null,null,null,0.32777777777777761,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:Z69)=1,0,IF(SUM($Z69:Z69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:Z69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AA69)=1,0,IF(SUM($Z69:AA69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AA69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AB69)=1,0,IF(SUM($Z69:AB69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AB69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AC69)=1,0,IF(SUM($Z69:AC69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AC69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AD69)=1,0,IF(SUM($Z69:AD69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AD69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AE69)=1,0,IF(SUM($Z69:AE69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AE69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AF69)=1,0,IF(SUM($Z69:AF69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AF69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AG69)=1,0,IF(SUM($Z69:AG69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AG69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AH69)=1,0,IF(SUM($Z69:AH69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AH69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AI69)=1,0,IF(SUM($Z69:AI69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AI69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AJ69)=1,0,IF(SUM($Z69:AJ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AJ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AK69)=1,0,IF(SUM($Z69:AK69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AK69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AL69)=1,0,IF(SUM($Z69:AL69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AL69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AM69)=1,0,IF(SUM($Z69:AM69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AM69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AN69)=1,0,IF(SUM($Z69:AN69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AN69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AO69)=1,0,IF(SUM($Z69:AO69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AO69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AP69)=1,0,IF(SUM($Z69:AP69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AP69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AQ69)=1,0,IF(SUM($Z69:AQ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AQ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AR69)=1,0,IF(SUM($Z69:AR69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AR69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AS69)=1,0,IF(SUM($Z69:AS69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AS69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AT69)=1,0,IF(SUM($Z69:AT69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AT69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AU69)=1,0,IF(SUM($Z69:AU69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AU69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AV69)=1,0,IF(SUM($Z69:AV69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AV69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AW69)=1,0,IF(SUM($Z69:AW69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AW69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AX69)=1,0,IF(SUM($Z69:AX69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AX69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AY69)=1,0,IF(SUM($Z69:AY69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AY69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:AZ69)=1,0,IF(SUM($Z69:AZ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:AZ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BA69)=1,0,IF(SUM($Z69:BA69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BA69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BB69)=1,0,IF(SUM($Z69:BB69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BB69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BC69)=1,0,IF(SUM($Z69:BC69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BC69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BD69)=1,0,IF(SUM($Z69:BD69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BD69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BE69)=1,0,IF(SUM($Z69:BE69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BE69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BF69)=1,0,IF(SUM($Z69:BF69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BF69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BG69)=1,0,IF(SUM($Z69:BG69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BG69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BH69)=1,0,IF(SUM($Z69:BH69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BH69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BI69)=1,0,IF(SUM($Z69:BI69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BI69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BJ69)=1,0,IF(SUM($Z69:BJ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BJ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BK69)=1,0,IF(SUM($Z69:BK69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BK69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BL69)=1,0,IF(SUM($Z69:BL69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BL69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BM69)=1,0,IF(SUM($Z69:BM69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BM69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BN69)=1,0,IF(SUM($Z69:BN69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BN69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BO69)=1,0,IF(SUM($Z69:BO69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BO69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BP69)=1,0,IF(SUM($Z69:BP69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BP69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BQ69)=1,0,IF(SUM($Z69:BQ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BQ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BR69)=1,0,IF(SUM($Z69:BR69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BR69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BS69)=1,0,IF(SUM($Z69:BS69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BS69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BT69)=1,0,IF(SUM($Z69:BT69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BT69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BU69)=1,0,IF(SUM($Z69:BU69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BU69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BV69)=1,0,IF(SUM($Z69:BV69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BV69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BW69)=1,0,IF(SUM($Z69:BW69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BW69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BX69)=1,0,IF(SUM($Z69:BX69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BX69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BY69)=1,0,IF(SUM($Z69:BY69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BY69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:BZ69)=1,0,IF(SUM($Z69:BZ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:BZ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CA69)=1,0,IF(SUM($Z69:CA69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CA69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CB69)=1,0,IF(SUM($Z69:CB69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CB69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CC69)=1,0,IF(SUM($Z69:CC69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CC69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CD69)=1,0,IF(SUM($Z69:CD69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CD69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CE69)=1,0,IF(SUM($Z69:CE69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CE69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CF69)=1,0,IF(SUM($Z69:CF69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CF69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CG69)=1,0,IF(SUM($Z69:CG69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CG69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CH69)=1,0,IF(SUM($Z69:CH69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CH69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CI69)=1,0,IF(SUM($Z69:CI69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CI69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CJ69)=1,0,IF(SUM($Z69:CJ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CJ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CK69)=1,0,IF(SUM($Z69:CK69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CK69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CL69)=1,0,IF(SUM($Z69:CL69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CL69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CM69)=1,0,IF(SUM($Z69:CM69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CM69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CN69)=1,0,IF(SUM($Z69:CN69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CN69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CO69)=1,0,IF(SUM($Z69:CO69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CO69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CP69)=1,0,IF(SUM($Z69:CP69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CP69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CQ69)=1,0,IF(SUM($Z69:CQ69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CQ69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CR69)=1,0,IF(SUM($Z69:CR69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CR69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CS69)=1,0,IF(SUM($Z69:CS69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CS69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z69:CT69)=1,0,IF(SUM($Z69:CT69)+1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z69:CT69),1/INT(360*IF(OR($Q69=0,$Q69=\"\"),1,$Q69)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU21","v":"1*Бобинорезка"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",15,null,{"$f":"IF(G70<>0,1,IF(OR($Q70=\"\",$Q70=0),0,IF($R70=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H70))),$Q70)=1,0,1),0)))","v":0},0,null,null,null,0.32777777777777761,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:Z70)=1,0,IF(SUM($Z70:Z70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:Z70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AA70)=1,0,IF(SUM($Z70:AA70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AA70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AB70)=1,0,IF(SUM($Z70:AB70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AB70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AC70)=1,0,IF(SUM($Z70:AC70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AC70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AD70)=1,0,IF(SUM($Z70:AD70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AD70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AE70)=1,0,IF(SUM($Z70:AE70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AE70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AF70)=1,0,IF(SUM($Z70:AF70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AF70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AG70)=1,0,IF(SUM($Z70:AG70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AG70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AH70)=1,0,IF(SUM($Z70:AH70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AH70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AI70)=1,0,IF(SUM($Z70:AI70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AI70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AJ70)=1,0,IF(SUM($Z70:AJ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AJ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AK70)=1,0,IF(SUM($Z70:AK70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AK70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AL70)=1,0,IF(SUM($Z70:AL70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AL70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AM70)=1,0,IF(SUM($Z70:AM70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AM70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AN70)=1,0,IF(SUM($Z70:AN70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AN70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AO70)=1,0,IF(SUM($Z70:AO70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AO70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AP70)=1,0,IF(SUM($Z70:AP70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AP70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AQ70)=1,0,IF(SUM($Z70:AQ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AQ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AR70)=1,0,IF(SUM($Z70:AR70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AR70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AS70)=1,0,IF(SUM($Z70:AS70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AS70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AT70)=1,0,IF(SUM($Z70:AT70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AT70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AU70)=1,0,IF(SUM($Z70:AU70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AU70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AV70)=1,0,IF(SUM($Z70:AV70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AV70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AW70)=1,0,IF(SUM($Z70:AW70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AW70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AX70)=1,0,IF(SUM($Z70:AX70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AX70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AY70)=1,0,IF(SUM($Z70:AY70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AY70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:AZ70)=1,0,IF(SUM($Z70:AZ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:AZ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BA70)=1,0,IF(SUM($Z70:BA70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BA70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BB70)=1,0,IF(SUM($Z70:BB70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BB70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BC70)=1,0,IF(SUM($Z70:BC70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BC70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BD70)=1,0,IF(SUM($Z70:BD70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BD70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BE70)=1,0,IF(SUM($Z70:BE70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BE70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BF70)=1,0,IF(SUM($Z70:BF70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BF70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BG70)=1,0,IF(SUM($Z70:BG70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BG70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BH70)=1,0,IF(SUM($Z70:BH70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BH70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BI70)=1,0,IF(SUM($Z70:BI70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BI70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BJ70)=1,0,IF(SUM($Z70:BJ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BJ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BK70)=1,0,IF(SUM($Z70:BK70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BK70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BL70)=1,0,IF(SUM($Z70:BL70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BL70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BM70)=1,0,IF(SUM($Z70:BM70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BM70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BN70)=1,0,IF(SUM($Z70:BN70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BN70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BO70)=1,0,IF(SUM($Z70:BO70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BO70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BP70)=1,0,IF(SUM($Z70:BP70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BP70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BQ70)=1,0,IF(SUM($Z70:BQ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BQ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BR70)=1,0,IF(SUM($Z70:BR70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BR70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BS70)=1,0,IF(SUM($Z70:BS70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BS70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BT70)=1,0,IF(SUM($Z70:BT70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BT70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BU70)=1,0,IF(SUM($Z70:BU70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BU70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BV70)=1,0,IF(SUM($Z70:BV70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BV70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BW70)=1,0,IF(SUM($Z70:BW70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BW70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BX70)=1,0,IF(SUM($Z70:BX70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BX70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BY70)=1,0,IF(SUM($Z70:BY70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BY70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:BZ70)=1,0,IF(SUM($Z70:BZ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:BZ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CA70)=1,0,IF(SUM($Z70:CA70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CA70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CB70)=1,0,IF(SUM($Z70:CB70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CB70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CC70)=1,0,IF(SUM($Z70:CC70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CC70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CD70)=1,0,IF(SUM($Z70:CD70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CD70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CE70)=1,0,IF(SUM($Z70:CE70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CE70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CF70)=1,0,IF(SUM($Z70:CF70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CF70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CG70)=1,0,IF(SUM($Z70:CG70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CG70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CH70)=1,0,IF(SUM($Z70:CH70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CH70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CI70)=1,0,IF(SUM($Z70:CI70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CI70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CJ70)=1,0,IF(SUM($Z70:CJ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CJ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CK70)=1,0,IF(SUM($Z70:CK70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CK70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CL70)=1,0,IF(SUM($Z70:CL70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CL70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CM70)=1,0,IF(SUM($Z70:CM70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CM70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CN70)=1,0,IF(SUM($Z70:CN70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CN70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CO70)=1,0,IF(SUM($Z70:CO70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CO70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CP70)=1,0,IF(SUM($Z70:CP70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CP70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CQ70)=1,0,IF(SUM($Z70:CQ70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CQ70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CR70)=1,0,IF(SUM($Z70:CR70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CR70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CS70)=1,0,IF(SUM($Z70:CS70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CS70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z70:CT70)=1,0,IF(SUM($Z70:CT70)+1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z70:CT70),1/INT(360*IF(OR($Q70=0,$Q70=\"\"),1,$Q70)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU22","v":"2*ПСР"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",15,null,{"$f":"IF(G71<>0,1,IF(OR($Q71=\"\",$Q71=0),0,IF($R71=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H71))),$Q71)=1,0,1),0)))","v":0},0,null,null,null,0.32777777777777761,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:Z71)=1,0,IF(SUM($Z71:Z71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:Z71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AA71)=1,0,IF(SUM($Z71:AA71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AA71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AB71)=1,0,IF(SUM($Z71:AB71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AB71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AC71)=1,0,IF(SUM($Z71:AC71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AC71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AD71)=1,0,IF(SUM($Z71:AD71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AD71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AE71)=1,0,IF(SUM($Z71:AE71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AE71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AF71)=1,0,IF(SUM($Z71:AF71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AF71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AG71)=1,0,IF(SUM($Z71:AG71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AG71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AH71)=1,0,IF(SUM($Z71:AH71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AH71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AI71)=1,0,IF(SUM($Z71:AI71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AI71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AJ71)=1,0,IF(SUM($Z71:AJ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AJ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AK71)=1,0,IF(SUM($Z71:AK71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AK71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AL71)=1,0,IF(SUM($Z71:AL71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AL71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AM71)=1,0,IF(SUM($Z71:AM71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AM71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AN71)=1,0,IF(SUM($Z71:AN71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AN71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AO71)=1,0,IF(SUM($Z71:AO71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AO71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AP71)=1,0,IF(SUM($Z71:AP71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AP71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AQ71)=1,0,IF(SUM($Z71:AQ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AQ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AR71)=1,0,IF(SUM($Z71:AR71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AR71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AS71)=1,0,IF(SUM($Z71:AS71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AS71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AT71)=1,0,IF(SUM($Z71:AT71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AT71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AU71)=1,0,IF(SUM($Z71:AU71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AU71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AV71)=1,0,IF(SUM($Z71:AV71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AV71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AW71)=1,0,IF(SUM($Z71:AW71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AW71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AX71)=1,0,IF(SUM($Z71:AX71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AX71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AY71)=1,0,IF(SUM($Z71:AY71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AY71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:AZ71)=1,0,IF(SUM($Z71:AZ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:AZ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BA71)=1,0,IF(SUM($Z71:BA71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BA71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BB71)=1,0,IF(SUM($Z71:BB71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BB71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BC71)=1,0,IF(SUM($Z71:BC71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BC71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BD71)=1,0,IF(SUM($Z71:BD71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BD71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BE71)=1,0,IF(SUM($Z71:BE71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BE71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BF71)=1,0,IF(SUM($Z71:BF71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BF71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BG71)=1,0,IF(SUM($Z71:BG71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BG71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BH71)=1,0,IF(SUM($Z71:BH71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BH71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BI71)=1,0,IF(SUM($Z71:BI71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BI71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BJ71)=1,0,IF(SUM($Z71:BJ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BJ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BK71)=1,0,IF(SUM($Z71:BK71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BK71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BL71)=1,0,IF(SUM($Z71:BL71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BL71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BM71)=1,0,IF(SUM($Z71:BM71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BM71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BN71)=1,0,IF(SUM($Z71:BN71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BN71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BO71)=1,0,IF(SUM($Z71:BO71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BO71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BP71)=1,0,IF(SUM($Z71:BP71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BP71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BQ71)=1,0,IF(SUM($Z71:BQ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BQ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BR71)=1,0,IF(SUM($Z71:BR71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BR71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BS71)=1,0,IF(SUM($Z71:BS71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BS71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BT71)=1,0,IF(SUM($Z71:BT71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BT71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BU71)=1,0,IF(SUM($Z71:BU71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BU71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BV71)=1,0,IF(SUM($Z71:BV71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BV71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BW71)=1,0,IF(SUM($Z71:BW71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BW71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BX71)=1,0,IF(SUM($Z71:BX71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BX71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BY71)=1,0,IF(SUM($Z71:BY71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BY71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:BZ71)=1,0,IF(SUM($Z71:BZ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:BZ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CA71)=1,0,IF(SUM($Z71:CA71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CA71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CB71)=1,0,IF(SUM($Z71:CB71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CB71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CC71)=1,0,IF(SUM($Z71:CC71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CC71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CD71)=1,0,IF(SUM($Z71:CD71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CD71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CE71)=1,0,IF(SUM($Z71:CE71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CE71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CF71)=1,0,IF(SUM($Z71:CF71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CF71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CG71)=1,0,IF(SUM($Z71:CG71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CG71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CH71)=1,0,IF(SUM($Z71:CH71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CH71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CI71)=1,0,IF(SUM($Z71:CI71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CI71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CJ71)=1,0,IF(SUM($Z71:CJ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CJ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CK71)=1,0,IF(SUM($Z71:CK71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CK71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CL71)=1,0,IF(SUM($Z71:CL71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CL71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CM71)=1,0,IF(SUM($Z71:CM71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CM71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CN71)=1,0,IF(SUM($Z71:CN71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CN71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CO71)=1,0,IF(SUM($Z71:CO71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CO71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CP71)=1,0,IF(SUM($Z71:CP71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CP71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CQ71)=1,0,IF(SUM($Z71:CQ71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CQ71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CR71)=1,0,IF(SUM($Z71:CR71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CR71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CS71)=1,0,IF(SUM($Z71:CS71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CS71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z71:CT71)=1,0,IF(SUM($Z71:CT71)+1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z71:CT71),1/INT(360*IF(OR($Q71=0,$Q71=\"\"),1,$Q71)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU23","v":"3*Линия производства респираторов серии FFP"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",15,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0},0,null,null,null,0.32777777777777761,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:Z72)=1,0,IF(SUM($Z72:Z72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:Z72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AA72)=1,0,IF(SUM($Z72:AA72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AA72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AB72)=1,0,IF(SUM($Z72:AB72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AB72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AC72)=1,0,IF(SUM($Z72:AC72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AC72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AD72)=1,0,IF(SUM($Z72:AD72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AD72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AE72)=1,0,IF(SUM($Z72:AE72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AE72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AF72)=1,0,IF(SUM($Z72:AF72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AF72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AG72)=1,0,IF(SUM($Z72:AG72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AG72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AH72)=1,0,IF(SUM($Z72:AH72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AH72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AI72)=1,0,IF(SUM($Z72:AI72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AI72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AJ72)=1,0,IF(SUM($Z72:AJ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AJ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AK72)=1,0,IF(SUM($Z72:AK72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AK72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AL72)=1,0,IF(SUM($Z72:AL72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AL72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AM72)=1,0,IF(SUM($Z72:AM72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AM72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AN72)=1,0,IF(SUM($Z72:AN72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AN72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AO72)=1,0,IF(SUM($Z72:AO72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AO72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AP72)=1,0,IF(SUM($Z72:AP72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AP72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AQ72)=1,0,IF(SUM($Z72:AQ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AQ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AR72)=1,0,IF(SUM($Z72:AR72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AR72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AS72)=1,0,IF(SUM($Z72:AS72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AS72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AT72)=1,0,IF(SUM($Z72:AT72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AT72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AU72)=1,0,IF(SUM($Z72:AU72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AU72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AV72)=1,0,IF(SUM($Z72:AV72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AV72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AW72)=1,0,IF(SUM($Z72:AW72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AW72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AX72)=1,0,IF(SUM($Z72:AX72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AX72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AY72)=1,0,IF(SUM($Z72:AY72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AY72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:AZ72)=1,0,IF(SUM($Z72:AZ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:AZ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BA72)=1,0,IF(SUM($Z72:BA72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BA72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BB72)=1,0,IF(SUM($Z72:BB72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BB72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BC72)=1,0,IF(SUM($Z72:BC72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BC72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BD72)=1,0,IF(SUM($Z72:BD72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BD72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BE72)=1,0,IF(SUM($Z72:BE72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BE72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BF72)=1,0,IF(SUM($Z72:BF72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BF72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BG72)=1,0,IF(SUM($Z72:BG72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BG72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BH72)=1,0,IF(SUM($Z72:BH72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BH72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BI72)=1,0,IF(SUM($Z72:BI72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BI72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BJ72)=1,0,IF(SUM($Z72:BJ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BJ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BK72)=1,0,IF(SUM($Z72:BK72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BK72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BL72)=1,0,IF(SUM($Z72:BL72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BL72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BM72)=1,0,IF(SUM($Z72:BM72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BM72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BN72)=1,0,IF(SUM($Z72:BN72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BN72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BO72)=1,0,IF(SUM($Z72:BO72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BO72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BP72)=1,0,IF(SUM($Z72:BP72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BP72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BQ72)=1,0,IF(SUM($Z72:BQ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BQ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BR72)=1,0,IF(SUM($Z72:BR72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BR72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BS72)=1,0,IF(SUM($Z72:BS72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BS72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BT72)=1,0,IF(SUM($Z72:BT72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BT72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BU72)=1,0,IF(SUM($Z72:BU72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BU72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BV72)=1,0,IF(SUM($Z72:BV72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BV72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BW72)=1,0,IF(SUM($Z72:BW72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BW72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BX72)=1,0,IF(SUM($Z72:BX72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BX72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BY72)=1,0,IF(SUM($Z72:BY72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BY72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:BZ72)=1,0,IF(SUM($Z72:BZ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:BZ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CA72)=1,0,IF(SUM($Z72:CA72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CA72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CB72)=1,0,IF(SUM($Z72:CB72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CB72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CC72)=1,0,IF(SUM($Z72:CC72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CC72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CD72)=1,0,IF(SUM($Z72:CD72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CD72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CE72)=1,0,IF(SUM($Z72:CE72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CE72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CF72)=1,0,IF(SUM($Z72:CF72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CF72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CG72)=1,0,IF(SUM($Z72:CG72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CG72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CH72)=1,0,IF(SUM($Z72:CH72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CH72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CI72)=1,0,IF(SUM($Z72:CI72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CI72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CJ72)=1,0,IF(SUM($Z72:CJ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CJ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CK72)=1,0,IF(SUM($Z72:CK72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CK72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CL72)=1,0,IF(SUM($Z72:CL72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CL72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CM72)=1,0,IF(SUM($Z72:CM72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CM72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CN72)=1,0,IF(SUM($Z72:CN72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CN72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CO72)=1,0,IF(SUM($Z72:CO72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CO72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CP72)=1,0,IF(SUM($Z72:CP72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CP72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CQ72)=1,0,IF(SUM($Z72:CQ72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CQ72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CR72)=1,0,IF(SUM($Z72:CR72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CR72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CS72)=1,0,IF(SUM($Z72:CS72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CS72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z72:CT72)=1,0,IF(SUM($Z72:CT72)+1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z72:CT72),1/INT(360*IF(OR($Q72=0,$Q72=\"\"),1,$Q72)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU24","v":"7ед. Оборудования на участок литья"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",15,null,{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0},0,null,null,null,0.32777777777777761,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:Z73)=1,0,IF(SUM($Z73:Z73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:Z73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AA73)=1,0,IF(SUM($Z73:AA73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AA73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AB73)=1,0,IF(SUM($Z73:AB73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AB73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AC73)=1,0,IF(SUM($Z73:AC73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AC73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AD73)=1,0,IF(SUM($Z73:AD73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AD73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AE73)=1,0,IF(SUM($Z73:AE73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AE73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AF73)=1,0,IF(SUM($Z73:AF73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AF73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AG73)=1,0,IF(SUM($Z73:AG73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AG73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AH73)=1,0,IF(SUM($Z73:AH73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AH73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AI73)=1,0,IF(SUM($Z73:AI73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AI73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AJ73)=1,0,IF(SUM($Z73:AJ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AJ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AK73)=1,0,IF(SUM($Z73:AK73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AK73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AL73)=1,0,IF(SUM($Z73:AL73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AL73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AM73)=1,0,IF(SUM($Z73:AM73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AM73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AN73)=1,0,IF(SUM($Z73:AN73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AN73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AO73)=1,0,IF(SUM($Z73:AO73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AO73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AP73)=1,0,IF(SUM($Z73:AP73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AP73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AQ73)=1,0,IF(SUM($Z73:AQ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AQ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AR73)=1,0,IF(SUM($Z73:AR73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AR73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AS73)=1,0,IF(SUM($Z73:AS73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AS73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AT73)=1,0,IF(SUM($Z73:AT73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AT73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AU73)=1,0,IF(SUM($Z73:AU73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AU73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AV73)=1,0,IF(SUM($Z73:AV73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AV73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AW73)=1,0,IF(SUM($Z73:AW73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AW73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AX73)=1,0,IF(SUM($Z73:AX73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AX73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AY73)=1,0,IF(SUM($Z73:AY73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AY73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:AZ73)=1,0,IF(SUM($Z73:AZ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:AZ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BA73)=1,0,IF(SUM($Z73:BA73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BA73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BB73)=1,0,IF(SUM($Z73:BB73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BB73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BC73)=1,0,IF(SUM($Z73:BC73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BC73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BD73)=1,0,IF(SUM($Z73:BD73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BD73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BE73)=1,0,IF(SUM($Z73:BE73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BE73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BF73)=1,0,IF(SUM($Z73:BF73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BF73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BG73)=1,0,IF(SUM($Z73:BG73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BG73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BH73)=1,0,IF(SUM($Z73:BH73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BH73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BI73)=1,0,IF(SUM($Z73:BI73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BI73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BJ73)=1,0,IF(SUM($Z73:BJ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BJ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BK73)=1,0,IF(SUM($Z73:BK73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BK73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BL73)=1,0,IF(SUM($Z73:BL73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BL73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BM73)=1,0,IF(SUM($Z73:BM73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BM73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BN73)=1,0,IF(SUM($Z73:BN73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BN73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BO73)=1,0,IF(SUM($Z73:BO73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BO73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BP73)=1,0,IF(SUM($Z73:BP73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BP73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BQ73)=1,0,IF(SUM($Z73:BQ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BQ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BR73)=1,0,IF(SUM($Z73:BR73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BR73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BS73)=1,0,IF(SUM($Z73:BS73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BS73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BT73)=1,0,IF(SUM($Z73:BT73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BT73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BU73)=1,0,IF(SUM($Z73:BU73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BU73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BV73)=1,0,IF(SUM($Z73:BV73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BV73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BW73)=1,0,IF(SUM($Z73:BW73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BW73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BX73)=1,0,IF(SUM($Z73:BX73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BX73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BY73)=1,0,IF(SUM($Z73:BY73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BY73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:BZ73)=1,0,IF(SUM($Z73:BZ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:BZ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CA73)=1,0,IF(SUM($Z73:CA73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CA73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CB73)=1,0,IF(SUM($Z73:CB73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CB73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CC73)=1,0,IF(SUM($Z73:CC73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CC73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CD73)=1,0,IF(SUM($Z73:CD73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CD73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CE73)=1,0,IF(SUM($Z73:CE73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CE73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CF73)=1,0,IF(SUM($Z73:CF73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CF73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CG73)=1,0,IF(SUM($Z73:CG73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CG73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CH73)=1,0,IF(SUM($Z73:CH73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CH73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CI73)=1,0,IF(SUM($Z73:CI73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CI73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CJ73)=1,0,IF(SUM($Z73:CJ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CJ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CK73)=1,0,IF(SUM($Z73:CK73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CK73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CL73)=1,0,IF(SUM($Z73:CL73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CL73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CM73)=1,0,IF(SUM($Z73:CM73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CM73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CN73)=1,0,IF(SUM($Z73:CN73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CN73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CO73)=1,0,IF(SUM($Z73:CO73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CO73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CP73)=1,0,IF(SUM($Z73:CP73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CP73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CQ73)=1,0,IF(SUM($Z73:CQ73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CQ73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CR73)=1,0,IF(SUM($Z73:CR73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CR73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CS73)=1,0,IF(SUM($Z73:CS73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CS73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z73:CT73)=1,0,IF(SUM($Z73:CT73)+1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z73:CT73),1/INT(360*IF(OR($Q73=0,$Q73=\"\"),1,$Q73)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H64","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU25","v":"Доставка, монтаж и ПНР"},null,null,null,{"$f":"CapEx!$M$65","v":"кол-во лет // %"},null,null,"*",15,null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0},0,null,null,null,0.32777777777777761,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:Z74)=1,0,IF(SUM($Z74:Z74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:Z74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AA74)=1,0,IF(SUM($Z74:AA74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AA74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AB74)=1,0,IF(SUM($Z74:AB74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AB74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AC74)=1,0,IF(SUM($Z74:AC74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AC74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AD74)=1,0,IF(SUM($Z74:AD74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AD74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AE74)=1,0,IF(SUM($Z74:AE74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AE74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AF74)=1,0,IF(SUM($Z74:AF74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AF74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AG74)=1,0,IF(SUM($Z74:AG74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AG74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AH74)=1,0,IF(SUM($Z74:AH74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AH74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AI74)=1,0,IF(SUM($Z74:AI74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AI74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AJ74)=1,0,IF(SUM($Z74:AJ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AJ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AK74)=1,0,IF(SUM($Z74:AK74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AK74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AL74)=1,0,IF(SUM($Z74:AL74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AL74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AM74)=1,0,IF(SUM($Z74:AM74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AM74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AN74)=1,0,IF(SUM($Z74:AN74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AN74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AO74)=1,0,IF(SUM($Z74:AO74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AO74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AP74)=1,0,IF(SUM($Z74:AP74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AP74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AQ74)=1,0,IF(SUM($Z74:AQ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AQ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AR74)=1,0,IF(SUM($Z74:AR74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AR74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AS74)=1,0,IF(SUM($Z74:AS74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AS74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AT74)=1,0,IF(SUM($Z74:AT74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AT74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AU74)=1,0,IF(SUM($Z74:AU74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AU74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AV74)=1,0,IF(SUM($Z74:AV74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AV74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AW74)=1,0,IF(SUM($Z74:AW74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AW74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AX74)=1,0,IF(SUM($Z74:AX74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AX74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AY74)=1,0,IF(SUM($Z74:AY74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AY74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:AZ74)=1,0,IF(SUM($Z74:AZ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:AZ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BA74)=1,0,IF(SUM($Z74:BA74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BA74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BB74)=1,0,IF(SUM($Z74:BB74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BB74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BC74)=1,0,IF(SUM($Z74:BC74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BC74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BD74)=1,0,IF(SUM($Z74:BD74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BD74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BE74)=1,0,IF(SUM($Z74:BE74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BE74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BF74)=1,0,IF(SUM($Z74:BF74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BF74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BG74)=1,0,IF(SUM($Z74:BG74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BG74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BH74)=1,0,IF(SUM($Z74:BH74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BH74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BI74)=1,0,IF(SUM($Z74:BI74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BI74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BJ74)=1,0,IF(SUM($Z74:BJ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BJ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BK74)=1,0,IF(SUM($Z74:BK74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BK74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BL74)=1,0,IF(SUM($Z74:BL74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BL74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BM74)=1,0,IF(SUM($Z74:BM74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BM74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BN74)=1,0,IF(SUM($Z74:BN74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BN74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BO74)=1,0,IF(SUM($Z74:BO74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BO74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BP74)=1,0,IF(SUM($Z74:BP74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BP74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BQ74)=1,0,IF(SUM($Z74:BQ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BQ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BR74)=1,0,IF(SUM($Z74:BR74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BR74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BS74)=1,0,IF(SUM($Z74:BS74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BS74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BT74)=1,0,IF(SUM($Z74:BT74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BT74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BU74)=1,0,IF(SUM($Z74:BU74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BU74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BV74)=1,0,IF(SUM($Z74:BV74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BV74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BW74)=1,0,IF(SUM($Z74:BW74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BW74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BX74)=1,0,IF(SUM($Z74:BX74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BX74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BY74)=1,0,IF(SUM($Z74:BY74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BY74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:BZ74)=1,0,IF(SUM($Z74:BZ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:BZ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CA74)=1,0,IF(SUM($Z74:CA74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CA74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CB74)=1,0,IF(SUM($Z74:CB74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CB74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CC74)=1,0,IF(SUM($Z74:CC74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CC74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CD74)=1,0,IF(SUM($Z74:CD74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CD74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CE74)=1,0,IF(SUM($Z74:CE74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CE74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CF74)=1,0,IF(SUM($Z74:CF74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CF74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CG74)=1,0,IF(SUM($Z74:CG74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CG74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5.5555555555555558E-3},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CH74)=1,0,IF(SUM($Z74:CH74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CH74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CI74)=1,0,IF(SUM($Z74:CI74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CI74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CJ74)=1,0,IF(SUM($Z74:CJ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CJ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CK74)=1,0,IF(SUM($Z74:CK74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CK74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CL74)=1,0,IF(SUM($Z74:CL74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CL74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CM74)=1,0,IF(SUM($Z74:CM74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CM74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CN74)=1,0,IF(SUM($Z74:CN74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CN74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CO74)=1,0,IF(SUM($Z74:CO74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CO74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CP74)=1,0,IF(SUM($Z74:CP74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CP74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CQ74)=1,0,IF(SUM($Z74:CQ74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CQ74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CR74)=1,0,IF(SUM($Z74:CR74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CR74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CS74)=1,0,IF(SUM($Z74:CS74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CS74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z74:CT74)=1,0,IF(SUM($Z74:CT74)+1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z74:CT74),1/INT(360*IF(OR($Q74=0,$Q74=\"\"),1,$Q74)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},"Обратное распределение амортизации"]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU16","v":"5*Двухручьевая линия производства масок"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(X78=X65,0,1)","v":0},null,null,null,{"$f":"SUM($Z78:$CV78)","v":0.32777777777777761},null,null,{"$f":"SUMIFS($Z65:$CV65,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z65:$CV65,$Z$2:$CV$2,BG$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z65:$CV65,$Z$2:$CV$2,CM$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU17","v":"2*Скоростная линия производства масок"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(X79=X66,0,1)","v":0},null,null,null,0.32777777777777761,null,null,{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,BG$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z66:$CV66,$Z$2:$CV$2,CM$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU18","v":"4*Упаковочная машина шир. 250"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,0,null,null,null,0.32777777777777761,null,null,{"$f":"SUMIFS($Z67:$CV67,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z67:$CV67,$Z$2:$CV$2,BG$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z67:$CV67,$Z$2:$CV$2,CM$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU19","v":"1*Упаковочная машина шир. 350"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,0,null,null,null,0.32777777777777761,null,null,{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BG$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CM$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU20","v":"5*Машина пайки петель"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,0,null,null,null,0.32777777777777761,null,null,{"$f":"SUMIFS($Z69:$CV69,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z69:$CV69,$Z$2:$CV$2,BG$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z69:$CV69,$Z$2:$CV$2,CM$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU21","v":"1*Бобинорезка"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,0,null,null,null,0.32777777777777761,null,null,{"$f":"SUMIFS($Z70:$CV70,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z70:$CV70,$Z$2:$CV$2,BG$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z70:$CV70,$Z$2:$CV$2,CM$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU22","v":"2*ПСР"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,0,null,null,null,0.32777777777777761,null,null,{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BG$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CM$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU23","v":"3*Линия производства респираторов серии FFP"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,0,null,null,null,0.32777777777777761,null,null,{"$f":"SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU24","v":"7ед. Оборудования на участок литья"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,0,null,null,null,0.32777777777777761,null,null,{"$f":"SUMIFS($Z73:$CV73,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z73:$CV73,$Z$2:$CV$2,BG$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z73:$CV73,$Z$2:$CV$2,CM$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"H77","v":"Обратное распределение амортизации"},{"$f":"Items!AU25","v":"Доставка, монтаж и ПНР"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,0,null,null,null,0.32777777777777761,null,null,{"$f":"SUMIFS($Z74:$CV74,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z74:$CV74,$Z$2:$CV$2,BG$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,{"$f":"SUMIFS($Z74:$CV74,$Z$2:$CV$2,CM$15)","v":5.5555555555555558E-3},5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,5.5555555555555558E-3,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z90:$CV90)","v":70695833.333333269},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA91:AA101))","v":0},0,0,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,1240277.777777778,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM91:CM101))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU16","v":"5*Двухручьевая линия производства масок"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,5700000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA52:AA52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA52:AB52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA52:AC52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA52:AD52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA52:AE52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA52:AF52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA52:AG52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA52:AH52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA52:AI52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA52:AJ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA52:AK52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA52:AL52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA52:AM52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA52:AN52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA52:AO52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA52:AP52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA52:AQ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA52:AR52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA52:AS52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA52:AT52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA52:AU52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA52:AV52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA52:AW52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA52:AX52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA52:AY52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA52:AZ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA52:BA52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA52:BB52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA52:BC52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA52:BD52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA52:BE52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA52:BF52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA52:BG52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA52:BH52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA52:BI52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA52:BJ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA52:BK52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA52:BL52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA52:BM52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA52:BN52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA52:BO52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA52:BP52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA52:BQ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA52:BR52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA52:BS52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA52:BT52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA52:BU52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA52:BV52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA52:BW52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA52:BX52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA52:BY52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA52:BZ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA52:CA52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA52:CB52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA52:CC52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA52:CD52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA52:CE52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA52:CF52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA52:CG52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA52:CH52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA52:CI52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA52:CJ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA52:CK52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA52:CL52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA52:CM52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA52:CN52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA52:CO52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA52:CP52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA52:CQ52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA52:CR52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA52:CS52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA52:CT52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA52:CU52,INDIRECT(ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A78,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU17","v":"2*Скоростная линия производства масок"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,3008333.3333333363,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA53:AA53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA53:AB53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA53:AC53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA53:AD53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA53:AE53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA53:AF53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA53:AG53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA53:AH53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA53:AI53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA53:AJ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA53:AK53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA53:AL53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA53:AM53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA53:AN53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA53:AO53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA53:AP53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA53:AQ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA53:AR53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA53:AS53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA53:AT53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA53:AU53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA53:AV53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA53:AW53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA53:AX53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA53:AY53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA53:AZ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA53:BA53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA53:BB53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA53:BC53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA53:BD53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA53:BE53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA53:BF53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA53:BG53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA53:BH53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA53:BI53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA53:BJ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA53:BK53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA53:BL53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA53:BM53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA53:BN53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA53:BO53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA53:BP53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA53:BQ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA53:BR53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA53:BS53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA53:BT53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA53:BU53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA53:BV53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA53:BW53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA53:BX53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA53:BY53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA53:BZ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA53:CA53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA53:CB53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA53:CC53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA53:CD53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA53:CE53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA53:CF53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA53:CG53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA53:CH53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52777.777777777781},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA53:CI53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA53:CJ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA53:CK53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA53:CL53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA53:CM53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA53:CN53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA53:CO53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA53:CP53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA53:CQ53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA53:CR53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA53:CS53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA53:CT53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA53:CU53,INDIRECT(ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A79,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU18","v":"4*Упаковочная машина шир. 250"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,4750000.0000000009,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA54:AA54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA54:AB54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA54:AC54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA54:AD54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA54:AE54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA54:AF54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA54:AG54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA54:AH54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA54:AI54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA54:AJ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA54:AK54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA54:AL54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA54:AM54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA54:AN54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA54:AO54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA54:AP54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA54:AQ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA54:AR54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA54:AS54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA54:AT54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA54:AU54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA54:AV54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA54:AW54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA54:AX54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA54:AY54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA54:AZ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA54:BA54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA54:BB54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA54:BC54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA54:BD54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA54:BE54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA54:BF54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA54:BG54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA54:BH54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA54:BI54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA54:BJ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA54:BK54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA54:BL54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA54:BM54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA54:BN54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA54:BO54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA54:BP54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA54:BQ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA54:BR54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA54:BS54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA54:BT54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA54:BU54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA54:BV54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA54:BW54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA54:BX54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA54:BY54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA54:BZ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA54:CA54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA54:CB54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA54:CC54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA54:CD54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA54:CE54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA54:CF54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA54:CG54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA54:CH54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83333.333333333343},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA54:CI54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA54:CJ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA54:CK54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA54:CL54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA54:CM54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA54:CN54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA54:CO54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA54:CP54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA54:CQ54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA54:CR54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA54:CS54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA54:CT54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA54:CU54,INDIRECT(ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A80,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU19","v":"1*Упаковочная машина шир. 350"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,1187500.0000000002,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA55:AA55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA55:AB55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA55:AC55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA55:AD55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA55:AE55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA55:AF55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA55:AG55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA55:AH55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA55:AI55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA55:AJ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA55:AK55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA55:AL55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA55:AM55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA55:AN55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA55:AO55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA55:AP55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA55:AQ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA55:AR55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA55:AS55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA55:AT55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA55:AU55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA55:AV55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA55:AW55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA55:AX55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA55:AY55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA55:AZ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA55:BA55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA55:BB55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA55:BC55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA55:BD55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA55:BE55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA55:BF55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA55:BG55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA55:BH55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA55:BI55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA55:BJ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA55:BK55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA55:BL55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA55:BM55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA55:BN55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA55:BO55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA55:BP55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA55:BQ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA55:BR55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA55:BS55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA55:BT55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA55:BU55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA55:BV55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA55:BW55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA55:BX55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA55:BY55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA55:BZ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA55:CA55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA55:CB55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA55:CC55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA55:CD55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA55:CE55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA55:CF55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA55:CG55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA55:CH55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20833.333333333336},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA55:CI55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA55:CJ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA55:CK55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA55:CL55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA55:CM55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA55:CN55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA55:CO55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA55:CP55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA55:CQ55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA55:CR55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA55:CS55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA55:CT55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA55:CU55,INDIRECT(ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A81,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,{"$f":"IF($R95=\"^\",IF(COUNTIF(Lists!$13:$13,H95)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU20","v":"5*Машина пайки петель"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,6966666.6666666586,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA56:AA56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA56:AB56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA56:AC56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA56:AD56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA56:AE56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA56:AF56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA56:AG56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA56:AH56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA56:AI56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA56:AJ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA56:AK56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA56:AL56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA56:AM56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA56:AN56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA56:AO56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA56:AP56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA56:AQ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA56:AR56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA56:AS56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA56:AT56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA56:AU56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA56:AV56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA56:AW56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA56:AX56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA56:AY56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA56:AZ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA56:BA56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA56:BB56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA56:BC56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA56:BD56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA56:BE56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA56:BF56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA56:BG56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA56:BH56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA56:BI56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA56:BJ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA56:BK56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA56:BL56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA56:BM56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA56:BN56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA56:BO56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA56:BP56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA56:BQ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA56:BR56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA56:BS56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA56:BT56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA56:BU56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA56:BV56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA56:BW56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA56:BX56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA56:BY56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA56:BZ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA56:CA56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA56:CB56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA56:CC56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA56:CD56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA56:CE56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA56:CF56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA56:CG56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA56:CH56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122222.22222222223},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA56:CI56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA56:CJ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA56:CK56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA56:CL56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA56:CM56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA56:CN56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA56:CO56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA56:CP56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA56:CQ56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA56:CR56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA56:CS56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA56:CT56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA56:CU56,INDIRECT(ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A82,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU21","v":"1*Бобинорезка"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,949999.9999999993,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA57:AA57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA57:AB57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA57:AC57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA57:AD57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA57:AE57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA57:AF57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA57:AG57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA57:AH57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA57:AI57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA57:AJ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA57:AK57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA57:AL57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA57:AM57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA57:AN57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA57:AO57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA57:AP57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA57:AQ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA57:AR57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA57:AS57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA57:AT57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA57:AU57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA57:AV57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA57:AW57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA57:AX57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA57:AY57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA57:AZ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA57:BA57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA57:BB57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA57:BC57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA57:BD57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA57:BE57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA57:BF57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA57:BG57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA57:BH57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA57:BI57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA57:BJ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA57:BK57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA57:BL57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA57:BM57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA57:BN57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA57:BO57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA57:BP57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA57:BQ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA57:BR57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA57:BS57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA57:BT57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA57:BU57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA57:BV57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA57:BW57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA57:BX57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA57:BY57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA57:BZ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA57:CA57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA57:CB57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA57:CC57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA57:CD57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA57:CE57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA57:CF57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA57:CG57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA57:CH57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16666.666666666668},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA57:CI57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA57:CJ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA57:CK57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA57:CL57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA57:CM57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA57:CN57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA57:CO57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA57:CP57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA57:CQ57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA57:CR57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA57:CS57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA57:CT57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA57:CU57,INDIRECT(ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A83,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,{"$f":"IF($R97=\"^\",IF(COUNTIF(Lists!$13:$13,H97)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU22","v":"2*ПСР"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,5700000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA58:AA58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA58:AB58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA58:AC58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA58:AD58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA58:AE58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA58:AF58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA58:AG58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA58:AH58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA58:AI58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA58:AJ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA58:AK58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA58:AL58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA58:AM58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA58:AN58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA58:AO58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA58:AP58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA58:AQ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA58:AR58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA58:AS58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA58:AT58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA58:AU58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA58:AV58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA58:AW58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA58:AX58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA58:AY58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA58:AZ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA58:BA58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA58:BB58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA58:BC58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA58:BD58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA58:BE58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA58:BF58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA58:BG58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA58:BH58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA58:BI58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA58:BJ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA58:BK58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA58:BL58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA58:BM58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA58:BN58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA58:BO58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA58:BP58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA58:BQ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA58:BR58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA58:BS58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA58:BT58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA58:BU58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA58:BV58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA58:BW58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA58:BX58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA58:BY58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA58:BZ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA58:CA58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA58:CB58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA58:CC58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA58:CD58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA58:CE58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA58:CF58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA58:CG58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA58:CH58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA58:CI58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA58:CJ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA58:CK58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA58:CL58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA58:CM58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA58:CN58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA58:CO58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA58:CP58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA58:CQ58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA58:CR58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA58:CS58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA58:CT58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA58:CU58,INDIRECT(ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A84,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU23","v":"3*Линия производства респираторов серии FFP"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,8550000,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA59:AA59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA59:AB59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA59:AC59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA59:AD59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA59:AE59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA59:AF59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA59:AG59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA59:AH59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA59:AI59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA59:AJ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA59:AK59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA59:AL59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA59:AM59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA59:AN59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA59:AO59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA59:AP59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA59:AQ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA59:AR59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA59:AS59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA59:AT59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA59:AU59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA59:AV59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA59:AW59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA59:AX59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA59:AY59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA59:AZ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA59:BA59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA59:BB59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA59:BC59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA59:BD59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA59:BE59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA59:BF59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA59:BG59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA59:BH59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA59:BI59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA59:BJ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA59:BK59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA59:BL59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA59:BM59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA59:BN59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA59:BO59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA59:BP59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA59:BQ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA59:BR59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA59:BS59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA59:BT59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA59:BU59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA59:BV59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA59:BW59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA59:BX59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA59:BY59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA59:BZ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA59:CA59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA59:CB59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA59:CC59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA59:CD59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA59:CE59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA59:CF59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA59:CG59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA59:CH59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA59:CI59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA59:CJ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA59:CK59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA59:CL59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA59:CM59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA59:CN59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA59:CO59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA59:CP59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA59:CQ59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA59:CR59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA59:CS59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA59:CT59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA59:CU59,INDIRECT(ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A85,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,{"$f":"IF($R99=\"^\",IF(COUNTIF(Lists!$13:$13,H99)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU24","v":"7ед. Оборудования на участок литья"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,11716666.666666681,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA60:AA60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA60:AB60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA60:AC60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA60:AD60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA60:AE60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA60:AF60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA60:AG60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA60:AH60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA60:AI60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA60:AJ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA60:AK60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA60:AL60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA60:AM60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA60:AN60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA60:AO60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA60:AP60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA60:AQ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA60:AR60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA60:AS60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA60:AT60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA60:AU60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA60:AV60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA60:AW60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA60:AX60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA60:AY60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA60:AZ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA60:BA60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA60:BB60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA60:BC60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA60:BD60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA60:BE60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA60:BF60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA60:BG60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA60:BH60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA60:BI60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA60:BJ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA60:BK60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA60:BL60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA60:BM60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA60:BN60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA60:BO60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA60:BP60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA60:BQ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA60:BR60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA60:BS60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA60:BT60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA60:BU60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA60:BV60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA60:BW60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA60:BX60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA60:BY60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA60:BZ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA60:CA60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA60:CB60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA60:CC60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA60:CD60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA60:CE60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA60:CF60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA60:CG60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA60:CH60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205555.55555555556},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA60:CI60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA60:CJ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA60:CK60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA60:CL60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA60:CM60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA60:CN60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA60:CO60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA60:CP60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA60:CQ60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA60:CR60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA60:CS60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA60:CT60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA60:CU60,INDIRECT(ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A86,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"H90","v":"Амортизация"},{"$f":"Items!AU25","v":"Доставка, монтаж и ПНР"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,22166666.666666638,null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA61:AA61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA61:AB61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA61:AC61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA61:AD61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA61:AE61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA61:AF61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA61:AG61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA61:AH61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA61:AI61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA61:AJ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA61:AK61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA61:AL61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA61:AM61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA61:AN61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA61:AO61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA61:AP61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA61:AQ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA61:AR61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA61:AS61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA61:AT61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA61:AU61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA61:AV61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA61:AW61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA61:AX61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA61:AY61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA61:AZ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA61:BA61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA61:BB61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA61:BC61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA61:BD61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA61:BE61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA61:BF61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA61:BG61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA61:BH61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA61:BI61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA61:BJ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA61:BK61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA61:BL61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA61:BM61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA61:BN61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA61:BO61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA61:BP61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA61:BQ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA61:BR61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA61:BS61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA61:BT61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA61:BU61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA61:BV61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA61:BW61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA61:BX61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA61:BY61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA61:BZ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA61:CA61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA61:CB61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA61:CC61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA61:CD61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA61:CE61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA61:CF61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA61:CG61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA61:CH61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388888.88888888888},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA61:CI61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA61:CJ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA61:CK61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA61:CL61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA61:CM61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA61:CN61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA61:CO61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA61:CP61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA61:CQ61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA61:CR61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA61:CS61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA61:CT61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA61:CU61,INDIRECT(ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A87,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},{"$f":"Items!$BK$34","v":"Внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X103-($X51-$X90))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18)","v":152554166.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA104:AA114))","v":0},0,223250000,222009722.22222221,220769444.44444448,219529166.66666669,218288888.88888887,217048611.11111113,215808333.33333331,214568055.55555552,213327777.77777779,212087500,210847222.22222221,209606944.44444448,208366666.66666669,207126388.88888887,205886111.11111113,204645833.33333331,203405555.55555552,202165277.77777779,200925000,199684722.22222221,198444444.44444448,197204166.66666669,195963888.88888887,194723611.1111111,193483333.33333331,192243055.55555558,191002777.77777779,189762500,188522222.22222227,187281944.44444448,186041666.66666669,184801388.8888889,183561111.1111111,182320833.33333331,181080555.55555558,179840277.77777779,178600000,177359722.22222221,176119444.44444448,174879166.66666669,173638888.8888889,172398611.1111111,171158333.33333334,169918055.55555558,168677777.77777779,167437500,166197222.22222224,164956944.44444448,163716666.66666669,162476388.8888889,161236111.11111113,159995833.33333334,158755555.55555558,157515277.77777779,156275000,155034722.22222224,153794444.44444448,152554166.66666669,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM104:CM114))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU16","v":"5*Двухручьевая линия производства масок"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X104-($X52-$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18)","v":12300000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z52:AA52)-SUM($Z91:AA91))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z52:AB52)-SUM($Z91:AB91))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z52:AC52)-SUM($Z91:AC91))","v":18000000},{"$f":"IF(AD$11=\"\",0,SUM($Z52:AD52)-SUM($Z91:AD91))","v":17900000},{"$f":"IF(AE$11=\"\",0,SUM($Z52:AE52)-SUM($Z91:AE91))","v":17800000},{"$f":"IF(AF$11=\"\",0,SUM($Z52:AF52)-SUM($Z91:AF91))","v":17700000},{"$f":"IF(AG$11=\"\",0,SUM($Z52:AG52)-SUM($Z91:AG91))","v":17600000},{"$f":"IF(AH$11=\"\",0,SUM($Z52:AH52)-SUM($Z91:AH91))","v":17500000},{"$f":"IF(AI$11=\"\",0,SUM($Z52:AI52)-SUM($Z91:AI91))","v":17400000},{"$f":"IF(AJ$11=\"\",0,SUM($Z52:AJ52)-SUM($Z91:AJ91))","v":17300000},{"$f":"IF(AK$11=\"\",0,SUM($Z52:AK52)-SUM($Z91:AK91))","v":17200000},{"$f":"IF(AL$11=\"\",0,SUM($Z52:AL52)-SUM($Z91:AL91))","v":17100000},{"$f":"IF(AM$11=\"\",0,SUM($Z52:AM52)-SUM($Z91:AM91))","v":17000000},{"$f":"IF(AN$11=\"\",0,SUM($Z52:AN52)-SUM($Z91:AN91))","v":16900000},{"$f":"IF(AO$11=\"\",0,SUM($Z52:AO52)-SUM($Z91:AO91))","v":16800000},{"$f":"IF(AP$11=\"\",0,SUM($Z52:AP52)-SUM($Z91:AP91))","v":16700000},{"$f":"IF(AQ$11=\"\",0,SUM($Z52:AQ52)-SUM($Z91:AQ91))","v":16600000},{"$f":"IF(AR$11=\"\",0,SUM($Z52:AR52)-SUM($Z91:AR91))","v":16500000},{"$f":"IF(AS$11=\"\",0,SUM($Z52:AS52)-SUM($Z91:AS91))","v":16400000},{"$f":"IF(AT$11=\"\",0,SUM($Z52:AT52)-SUM($Z91:AT91))","v":16300000},{"$f":"IF(AU$11=\"\",0,SUM($Z52:AU52)-SUM($Z91:AU91))","v":16200000},{"$f":"IF(AV$11=\"\",0,SUM($Z52:AV52)-SUM($Z91:AV91))","v":16100000},{"$f":"IF(AW$11=\"\",0,SUM($Z52:AW52)-SUM($Z91:AW91))","v":16000000},{"$f":"IF(AX$11=\"\",0,SUM($Z52:AX52)-SUM($Z91:AX91))","v":15900000},{"$f":"IF(AY$11=\"\",0,SUM($Z52:AY52)-SUM($Z91:AY91))","v":15800000},{"$f":"IF(AZ$11=\"\",0,SUM($Z52:AZ52)-SUM($Z91:AZ91))","v":15700000},{"$f":"IF(BA$11=\"\",0,SUM($Z52:BA52)-SUM($Z91:BA91))","v":15600000},{"$f":"IF(BB$11=\"\",0,SUM($Z52:BB52)-SUM($Z91:BB91))","v":15500000},{"$f":"IF(BC$11=\"\",0,SUM($Z52:BC52)-SUM($Z91:BC91))","v":15400000},{"$f":"IF(BD$11=\"\",0,SUM($Z52:BD52)-SUM($Z91:BD91))","v":15300000},{"$f":"IF(BE$11=\"\",0,SUM($Z52:BE52)-SUM($Z91:BE91))","v":15200000},{"$f":"IF(BF$11=\"\",0,SUM($Z52:BF52)-SUM($Z91:BF91))","v":15100000},{"$f":"IF(BG$11=\"\",0,SUM($Z52:BG52)-SUM($Z91:BG91))","v":15000000},{"$f":"IF(BH$11=\"\",0,SUM($Z52:BH52)-SUM($Z91:BH91))","v":14900000},{"$f":"IF(BI$11=\"\",0,SUM($Z52:BI52)-SUM($Z91:BI91))","v":14800000},{"$f":"IF(BJ$11=\"\",0,SUM($Z52:BJ52)-SUM($Z91:BJ91))","v":14700000},{"$f":"IF(BK$11=\"\",0,SUM($Z52:BK52)-SUM($Z91:BK91))","v":14600000},{"$f":"IF(BL$11=\"\",0,SUM($Z52:BL52)-SUM($Z91:BL91))","v":14500000},{"$f":"IF(BM$11=\"\",0,SUM($Z52:BM52)-SUM($Z91:BM91))","v":14400000},{"$f":"IF(BN$11=\"\",0,SUM($Z52:BN52)-SUM($Z91:BN91))","v":14300000},{"$f":"IF(BO$11=\"\",0,SUM($Z52:BO52)-SUM($Z91:BO91))","v":14200000},{"$f":"IF(BP$11=\"\",0,SUM($Z52:BP52)-SUM($Z91:BP91))","v":14100000},{"$f":"IF(BQ$11=\"\",0,SUM($Z52:BQ52)-SUM($Z91:BQ91))","v":14000000},{"$f":"IF(BR$11=\"\",0,SUM($Z52:BR52)-SUM($Z91:BR91))","v":13900000},{"$f":"IF(BS$11=\"\",0,SUM($Z52:BS52)-SUM($Z91:BS91))","v":13800000},{"$f":"IF(BT$11=\"\",0,SUM($Z52:BT52)-SUM($Z91:BT91))","v":13700000},{"$f":"IF(BU$11=\"\",0,SUM($Z52:BU52)-SUM($Z91:BU91))","v":13600000},{"$f":"IF(BV$11=\"\",0,SUM($Z52:BV52)-SUM($Z91:BV91))","v":13500000},{"$f":"IF(BW$11=\"\",0,SUM($Z52:BW52)-SUM($Z91:BW91))","v":13400000},{"$f":"IF(BX$11=\"\",0,SUM($Z52:BX52)-SUM($Z91:BX91))","v":13300000},{"$f":"IF(BY$11=\"\",0,SUM($Z52:BY52)-SUM($Z91:BY91))","v":13200000},{"$f":"IF(BZ$11=\"\",0,SUM($Z52:BZ52)-SUM($Z91:BZ91))","v":13100000},{"$f":"IF(CA$11=\"\",0,SUM($Z52:CA52)-SUM($Z91:CA91))","v":13000000},{"$f":"IF(CB$11=\"\",0,SUM($Z52:CB52)-SUM($Z91:CB91))","v":12900000},{"$f":"IF(CC$11=\"\",0,SUM($Z52:CC52)-SUM($Z91:CC91))","v":12800000},{"$f":"IF(CD$11=\"\",0,SUM($Z52:CD52)-SUM($Z91:CD91))","v":12700000},{"$f":"IF(CE$11=\"\",0,SUM($Z52:CE52)-SUM($Z91:CE91))","v":12600000},{"$f":"IF(CF$11=\"\",0,SUM($Z52:CF52)-SUM($Z91:CF91))","v":12500000},{"$f":"IF(CG$11=\"\",0,SUM($Z52:CG52)-SUM($Z91:CG91))","v":12400000},{"$f":"IF(CH$11=\"\",0,SUM($Z52:CH52)-SUM($Z91:CH91))","v":12300000},{"$f":"IF(CI$11=\"\",0,SUM($Z52:CI52)-SUM($Z91:CI91))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z52:CJ52)-SUM($Z91:CJ91))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z52:CK52)-SUM($Z91:CK91))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z52:CL52)-SUM($Z91:CL91))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z52:CM52)-SUM($Z91:CM91))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z52:CN52)-SUM($Z91:CN91))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z52:CO52)-SUM($Z91:CO91))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z52:CP52)-SUM($Z91:CP91))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z52:CQ52)-SUM($Z91:CQ91))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z52:CR52)-SUM($Z91:CR91))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z52:CS52)-SUM($Z91:CS91))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z52:CT52)-SUM($Z91:CT91))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z52:CU52)-SUM($Z91:CU91))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU17","v":"2*Скоростная линия производства масок"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X105-($X53-$X92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18)","v":6491666.6666666642},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z53:AA53)-SUM($Z92:AA92))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z53:AB53)-SUM($Z92:AB92))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z53:AC53)-SUM($Z92:AC92))","v":9500000},{"$f":"IF(AD$11=\"\",0,SUM($Z53:AD53)-SUM($Z92:AD92))","v":9447222.222222222},{"$f":"IF(AE$11=\"\",0,SUM($Z53:AE53)-SUM($Z92:AE92))","v":9394444.444444444},{"$f":"IF(AF$11=\"\",0,SUM($Z53:AF53)-SUM($Z92:AF92))","v":9341666.666666666},{"$f":"IF(AG$11=\"\",0,SUM($Z53:AG53)-SUM($Z92:AG92))","v":9288888.8888888881},{"$f":"IF(AH$11=\"\",0,SUM($Z53:AH53)-SUM($Z92:AH92))","v":9236111.1111111119},{"$f":"IF(AI$11=\"\",0,SUM($Z53:AI53)-SUM($Z92:AI92))","v":9183333.333333334},{"$f":"IF(AJ$11=\"\",0,SUM($Z53:AJ53)-SUM($Z92:AJ92))","v":9130555.555555556},{"$f":"IF(AK$11=\"\",0,SUM($Z53:AK53)-SUM($Z92:AK92))","v":9077777.777777778},{"$f":"IF(AL$11=\"\",0,SUM($Z53:AL53)-SUM($Z92:AL92))","v":9025000},{"$f":"IF(AM$11=\"\",0,SUM($Z53:AM53)-SUM($Z92:AM92))","v":8972222.222222222},{"$f":"IF(AN$11=\"\",0,SUM($Z53:AN53)-SUM($Z92:AN92))","v":8919444.444444444},{"$f":"IF(AO$11=\"\",0,SUM($Z53:AO53)-SUM($Z92:AO92))","v":8866666.666666666},{"$f":"IF(AP$11=\"\",0,SUM($Z53:AP53)-SUM($Z92:AP92))","v":8813888.8888888899},{"$f":"IF(AQ$11=\"\",0,SUM($Z53:AQ53)-SUM($Z92:AQ92))","v":8761111.1111111119},{"$f":"IF(AR$11=\"\",0,SUM($Z53:AR53)-SUM($Z92:AR92))","v":8708333.333333334},{"$f":"IF(AS$11=\"\",0,SUM($Z53:AS53)-SUM($Z92:AS92))","v":8655555.555555556},{"$f":"IF(AT$11=\"\",0,SUM($Z53:AT53)-SUM($Z92:AT92))","v":8602777.777777778},{"$f":"IF(AU$11=\"\",0,SUM($Z53:AU53)-SUM($Z92:AU92))","v":8550000},{"$f":"IF(AV$11=\"\",0,SUM($Z53:AV53)-SUM($Z92:AV92))","v":8497222.222222222},{"$f":"IF(AW$11=\"\",0,SUM($Z53:AW53)-SUM($Z92:AW92))","v":8444444.444444444},{"$f":"IF(AX$11=\"\",0,SUM($Z53:AX53)-SUM($Z92:AX92))","v":8391666.6666666679},{"$f":"IF(AY$11=\"\",0,SUM($Z53:AY53)-SUM($Z92:AY92))","v":8338888.888888889},{"$f":"IF(AZ$11=\"\",0,SUM($Z53:AZ53)-SUM($Z92:AZ92))","v":8286111.1111111119},{"$f":"IF(BA$11=\"\",0,SUM($Z53:BA53)-SUM($Z92:BA92))","v":8233333.333333334},{"$f":"IF(BB$11=\"\",0,SUM($Z53:BB53)-SUM($Z92:BB92))","v":8180555.555555556},{"$f":"IF(BC$11=\"\",0,SUM($Z53:BC53)-SUM($Z92:BC92))","v":8127777.777777778},{"$f":"IF(BD$11=\"\",0,SUM($Z53:BD53)-SUM($Z92:BD92))","v":8075000},{"$f":"IF(BE$11=\"\",0,SUM($Z53:BE53)-SUM($Z92:BE92))","v":8022222.2222222229},{"$f":"IF(BF$11=\"\",0,SUM($Z53:BF53)-SUM($Z92:BF92))","v":7969444.444444445},{"$f":"IF(BG$11=\"\",0,SUM($Z53:BG53)-SUM($Z92:BG92))","v":7916666.666666667},{"$f":"IF(BH$11=\"\",0,SUM($Z53:BH53)-SUM($Z92:BH92))","v":7863888.8888888899},{"$f":"IF(BI$11=\"\",0,SUM($Z53:BI53)-SUM($Z92:BI92))","v":7811111.1111111119},{"$f":"IF(BJ$11=\"\",0,SUM($Z53:BJ53)-SUM($Z92:BJ92))","v":7758333.333333334},{"$f":"IF(BK$11=\"\",0,SUM($Z53:BK53)-SUM($Z92:BK92))","v":7705555.555555556},{"$f":"IF(BL$11=\"\",0,SUM($Z53:BL53)-SUM($Z92:BL92))","v":7652777.777777778},{"$f":"IF(BM$11=\"\",0,SUM($Z53:BM53)-SUM($Z92:BM92))","v":7600000.0000000009},{"$f":"IF(BN$11=\"\",0,SUM($Z53:BN53)-SUM($Z92:BN92))","v":7547222.2222222229},{"$f":"IF(BO$11=\"\",0,SUM($Z53:BO53)-SUM($Z92:BO92))","v":7494444.444444445},{"$f":"IF(BP$11=\"\",0,SUM($Z53:BP53)-SUM($Z92:BP92))","v":7441666.6666666679},{"$f":"IF(BQ$11=\"\",0,SUM($Z53:BQ53)-SUM($Z92:BQ92))","v":7388888.8888888899},{"$f":"IF(BR$11=\"\",0,SUM($Z53:BR53)-SUM($Z92:BR92))","v":7336111.1111111119},{"$f":"IF(BS$11=\"\",0,SUM($Z53:BS53)-SUM($Z92:BS92))","v":7283333.333333334},{"$f":"IF(BT$11=\"\",0,SUM($Z53:BT53)-SUM($Z92:BT92))","v":7230555.555555556},{"$f":"IF(BU$11=\"\",0,SUM($Z53:BU53)-SUM($Z92:BU92))","v":7177777.777777778},{"$f":"IF(BV$11=\"\",0,SUM($Z53:BV53)-SUM($Z92:BV92))","v":7125000},{"$f":"IF(BW$11=\"\",0,SUM($Z53:BW53)-SUM($Z92:BW92))","v":7072222.222222222},{"$f":"IF(BX$11=\"\",0,SUM($Z53:BX53)-SUM($Z92:BX92))","v":7019444.444444444},{"$f":"IF(BY$11=\"\",0,SUM($Z53:BY53)-SUM($Z92:BY92))","v":6966666.666666666},{"$f":"IF(BZ$11=\"\",0,SUM($Z53:BZ53)-SUM($Z92:BZ92))","v":6913888.8888888881},{"$f":"IF(CA$11=\"\",0,SUM($Z53:CA53)-SUM($Z92:CA92))","v":6861111.1111111101},{"$f":"IF(CB$11=\"\",0,SUM($Z53:CB53)-SUM($Z92:CB92))","v":6808333.3333333321},{"$f":"IF(CC$11=\"\",0,SUM($Z53:CC53)-SUM($Z92:CC92))","v":6755555.5555555541},{"$f":"IF(CD$11=\"\",0,SUM($Z53:CD53)-SUM($Z92:CD92))","v":6702777.7777777761},{"$f":"IF(CE$11=\"\",0,SUM($Z53:CE53)-SUM($Z92:CE92))","v":6649999.9999999981},{"$f":"IF(CF$11=\"\",0,SUM($Z53:CF53)-SUM($Z92:CF92))","v":6597222.2222222202},{"$f":"IF(CG$11=\"\",0,SUM($Z53:CG53)-SUM($Z92:CG92))","v":6544444.4444444422},{"$f":"IF(CH$11=\"\",0,SUM($Z53:CH53)-SUM($Z92:CH92))","v":6491666.6666666642},{"$f":"IF(CI$11=\"\",0,SUM($Z53:CI53)-SUM($Z92:CI92))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z53:CJ53)-SUM($Z92:CJ92))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z53:CK53)-SUM($Z92:CK92))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z53:CL53)-SUM($Z92:CL92))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z53:CM53)-SUM($Z92:CM92))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z53:CN53)-SUM($Z92:CN92))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z53:CO53)-SUM($Z92:CO92))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z53:CP53)-SUM($Z92:CP92))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z53:CQ53)-SUM($Z92:CQ92))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z53:CR53)-SUM($Z92:CR92))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z53:CS53)-SUM($Z92:CS92))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z53:CT53)-SUM($Z92:CT92))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z53:CU53)-SUM($Z92:CU92))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU18","v":"4*Упаковочная машина шир. 250"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X106-($X54-$X93))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18)","v":10250000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z54:AA54)-SUM($Z93:AA93))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z54:AB54)-SUM($Z93:AB93))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z54:AC54)-SUM($Z93:AC93))","v":15000000},{"$f":"IF(AD$11=\"\",0,SUM($Z54:AD54)-SUM($Z93:AD93))","v":14916666.666666666},{"$f":"IF(AE$11=\"\",0,SUM($Z54:AE54)-SUM($Z93:AE93))","v":14833333.333333334},{"$f":"IF(AF$11=\"\",0,SUM($Z54:AF54)-SUM($Z93:AF93))","v":14750000},{"$f":"IF(AG$11=\"\",0,SUM($Z54:AG54)-SUM($Z93:AG93))","v":14666666.666666666},{"$f":"IF(AH$11=\"\",0,SUM($Z54:AH54)-SUM($Z93:AH93))","v":14583333.333333334},{"$f":"IF(AI$11=\"\",0,SUM($Z54:AI54)-SUM($Z93:AI93))","v":14500000},{"$f":"IF(AJ$11=\"\",0,SUM($Z54:AJ54)-SUM($Z93:AJ93))","v":14416666.666666666},{"$f":"IF(AK$11=\"\",0,SUM($Z54:AK54)-SUM($Z93:AK93))","v":14333333.333333334},{"$f":"IF(AL$11=\"\",0,SUM($Z54:AL54)-SUM($Z93:AL93))","v":14250000},{"$f":"IF(AM$11=\"\",0,SUM($Z54:AM54)-SUM($Z93:AM93))","v":14166666.666666666},{"$f":"IF(AN$11=\"\",0,SUM($Z54:AN54)-SUM($Z93:AN93))","v":14083333.333333332},{"$f":"IF(AO$11=\"\",0,SUM($Z54:AO54)-SUM($Z93:AO93))","v":14000000},{"$f":"IF(AP$11=\"\",0,SUM($Z54:AP54)-SUM($Z93:AP93))","v":13916666.666666666},{"$f":"IF(AQ$11=\"\",0,SUM($Z54:AQ54)-SUM($Z93:AQ93))","v":13833333.333333332},{"$f":"IF(AR$11=\"\",0,SUM($Z54:AR54)-SUM($Z93:AR93))","v":13750000},{"$f":"IF(AS$11=\"\",0,SUM($Z54:AS54)-SUM($Z93:AS93))","v":13666666.666666666},{"$f":"IF(AT$11=\"\",0,SUM($Z54:AT54)-SUM($Z93:AT93))","v":13583333.333333334},{"$f":"IF(AU$11=\"\",0,SUM($Z54:AU54)-SUM($Z93:AU93))","v":13500000},{"$f":"IF(AV$11=\"\",0,SUM($Z54:AV54)-SUM($Z93:AV93))","v":13416666.666666666},{"$f":"IF(AW$11=\"\",0,SUM($Z54:AW54)-SUM($Z93:AW93))","v":13333333.333333334},{"$f":"IF(AX$11=\"\",0,SUM($Z54:AX54)-SUM($Z93:AX93))","v":13250000},{"$f":"IF(AY$11=\"\",0,SUM($Z54:AY54)-SUM($Z93:AY93))","v":13166666.666666668},{"$f":"IF(AZ$11=\"\",0,SUM($Z54:AZ54)-SUM($Z93:AZ93))","v":13083333.333333334},{"$f":"IF(BA$11=\"\",0,SUM($Z54:BA54)-SUM($Z93:BA93))","v":13000000},{"$f":"IF(BB$11=\"\",0,SUM($Z54:BB54)-SUM($Z93:BB93))","v":12916666.666666668},{"$f":"IF(BC$11=\"\",0,SUM($Z54:BC54)-SUM($Z93:BC93))","v":12833333.333333334},{"$f":"IF(BD$11=\"\",0,SUM($Z54:BD54)-SUM($Z93:BD93))","v":12750000},{"$f":"IF(BE$11=\"\",0,SUM($Z54:BE54)-SUM($Z93:BE93))","v":12666666.666666668},{"$f":"IF(BF$11=\"\",0,SUM($Z54:BF54)-SUM($Z93:BF93))","v":12583333.333333334},{"$f":"IF(BG$11=\"\",0,SUM($Z54:BG54)-SUM($Z93:BG93))","v":12500000},{"$f":"IF(BH$11=\"\",0,SUM($Z54:BH54)-SUM($Z93:BH93))","v":12416666.666666666},{"$f":"IF(BI$11=\"\",0,SUM($Z54:BI54)-SUM($Z93:BI93))","v":12333333.333333332},{"$f":"IF(BJ$11=\"\",0,SUM($Z54:BJ54)-SUM($Z93:BJ93))","v":12250000},{"$f":"IF(BK$11=\"\",0,SUM($Z54:BK54)-SUM($Z93:BK93))","v":12166666.666666666},{"$f":"IF(BL$11=\"\",0,SUM($Z54:BL54)-SUM($Z93:BL93))","v":12083333.333333332},{"$f":"IF(BM$11=\"\",0,SUM($Z54:BM54)-SUM($Z93:BM93))","v":12000000},{"$f":"IF(BN$11=\"\",0,SUM($Z54:BN54)-SUM($Z93:BN93))","v":11916666.666666666},{"$f":"IF(BO$11=\"\",0,SUM($Z54:BO54)-SUM($Z93:BO93))","v":11833333.333333332},{"$f":"IF(BP$11=\"\",0,SUM($Z54:BP54)-SUM($Z93:BP93))","v":11749999.999999998},{"$f":"IF(BQ$11=\"\",0,SUM($Z54:BQ54)-SUM($Z93:BQ93))","v":11666666.666666664},{"$f":"IF(BR$11=\"\",0,SUM($Z54:BR54)-SUM($Z93:BR93))","v":11583333.333333332},{"$f":"IF(BS$11=\"\",0,SUM($Z54:BS54)-SUM($Z93:BS93))","v":11499999.999999998},{"$f":"IF(BT$11=\"\",0,SUM($Z54:BT54)-SUM($Z93:BT93))","v":11416666.666666664},{"$f":"IF(BU$11=\"\",0,SUM($Z54:BU54)-SUM($Z93:BU93))","v":11333333.333333332},{"$f":"IF(BV$11=\"\",0,SUM($Z54:BV54)-SUM($Z93:BV93))","v":11249999.999999998},{"$f":"IF(BW$11=\"\",0,SUM($Z54:BW54)-SUM($Z93:BW93))","v":11166666.666666664},{"$f":"IF(BX$11=\"\",0,SUM($Z54:BX54)-SUM($Z93:BX93))","v":11083333.33333333},{"$f":"IF(BY$11=\"\",0,SUM($Z54:BY54)-SUM($Z93:BY93))","v":10999999.999999996},{"$f":"IF(BZ$11=\"\",0,SUM($Z54:BZ54)-SUM($Z93:BZ93))","v":10916666.666666664},{"$f":"IF(CA$11=\"\",0,SUM($Z54:CA54)-SUM($Z93:CA93))","v":10833333.33333333},{"$f":"IF(CB$11=\"\",0,SUM($Z54:CB54)-SUM($Z93:CB93))","v":10749999.999999996},{"$f":"IF(CC$11=\"\",0,SUM($Z54:CC54)-SUM($Z93:CC93))","v":10666666.666666664},{"$f":"IF(CD$11=\"\",0,SUM($Z54:CD54)-SUM($Z93:CD93))","v":10583333.333333332},{"$f":"IF(CE$11=\"\",0,SUM($Z54:CE54)-SUM($Z93:CE93))","v":10499999.999999998},{"$f":"IF(CF$11=\"\",0,SUM($Z54:CF54)-SUM($Z93:CF93))","v":10416666.666666664},{"$f":"IF(CG$11=\"\",0,SUM($Z54:CG54)-SUM($Z93:CG93))","v":10333333.333333332},{"$f":"IF(CH$11=\"\",0,SUM($Z54:CH54)-SUM($Z93:CH93))","v":10250000},{"$f":"IF(CI$11=\"\",0,SUM($Z54:CI54)-SUM($Z93:CI93))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z54:CJ54)-SUM($Z93:CJ93))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z54:CK54)-SUM($Z93:CK93))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z54:CL54)-SUM($Z93:CL93))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z54:CM54)-SUM($Z93:CM93))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z54:CN54)-SUM($Z93:CN93))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z54:CO54)-SUM($Z93:CO93))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z54:CP54)-SUM($Z93:CP93))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z54:CQ54)-SUM($Z93:CQ93))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z54:CR54)-SUM($Z93:CR93))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z54:CS54)-SUM($Z93:CS93))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z54:CT54)-SUM($Z93:CT93))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z54:CU54)-SUM($Z93:CU93))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU19","v":"1*Упаковочная машина шир. 350"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X107-($X55-$X94))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18)","v":2562500},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z55:AA55)-SUM($Z94:AA94))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z55:AB55)-SUM($Z94:AB94))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z55:AC55)-SUM($Z94:AC94))","v":3750000},{"$f":"IF(AD$11=\"\",0,SUM($Z55:AD55)-SUM($Z94:AD94))","v":3729166.6666666665},{"$f":"IF(AE$11=\"\",0,SUM($Z55:AE55)-SUM($Z94:AE94))","v":3708333.3333333335},{"$f":"IF(AF$11=\"\",0,SUM($Z55:AF55)-SUM($Z94:AF94))","v":3687500},{"$f":"IF(AG$11=\"\",0,SUM($Z55:AG55)-SUM($Z94:AG94))","v":3666666.6666666665},{"$f":"IF(AH$11=\"\",0,SUM($Z55:AH55)-SUM($Z94:AH94))","v":3645833.3333333335},{"$f":"IF(AI$11=\"\",0,SUM($Z55:AI55)-SUM($Z94:AI94))","v":3625000},{"$f":"IF(AJ$11=\"\",0,SUM($Z55:AJ55)-SUM($Z94:AJ94))","v":3604166.6666666665},{"$f":"IF(AK$11=\"\",0,SUM($Z55:AK55)-SUM($Z94:AK94))","v":3583333.3333333335},{"$f":"IF(AL$11=\"\",0,SUM($Z55:AL55)-SUM($Z94:AL94))","v":3562500},{"$f":"IF(AM$11=\"\",0,SUM($Z55:AM55)-SUM($Z94:AM94))","v":3541666.6666666665},{"$f":"IF(AN$11=\"\",0,SUM($Z55:AN55)-SUM($Z94:AN94))","v":3520833.333333333},{"$f":"IF(AO$11=\"\",0,SUM($Z55:AO55)-SUM($Z94:AO94))","v":3500000},{"$f":"IF(AP$11=\"\",0,SUM($Z55:AP55)-SUM($Z94:AP94))","v":3479166.6666666665},{"$f":"IF(AQ$11=\"\",0,SUM($Z55:AQ55)-SUM($Z94:AQ94))","v":3458333.333333333},{"$f":"IF(AR$11=\"\",0,SUM($Z55:AR55)-SUM($Z94:AR94))","v":3437500},{"$f":"IF(AS$11=\"\",0,SUM($Z55:AS55)-SUM($Z94:AS94))","v":3416666.6666666665},{"$f":"IF(AT$11=\"\",0,SUM($Z55:AT55)-SUM($Z94:AT94))","v":3395833.3333333335},{"$f":"IF(AU$11=\"\",0,SUM($Z55:AU55)-SUM($Z94:AU94))","v":3375000},{"$f":"IF(AV$11=\"\",0,SUM($Z55:AV55)-SUM($Z94:AV94))","v":3354166.6666666665},{"$f":"IF(AW$11=\"\",0,SUM($Z55:AW55)-SUM($Z94:AW94))","v":3333333.3333333335},{"$f":"IF(AX$11=\"\",0,SUM($Z55:AX55)-SUM($Z94:AX94))","v":3312500},{"$f":"IF(AY$11=\"\",0,SUM($Z55:AY55)-SUM($Z94:AY94))","v":3291666.666666667},{"$f":"IF(AZ$11=\"\",0,SUM($Z55:AZ55)-SUM($Z94:AZ94))","v":3270833.3333333335},{"$f":"IF(BA$11=\"\",0,SUM($Z55:BA55)-SUM($Z94:BA94))","v":3250000},{"$f":"IF(BB$11=\"\",0,SUM($Z55:BB55)-SUM($Z94:BB94))","v":3229166.666666667},{"$f":"IF(BC$11=\"\",0,SUM($Z55:BC55)-SUM($Z94:BC94))","v":3208333.3333333335},{"$f":"IF(BD$11=\"\",0,SUM($Z55:BD55)-SUM($Z94:BD94))","v":3187500},{"$f":"IF(BE$11=\"\",0,SUM($Z55:BE55)-SUM($Z94:BE94))","v":3166666.666666667},{"$f":"IF(BF$11=\"\",0,SUM($Z55:BF55)-SUM($Z94:BF94))","v":3145833.3333333335},{"$f":"IF(BG$11=\"\",0,SUM($Z55:BG55)-SUM($Z94:BG94))","v":3125000},{"$f":"IF(BH$11=\"\",0,SUM($Z55:BH55)-SUM($Z94:BH94))","v":3104166.6666666665},{"$f":"IF(BI$11=\"\",0,SUM($Z55:BI55)-SUM($Z94:BI94))","v":3083333.333333333},{"$f":"IF(BJ$11=\"\",0,SUM($Z55:BJ55)-SUM($Z94:BJ94))","v":3062500},{"$f":"IF(BK$11=\"\",0,SUM($Z55:BK55)-SUM($Z94:BK94))","v":3041666.6666666665},{"$f":"IF(BL$11=\"\",0,SUM($Z55:BL55)-SUM($Z94:BL94))","v":3020833.333333333},{"$f":"IF(BM$11=\"\",0,SUM($Z55:BM55)-SUM($Z94:BM94))","v":3000000},{"$f":"IF(BN$11=\"\",0,SUM($Z55:BN55)-SUM($Z94:BN94))","v":2979166.6666666665},{"$f":"IF(BO$11=\"\",0,SUM($Z55:BO55)-SUM($Z94:BO94))","v":2958333.333333333},{"$f":"IF(BP$11=\"\",0,SUM($Z55:BP55)-SUM($Z94:BP94))","v":2937499.9999999995},{"$f":"IF(BQ$11=\"\",0,SUM($Z55:BQ55)-SUM($Z94:BQ94))","v":2916666.666666666},{"$f":"IF(BR$11=\"\",0,SUM($Z55:BR55)-SUM($Z94:BR94))","v":2895833.333333333},{"$f":"IF(BS$11=\"\",0,SUM($Z55:BS55)-SUM($Z94:BS94))","v":2874999.9999999995},{"$f":"IF(BT$11=\"\",0,SUM($Z55:BT55)-SUM($Z94:BT94))","v":2854166.666666666},{"$f":"IF(BU$11=\"\",0,SUM($Z55:BU55)-SUM($Z94:BU94))","v":2833333.333333333},{"$f":"IF(BV$11=\"\",0,SUM($Z55:BV55)-SUM($Z94:BV94))","v":2812499.9999999995},{"$f":"IF(BW$11=\"\",0,SUM($Z55:BW55)-SUM($Z94:BW94))","v":2791666.666666666},{"$f":"IF(BX$11=\"\",0,SUM($Z55:BX55)-SUM($Z94:BX94))","v":2770833.3333333326},{"$f":"IF(BY$11=\"\",0,SUM($Z55:BY55)-SUM($Z94:BY94))","v":2749999.9999999991},{"$f":"IF(BZ$11=\"\",0,SUM($Z55:BZ55)-SUM($Z94:BZ94))","v":2729166.666666666},{"$f":"IF(CA$11=\"\",0,SUM($Z55:CA55)-SUM($Z94:CA94))","v":2708333.3333333326},{"$f":"IF(CB$11=\"\",0,SUM($Z55:CB55)-SUM($Z94:CB94))","v":2687499.9999999991},{"$f":"IF(CC$11=\"\",0,SUM($Z55:CC55)-SUM($Z94:CC94))","v":2666666.666666666},{"$f":"IF(CD$11=\"\",0,SUM($Z55:CD55)-SUM($Z94:CD94))","v":2645833.333333333},{"$f":"IF(CE$11=\"\",0,SUM($Z55:CE55)-SUM($Z94:CE94))","v":2624999.9999999995},{"$f":"IF(CF$11=\"\",0,SUM($Z55:CF55)-SUM($Z94:CF94))","v":2604166.666666666},{"$f":"IF(CG$11=\"\",0,SUM($Z55:CG55)-SUM($Z94:CG94))","v":2583333.333333333},{"$f":"IF(CH$11=\"\",0,SUM($Z55:CH55)-SUM($Z94:CH94))","v":2562500},{"$f":"IF(CI$11=\"\",0,SUM($Z55:CI55)-SUM($Z94:CI94))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z55:CJ55)-SUM($Z94:CJ94))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z55:CK55)-SUM($Z94:CK94))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z55:CL55)-SUM($Z94:CL94))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z55:CM55)-SUM($Z94:CM94))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z55:CN55)-SUM($Z94:CN94))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z55:CO55)-SUM($Z94:CO94))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z55:CP55)-SUM($Z94:CP94))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z55:CQ55)-SUM($Z94:CQ94))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z55:CR55)-SUM($Z94:CR94))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z55:CS55)-SUM($Z94:CS94))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z55:CT55)-SUM($Z94:CT94))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z55:CU55)-SUM($Z94:CU94))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,{"$f":"IF($R108=\"^\",IF(COUNTIF(Lists!$13:$13,H108)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU20","v":"5*Машина пайки петель"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X108-($X56-$X95))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18)","v":15033333.333333341},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z56:AA56)-SUM($Z95:AA95))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z56:AB56)-SUM($Z95:AB95))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z56:AC56)-SUM($Z95:AC95))","v":22000000},{"$f":"IF(AD$11=\"\",0,SUM($Z56:AD56)-SUM($Z95:AD95))","v":21877777.777777776},{"$f":"IF(AE$11=\"\",0,SUM($Z56:AE56)-SUM($Z95:AE95))","v":21755555.555555556},{"$f":"IF(AF$11=\"\",0,SUM($Z56:AF56)-SUM($Z95:AF95))","v":21633333.333333332},{"$f":"IF(AG$11=\"\",0,SUM($Z56:AG56)-SUM($Z95:AG95))","v":21511111.111111112},{"$f":"IF(AH$11=\"\",0,SUM($Z56:AH56)-SUM($Z95:AH95))","v":21388888.888888888},{"$f":"IF(AI$11=\"\",0,SUM($Z56:AI56)-SUM($Z95:AI95))","v":21266666.666666668},{"$f":"IF(AJ$11=\"\",0,SUM($Z56:AJ56)-SUM($Z95:AJ95))","v":21144444.444444444},{"$f":"IF(AK$11=\"\",0,SUM($Z56:AK56)-SUM($Z95:AK95))","v":21022222.222222224},{"$f":"IF(AL$11=\"\",0,SUM($Z56:AL56)-SUM($Z95:AL95))","v":20900000},{"$f":"IF(AM$11=\"\",0,SUM($Z56:AM56)-SUM($Z95:AM95))","v":20777777.777777776},{"$f":"IF(AN$11=\"\",0,SUM($Z56:AN56)-SUM($Z95:AN95))","v":20655555.555555556},{"$f":"IF(AO$11=\"\",0,SUM($Z56:AO56)-SUM($Z95:AO95))","v":20533333.333333332},{"$f":"IF(AP$11=\"\",0,SUM($Z56:AP56)-SUM($Z95:AP95))","v":20411111.111111112},{"$f":"IF(AQ$11=\"\",0,SUM($Z56:AQ56)-SUM($Z95:AQ95))","v":20288888.888888888},{"$f":"IF(AR$11=\"\",0,SUM($Z56:AR56)-SUM($Z95:AR95))","v":20166666.666666668},{"$f":"IF(AS$11=\"\",0,SUM($Z56:AS56)-SUM($Z95:AS95))","v":20044444.444444444},{"$f":"IF(AT$11=\"\",0,SUM($Z56:AT56)-SUM($Z95:AT95))","v":19922222.222222224},{"$f":"IF(AU$11=\"\",0,SUM($Z56:AU56)-SUM($Z95:AU95))","v":19800000},{"$f":"IF(AV$11=\"\",0,SUM($Z56:AV56)-SUM($Z95:AV95))","v":19677777.777777776},{"$f":"IF(AW$11=\"\",0,SUM($Z56:AW56)-SUM($Z95:AW95))","v":19555555.555555556},{"$f":"IF(AX$11=\"\",0,SUM($Z56:AX56)-SUM($Z95:AX95))","v":19433333.333333336},{"$f":"IF(AY$11=\"\",0,SUM($Z56:AY56)-SUM($Z95:AY95))","v":19311111.111111112},{"$f":"IF(AZ$11=\"\",0,SUM($Z56:AZ56)-SUM($Z95:AZ95))","v":19188888.888888888},{"$f":"IF(BA$11=\"\",0,SUM($Z56:BA56)-SUM($Z95:BA95))","v":19066666.666666668},{"$f":"IF(BB$11=\"\",0,SUM($Z56:BB56)-SUM($Z95:BB95))","v":18944444.444444448},{"$f":"IF(BC$11=\"\",0,SUM($Z56:BC56)-SUM($Z95:BC95))","v":18822222.222222224},{"$f":"IF(BD$11=\"\",0,SUM($Z56:BD56)-SUM($Z95:BD95))","v":18700000},{"$f":"IF(BE$11=\"\",0,SUM($Z56:BE56)-SUM($Z95:BE95))","v":18577777.77777778},{"$f":"IF(BF$11=\"\",0,SUM($Z56:BF56)-SUM($Z95:BF95))","v":18455555.55555556},{"$f":"IF(BG$11=\"\",0,SUM($Z56:BG56)-SUM($Z95:BG95))","v":18333333.333333336},{"$f":"IF(BH$11=\"\",0,SUM($Z56:BH56)-SUM($Z95:BH95))","v":18211111.111111112},{"$f":"IF(BI$11=\"\",0,SUM($Z56:BI56)-SUM($Z95:BI95))","v":18088888.888888892},{"$f":"IF(BJ$11=\"\",0,SUM($Z56:BJ56)-SUM($Z95:BJ95))","v":17966666.666666672},{"$f":"IF(BK$11=\"\",0,SUM($Z56:BK56)-SUM($Z95:BK95))","v":17844444.444444448},{"$f":"IF(BL$11=\"\",0,SUM($Z56:BL56)-SUM($Z95:BL95))","v":17722222.222222224},{"$f":"IF(BM$11=\"\",0,SUM($Z56:BM56)-SUM($Z95:BM95))","v":17600000.000000004},{"$f":"IF(BN$11=\"\",0,SUM($Z56:BN56)-SUM($Z95:BN95))","v":17477777.777777784},{"$f":"IF(BO$11=\"\",0,SUM($Z56:BO56)-SUM($Z95:BO95))","v":17355555.55555556},{"$f":"IF(BP$11=\"\",0,SUM($Z56:BP56)-SUM($Z95:BP95))","v":17233333.333333336},{"$f":"IF(BQ$11=\"\",0,SUM($Z56:BQ56)-SUM($Z95:BQ95))","v":17111111.111111116},{"$f":"IF(BR$11=\"\",0,SUM($Z56:BR56)-SUM($Z95:BR95))","v":16988888.888888896},{"$f":"IF(BS$11=\"\",0,SUM($Z56:BS56)-SUM($Z95:BS95))","v":16866666.666666672},{"$f":"IF(BT$11=\"\",0,SUM($Z56:BT56)-SUM($Z95:BT95))","v":16744444.44444445},{"$f":"IF(BU$11=\"\",0,SUM($Z56:BU56)-SUM($Z95:BU95))","v":16622222.222222228},{"$f":"IF(BV$11=\"\",0,SUM($Z56:BV56)-SUM($Z95:BV95))","v":16500000.000000006},{"$f":"IF(BW$11=\"\",0,SUM($Z56:BW56)-SUM($Z95:BW95))","v":16377777.777777784},{"$f":"IF(BX$11=\"\",0,SUM($Z56:BX56)-SUM($Z95:BX95))","v":16255555.555555562},{"$f":"IF(BY$11=\"\",0,SUM($Z56:BY56)-SUM($Z95:BY95))","v":16133333.33333334},{"$f":"IF(BZ$11=\"\",0,SUM($Z56:BZ56)-SUM($Z95:BZ95))","v":16011111.111111118},{"$f":"IF(CA$11=\"\",0,SUM($Z56:CA56)-SUM($Z95:CA95))","v":15888888.888888896},{"$f":"IF(CB$11=\"\",0,SUM($Z56:CB56)-SUM($Z95:CB95))","v":15766666.666666673},{"$f":"IF(CC$11=\"\",0,SUM($Z56:CC56)-SUM($Z95:CC95))","v":15644444.444444451},{"$f":"IF(CD$11=\"\",0,SUM($Z56:CD56)-SUM($Z95:CD95))","v":15522222.222222229},{"$f":"IF(CE$11=\"\",0,SUM($Z56:CE56)-SUM($Z95:CE95))","v":15400000.000000007},{"$f":"IF(CF$11=\"\",0,SUM($Z56:CF56)-SUM($Z95:CF95))","v":15277777.777777785},{"$f":"IF(CG$11=\"\",0,SUM($Z56:CG56)-SUM($Z95:CG95))","v":15155555.555555563},{"$f":"IF(CH$11=\"\",0,SUM($Z56:CH56)-SUM($Z95:CH95))","v":15033333.333333341},{"$f":"IF(CI$11=\"\",0,SUM($Z56:CI56)-SUM($Z95:CI95))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z56:CJ56)-SUM($Z95:CJ95))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z56:CK56)-SUM($Z95:CK95))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z56:CL56)-SUM($Z95:CL95))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z56:CM56)-SUM($Z95:CM95))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z56:CN56)-SUM($Z95:CN95))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z56:CO56)-SUM($Z95:CO95))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z56:CP56)-SUM($Z95:CP95))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z56:CQ56)-SUM($Z95:CQ95))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z56:CR56)-SUM($Z95:CR95))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z56:CS56)-SUM($Z95:CS95))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z56:CT56)-SUM($Z95:CT95))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z56:CU56)-SUM($Z95:CU95))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU21","v":"1*Бобинорезка"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X109-($X57-$X96))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z109:$CV109,$Z$2:$CV$2,Periods!$Q$18)","v":2050000.0000000007},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z57:AA57)-SUM($Z96:AA96))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z57:AB57)-SUM($Z96:AB96))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z57:AC57)-SUM($Z96:AC96))","v":3000000},{"$f":"IF(AD$11=\"\",0,SUM($Z57:AD57)-SUM($Z96:AD96))","v":2983333.3333333335},{"$f":"IF(AE$11=\"\",0,SUM($Z57:AE57)-SUM($Z96:AE96))","v":2966666.6666666665},{"$f":"IF(AF$11=\"\",0,SUM($Z57:AF57)-SUM($Z96:AF96))","v":2950000},{"$f":"IF(AG$11=\"\",0,SUM($Z57:AG57)-SUM($Z96:AG96))","v":2933333.3333333335},{"$f":"IF(AH$11=\"\",0,SUM($Z57:AH57)-SUM($Z96:AH96))","v":2916666.6666666665},{"$f":"IF(AI$11=\"\",0,SUM($Z57:AI57)-SUM($Z96:AI96))","v":2900000},{"$f":"IF(AJ$11=\"\",0,SUM($Z57:AJ57)-SUM($Z96:AJ96))","v":2883333.3333333335},{"$f":"IF(AK$11=\"\",0,SUM($Z57:AK57)-SUM($Z96:AK96))","v":2866666.6666666665},{"$f":"IF(AL$11=\"\",0,SUM($Z57:AL57)-SUM($Z96:AL96))","v":2850000},{"$f":"IF(AM$11=\"\",0,SUM($Z57:AM57)-SUM($Z96:AM96))","v":2833333.3333333335},{"$f":"IF(AN$11=\"\",0,SUM($Z57:AN57)-SUM($Z96:AN96))","v":2816666.6666666665},{"$f":"IF(AO$11=\"\",0,SUM($Z57:AO57)-SUM($Z96:AO96))","v":2800000},{"$f":"IF(AP$11=\"\",0,SUM($Z57:AP57)-SUM($Z96:AP96))","v":2783333.3333333335},{"$f":"IF(AQ$11=\"\",0,SUM($Z57:AQ57)-SUM($Z96:AQ96))","v":2766666.6666666665},{"$f":"IF(AR$11=\"\",0,SUM($Z57:AR57)-SUM($Z96:AR96))","v":2750000},{"$f":"IF(AS$11=\"\",0,SUM($Z57:AS57)-SUM($Z96:AS96))","v":2733333.3333333335},{"$f":"IF(AT$11=\"\",0,SUM($Z57:AT57)-SUM($Z96:AT96))","v":2716666.6666666665},{"$f":"IF(AU$11=\"\",0,SUM($Z57:AU57)-SUM($Z96:AU96))","v":2700000},{"$f":"IF(AV$11=\"\",0,SUM($Z57:AV57)-SUM($Z96:AV96))","v":2683333.3333333335},{"$f":"IF(AW$11=\"\",0,SUM($Z57:AW57)-SUM($Z96:AW96))","v":2666666.6666666665},{"$f":"IF(AX$11=\"\",0,SUM($Z57:AX57)-SUM($Z96:AX96))","v":2650000},{"$f":"IF(AY$11=\"\",0,SUM($Z57:AY57)-SUM($Z96:AY96))","v":2633333.333333333},{"$f":"IF(AZ$11=\"\",0,SUM($Z57:AZ57)-SUM($Z96:AZ96))","v":2616666.6666666665},{"$f":"IF(BA$11=\"\",0,SUM($Z57:BA57)-SUM($Z96:BA96))","v":2600000},{"$f":"IF(BB$11=\"\",0,SUM($Z57:BB57)-SUM($Z96:BB96))","v":2583333.333333333},{"$f":"IF(BC$11=\"\",0,SUM($Z57:BC57)-SUM($Z96:BC96))","v":2566666.6666666665},{"$f":"IF(BD$11=\"\",0,SUM($Z57:BD57)-SUM($Z96:BD96))","v":2550000},{"$f":"IF(BE$11=\"\",0,SUM($Z57:BE57)-SUM($Z96:BE96))","v":2533333.333333333},{"$f":"IF(BF$11=\"\",0,SUM($Z57:BF57)-SUM($Z96:BF96))","v":2516666.6666666665},{"$f":"IF(BG$11=\"\",0,SUM($Z57:BG57)-SUM($Z96:BG96))","v":2500000},{"$f":"IF(BH$11=\"\",0,SUM($Z57:BH57)-SUM($Z96:BH96))","v":2483333.333333333},{"$f":"IF(BI$11=\"\",0,SUM($Z57:BI57)-SUM($Z96:BI96))","v":2466666.6666666665},{"$f":"IF(BJ$11=\"\",0,SUM($Z57:BJ57)-SUM($Z96:BJ96))","v":2450000},{"$f":"IF(BK$11=\"\",0,SUM($Z57:BK57)-SUM($Z96:BK96))","v":2433333.333333333},{"$f":"IF(BL$11=\"\",0,SUM($Z57:BL57)-SUM($Z96:BL96))","v":2416666.6666666665},{"$f":"IF(BM$11=\"\",0,SUM($Z57:BM57)-SUM($Z96:BM96))","v":2400000},{"$f":"IF(BN$11=\"\",0,SUM($Z57:BN57)-SUM($Z96:BN96))","v":2383333.333333333},{"$f":"IF(BO$11=\"\",0,SUM($Z57:BO57)-SUM($Z96:BO96))","v":2366666.6666666665},{"$f":"IF(BP$11=\"\",0,SUM($Z57:BP57)-SUM($Z96:BP96))","v":2350000},{"$f":"IF(BQ$11=\"\",0,SUM($Z57:BQ57)-SUM($Z96:BQ96))","v":2333333.3333333335},{"$f":"IF(BR$11=\"\",0,SUM($Z57:BR57)-SUM($Z96:BR96))","v":2316666.666666667},{"$f":"IF(BS$11=\"\",0,SUM($Z57:BS57)-SUM($Z96:BS96))","v":2300000},{"$f":"IF(BT$11=\"\",0,SUM($Z57:BT57)-SUM($Z96:BT96))","v":2283333.3333333335},{"$f":"IF(BU$11=\"\",0,SUM($Z57:BU57)-SUM($Z96:BU96))","v":2266666.666666667},{"$f":"IF(BV$11=\"\",0,SUM($Z57:BV57)-SUM($Z96:BV96))","v":2250000},{"$f":"IF(BW$11=\"\",0,SUM($Z57:BW57)-SUM($Z96:BW96))","v":2233333.3333333335},{"$f":"IF(BX$11=\"\",0,SUM($Z57:BX57)-SUM($Z96:BX96))","v":2216666.666666667},{"$f":"IF(BY$11=\"\",0,SUM($Z57:BY57)-SUM($Z96:BY96))","v":2200000.0000000005},{"$f":"IF(BZ$11=\"\",0,SUM($Z57:BZ57)-SUM($Z96:BZ96))","v":2183333.333333334},{"$f":"IF(CA$11=\"\",0,SUM($Z57:CA57)-SUM($Z96:CA96))","v":2166666.666666667},{"$f":"IF(CB$11=\"\",0,SUM($Z57:CB57)-SUM($Z96:CB96))","v":2150000.0000000005},{"$f":"IF(CC$11=\"\",0,SUM($Z57:CC57)-SUM($Z96:CC96))","v":2133333.333333334},{"$f":"IF(CD$11=\"\",0,SUM($Z57:CD57)-SUM($Z96:CD96))","v":2116666.666666667},{"$f":"IF(CE$11=\"\",0,SUM($Z57:CE57)-SUM($Z96:CE96))","v":2100000.0000000005},{"$f":"IF(CF$11=\"\",0,SUM($Z57:CF57)-SUM($Z96:CF96))","v":2083333.333333334},{"$f":"IF(CG$11=\"\",0,SUM($Z57:CG57)-SUM($Z96:CG96))","v":2066666.6666666674},{"$f":"IF(CH$11=\"\",0,SUM($Z57:CH57)-SUM($Z96:CH96))","v":2050000.0000000007},{"$f":"IF(CI$11=\"\",0,SUM($Z57:CI57)-SUM($Z96:CI96))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z57:CJ57)-SUM($Z96:CJ96))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z57:CK57)-SUM($Z96:CK96))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z57:CL57)-SUM($Z96:CL96))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z57:CM57)-SUM($Z96:CM96))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z57:CN57)-SUM($Z96:CN96))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z57:CO57)-SUM($Z96:CO96))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z57:CP57)-SUM($Z96:CP96))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z57:CQ57)-SUM($Z96:CQ96))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z57:CR57)-SUM($Z96:CR96))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z57:CS57)-SUM($Z96:CS96))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z57:CT57)-SUM($Z96:CT96))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z57:CU57)-SUM($Z96:CU96))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU22","v":"2*ПСР"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X110-($X58-$X97))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z110:$CV110,$Z$2:$CV$2,Periods!$Q$18)","v":12300000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z58:AA58)-SUM($Z97:AA97))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z58:AB58)-SUM($Z97:AB97))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z58:AC58)-SUM($Z97:AC97))","v":18000000},{"$f":"IF(AD$11=\"\",0,SUM($Z58:AD58)-SUM($Z97:AD97))","v":17900000},{"$f":"IF(AE$11=\"\",0,SUM($Z58:AE58)-SUM($Z97:AE97))","v":17800000},{"$f":"IF(AF$11=\"\",0,SUM($Z58:AF58)-SUM($Z97:AF97))","v":17700000},{"$f":"IF(AG$11=\"\",0,SUM($Z58:AG58)-SUM($Z97:AG97))","v":17600000},{"$f":"IF(AH$11=\"\",0,SUM($Z58:AH58)-SUM($Z97:AH97))","v":17500000},{"$f":"IF(AI$11=\"\",0,SUM($Z58:AI58)-SUM($Z97:AI97))","v":17400000},{"$f":"IF(AJ$11=\"\",0,SUM($Z58:AJ58)-SUM($Z97:AJ97))","v":17300000},{"$f":"IF(AK$11=\"\",0,SUM($Z58:AK58)-SUM($Z97:AK97))","v":17200000},{"$f":"IF(AL$11=\"\",0,SUM($Z58:AL58)-SUM($Z97:AL97))","v":17100000},{"$f":"IF(AM$11=\"\",0,SUM($Z58:AM58)-SUM($Z97:AM97))","v":17000000},{"$f":"IF(AN$11=\"\",0,SUM($Z58:AN58)-SUM($Z97:AN97))","v":16900000},{"$f":"IF(AO$11=\"\",0,SUM($Z58:AO58)-SUM($Z97:AO97))","v":16800000},{"$f":"IF(AP$11=\"\",0,SUM($Z58:AP58)-SUM($Z97:AP97))","v":16700000},{"$f":"IF(AQ$11=\"\",0,SUM($Z58:AQ58)-SUM($Z97:AQ97))","v":16600000},{"$f":"IF(AR$11=\"\",0,SUM($Z58:AR58)-SUM($Z97:AR97))","v":16500000},{"$f":"IF(AS$11=\"\",0,SUM($Z58:AS58)-SUM($Z97:AS97))","v":16400000},{"$f":"IF(AT$11=\"\",0,SUM($Z58:AT58)-SUM($Z97:AT97))","v":16300000},{"$f":"IF(AU$11=\"\",0,SUM($Z58:AU58)-SUM($Z97:AU97))","v":16200000},{"$f":"IF(AV$11=\"\",0,SUM($Z58:AV58)-SUM($Z97:AV97))","v":16100000},{"$f":"IF(AW$11=\"\",0,SUM($Z58:AW58)-SUM($Z97:AW97))","v":16000000},{"$f":"IF(AX$11=\"\",0,SUM($Z58:AX58)-SUM($Z97:AX97))","v":15900000},{"$f":"IF(AY$11=\"\",0,SUM($Z58:AY58)-SUM($Z97:AY97))","v":15800000},{"$f":"IF(AZ$11=\"\",0,SUM($Z58:AZ58)-SUM($Z97:AZ97))","v":15700000},{"$f":"IF(BA$11=\"\",0,SUM($Z58:BA58)-SUM($Z97:BA97))","v":15600000},{"$f":"IF(BB$11=\"\",0,SUM($Z58:BB58)-SUM($Z97:BB97))","v":15500000},{"$f":"IF(BC$11=\"\",0,SUM($Z58:BC58)-SUM($Z97:BC97))","v":15400000},{"$f":"IF(BD$11=\"\",0,SUM($Z58:BD58)-SUM($Z97:BD97))","v":15300000},{"$f":"IF(BE$11=\"\",0,SUM($Z58:BE58)-SUM($Z97:BE97))","v":15200000},{"$f":"IF(BF$11=\"\",0,SUM($Z58:BF58)-SUM($Z97:BF97))","v":15100000},{"$f":"IF(BG$11=\"\",0,SUM($Z58:BG58)-SUM($Z97:BG97))","v":15000000},{"$f":"IF(BH$11=\"\",0,SUM($Z58:BH58)-SUM($Z97:BH97))","v":14900000},{"$f":"IF(BI$11=\"\",0,SUM($Z58:BI58)-SUM($Z97:BI97))","v":14800000},{"$f":"IF(BJ$11=\"\",0,SUM($Z58:BJ58)-SUM($Z97:BJ97))","v":14700000},{"$f":"IF(BK$11=\"\",0,SUM($Z58:BK58)-SUM($Z97:BK97))","v":14600000},{"$f":"IF(BL$11=\"\",0,SUM($Z58:BL58)-SUM($Z97:BL97))","v":14500000},{"$f":"IF(BM$11=\"\",0,SUM($Z58:BM58)-SUM($Z97:BM97))","v":14400000},{"$f":"IF(BN$11=\"\",0,SUM($Z58:BN58)-SUM($Z97:BN97))","v":14300000},{"$f":"IF(BO$11=\"\",0,SUM($Z58:BO58)-SUM($Z97:BO97))","v":14200000},{"$f":"IF(BP$11=\"\",0,SUM($Z58:BP58)-SUM($Z97:BP97))","v":14100000},{"$f":"IF(BQ$11=\"\",0,SUM($Z58:BQ58)-SUM($Z97:BQ97))","v":14000000},{"$f":"IF(BR$11=\"\",0,SUM($Z58:BR58)-SUM($Z97:BR97))","v":13900000},{"$f":"IF(BS$11=\"\",0,SUM($Z58:BS58)-SUM($Z97:BS97))","v":13800000},{"$f":"IF(BT$11=\"\",0,SUM($Z58:BT58)-SUM($Z97:BT97))","v":13700000},{"$f":"IF(BU$11=\"\",0,SUM($Z58:BU58)-SUM($Z97:BU97))","v":13600000},{"$f":"IF(BV$11=\"\",0,SUM($Z58:BV58)-SUM($Z97:BV97))","v":13500000},{"$f":"IF(BW$11=\"\",0,SUM($Z58:BW58)-SUM($Z97:BW97))","v":13400000},{"$f":"IF(BX$11=\"\",0,SUM($Z58:BX58)-SUM($Z97:BX97))","v":13300000},{"$f":"IF(BY$11=\"\",0,SUM($Z58:BY58)-SUM($Z97:BY97))","v":13200000},{"$f":"IF(BZ$11=\"\",0,SUM($Z58:BZ58)-SUM($Z97:BZ97))","v":13100000},{"$f":"IF(CA$11=\"\",0,SUM($Z58:CA58)-SUM($Z97:CA97))","v":13000000},{"$f":"IF(CB$11=\"\",0,SUM($Z58:CB58)-SUM($Z97:CB97))","v":12900000},{"$f":"IF(CC$11=\"\",0,SUM($Z58:CC58)-SUM($Z97:CC97))","v":12800000},{"$f":"IF(CD$11=\"\",0,SUM($Z58:CD58)-SUM($Z97:CD97))","v":12700000},{"$f":"IF(CE$11=\"\",0,SUM($Z58:CE58)-SUM($Z97:CE97))","v":12600000},{"$f":"IF(CF$11=\"\",0,SUM($Z58:CF58)-SUM($Z97:CF97))","v":12500000},{"$f":"IF(CG$11=\"\",0,SUM($Z58:CG58)-SUM($Z97:CG97))","v":12400000},{"$f":"IF(CH$11=\"\",0,SUM($Z58:CH58)-SUM($Z97:CH97))","v":12300000},{"$f":"IF(CI$11=\"\",0,SUM($Z58:CI58)-SUM($Z97:CI97))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z58:CJ58)-SUM($Z97:CJ97))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z58:CK58)-SUM($Z97:CK97))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z58:CL58)-SUM($Z97:CL97))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z58:CM58)-SUM($Z97:CM97))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z58:CN58)-SUM($Z97:CN97))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z58:CO58)-SUM($Z97:CO97))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z58:CP58)-SUM($Z97:CP97))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z58:CQ58)-SUM($Z97:CQ97))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z58:CR58)-SUM($Z97:CR97))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z58:CS58)-SUM($Z97:CS97))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z58:CT58)-SUM($Z97:CT97))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z58:CU58)-SUM($Z97:CU97))","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU23","v":"3*Линия производства респираторов серии FFP"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X111-($X59-$X98))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z111:$CV111,$Z$2:$CV$2,Periods!$Q$18)","v":18450000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z59:AA59)-SUM($Z98:AA98))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z59:AB59)-SUM($Z98:AB98))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z59:AC59)-SUM($Z98:AC98))","v":27000000},{"$f":"IF(AD$11=\"\",0,SUM($Z59:AD59)-SUM($Z98:AD98))","v":26850000},{"$f":"IF(AE$11=\"\",0,SUM($Z59:AE59)-SUM($Z98:AE98))","v":26700000},{"$f":"IF(AF$11=\"\",0,SUM($Z59:AF59)-SUM($Z98:AF98))","v":26550000},{"$f":"IF(AG$11=\"\",0,SUM($Z59:AG59)-SUM($Z98:AG98))","v":26400000},{"$f":"IF(AH$11=\"\",0,SUM($Z59:AH59)-SUM($Z98:AH98))","v":26250000},{"$f":"IF(AI$11=\"\",0,SUM($Z59:AI59)-SUM($Z98:AI98))","v":26100000},{"$f":"IF(AJ$11=\"\",0,SUM($Z59:AJ59)-SUM($Z98:AJ98))","v":25950000},{"$f":"IF(AK$11=\"\",0,SUM($Z59:AK59)-SUM($Z98:AK98))","v":25800000},{"$f":"IF(AL$11=\"\",0,SUM($Z59:AL59)-SUM($Z98:AL98))","v":25650000},{"$f":"IF(AM$11=\"\",0,SUM($Z59:AM59)-SUM($Z98:AM98))","v":25500000},{"$f":"IF(AN$11=\"\",0,SUM($Z59:AN59)-SUM($Z98:AN98))","v":25350000},{"$f":"IF(AO$11=\"\",0,SUM($Z59:AO59)-SUM($Z98:AO98))","v":25200000},{"$f":"IF(AP$11=\"\",0,SUM($Z59:AP59)-SUM($Z98:AP98))","v":25050000},{"$f":"IF(AQ$11=\"\",0,SUM($Z59:AQ59)-SUM($Z98:AQ98))","v":24900000},{"$f":"IF(AR$11=\"\",0,SUM($Z59:AR59)-SUM($Z98:AR98))","v":24750000},{"$f":"IF(AS$11=\"\",0,SUM($Z59:AS59)-SUM($Z98:AS98))","v":24600000},{"$f":"IF(AT$11=\"\",0,SUM($Z59:AT59)-SUM($Z98:AT98))","v":24450000},{"$f":"IF(AU$11=\"\",0,SUM($Z59:AU59)-SUM($Z98:AU98))","v":24300000},{"$f":"IF(AV$11=\"\",0,SUM($Z59:AV59)-SUM($Z98:AV98))","v":24150000},{"$f":"IF(AW$11=\"\",0,SUM($Z59:AW59)-SUM($Z98:AW98))","v":24000000},{"$f":"IF(AX$11=\"\",0,SUM($Z59:AX59)-SUM($Z98:AX98))","v":23850000},{"$f":"IF(AY$11=\"\",0,SUM($Z59:AY59)-SUM($Z98:AY98))","v":23700000},{"$f":"IF(AZ$11=\"\",0,SUM($Z59:AZ59)-SUM($Z98:AZ98))","v":23550000},{"$f":"IF(BA$11=\"\",0,SUM($Z59:BA59)-SUM($Z98:BA98))","v":23400000},{"$f":"IF(BB$11=\"\",0,SUM($Z59:BB59)-SUM($Z98:BB98))","v":23250000},{"$f":"IF(BC$11=\"\",0,SUM($Z59:BC59)-SUM($Z98:BC98))","v":23100000},{"$f":"IF(BD$11=\"\",0,SUM($Z59:BD59)-SUM($Z98:BD98))","v":22950000},{"$f":"IF(BE$11=\"\",0,SUM($Z59:BE59)-SUM($Z98:BE98))","v":22800000},{"$f":"IF(BF$11=\"\",0,SUM($Z59:BF59)-SUM($Z98:BF98))","v":22650000},{"$f":"IF(BG$11=\"\",0,SUM($Z59:BG59)-SUM($Z98:BG98))","v":22500000},{"$f":"IF(BH$11=\"\",0,SUM($Z59:BH59)-SUM($Z98:BH98))","v":22350000},{"$f":"IF(BI$11=\"\",0,SUM($Z59:BI59)-SUM($Z98:BI98))","v":22200000},{"$f":"IF(BJ$11=\"\",0,SUM($Z59:BJ59)-SUM($Z98:BJ98))","v":22050000},{"$f":"IF(BK$11=\"\",0,SUM($Z59:BK59)-SUM($Z98:BK98))","v":21900000},{"$f":"IF(BL$11=\"\",0,SUM($Z59:BL59)-SUM($Z98:BL98))","v":21750000},{"$f":"IF(BM$11=\"\",0,SUM($Z59:BM59)-SUM($Z98:BM98))","v":21600000},{"$f":"IF(BN$11=\"\",0,SUM($Z59:BN59)-SUM($Z98:BN98))","v":21450000},{"$f":"IF(BO$11=\"\",0,SUM($Z59:BO59)-SUM($Z98:BO98))","v":21300000},{"$f":"IF(BP$11=\"\",0,SUM($Z59:BP59)-SUM($Z98:BP98))","v":21150000},{"$f":"IF(BQ$11=\"\",0,SUM($Z59:BQ59)-SUM($Z98:BQ98))","v":21000000},{"$f":"IF(BR$11=\"\",0,SUM($Z59:BR59)-SUM($Z98:BR98))","v":20850000},{"$f":"IF(BS$11=\"\",0,SUM($Z59:BS59)-SUM($Z98:BS98))","v":20700000},{"$f":"IF(BT$11=\"\",0,SUM($Z59:BT59)-SUM($Z98:BT98))","v":20550000},{"$f":"IF(BU$11=\"\",0,SUM($Z59:BU59)-SUM($Z98:BU98))","v":20400000},{"$f":"IF(BV$11=\"\",0,SUM($Z59:BV59)-SUM($Z98:BV98))","v":20250000},{"$f":"IF(BW$11=\"\",0,SUM($Z59:BW59)-SUM($Z98:BW98))","v":20100000},{"$f":"IF(BX$11=\"\",0,SUM($Z59:BX59)-SUM($Z98:BX98))","v":19950000},{"$f":"IF(BY$11=\"\",0,SUM($Z59:BY59)-SUM($Z98:BY98))","v":19800000},{"$f":"IF(BZ$11=\"\",0,SUM($Z59:BZ59)-SUM($Z98:BZ98))","v":19650000},{"$f":"IF(CA$11=\"\",0,SUM($Z59:CA59)-SUM($Z98:CA98))","v":19500000},{"$f":"IF(CB$11=\"\",0,SUM($Z59:CB59)-SUM($Z98:CB98))","v":19350000},{"$f":"IF(CC$11=\"\",0,SUM($Z59:CC59)-SUM($Z98:CC98))","v":19200000},{"$f":"IF(CD$11=\"\",0,SUM($Z59:CD59)-SUM($Z98:CD98))","v":19050000},{"$f":"IF(CE$11=\"\",0,SUM($Z59:CE59)-SUM($Z98:CE98))","v":18900000},{"$f":"IF(CF$11=\"\",0,SUM($Z59:CF59)-SUM($Z98:CF98))","v":18750000},{"$f":"IF(CG$11=\"\",0,SUM($Z59:CG59)-SUM($Z98:CG98))","v":18600000},{"$f":"IF(CH$11=\"\",0,SUM($Z59:CH59)-SUM($Z98:CH98))","v":18450000},{"$f":"IF(CI$11=\"\",0,SUM($Z59:CI59)-SUM($Z98:CI98))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z59:CJ59)-SUM($Z98:CJ98))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z59:CK59)-SUM($Z98:CK98))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z59:CL59)-SUM($Z98:CL98))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z59:CM59)-SUM($Z98:CM98))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z59:CN59)-SUM($Z98:CN98))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z59:CO59)-SUM($Z98:CO98))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z59:CP59)-SUM($Z98:CP98))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z59:CQ59)-SUM($Z98:CQ98))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z59:CR59)-SUM($Z98:CR98))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z59:CS59)-SUM($Z98:CS98))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z59:CT59)-SUM($Z98:CT98))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z59:CU59)-SUM($Z98:CU98))","v":0}]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU24","v":"7ед. Оборудования на участок литья"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X112-($X60-$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z112:$CV112,$Z$2:$CV$2,Periods!$Q$18)","v":25283333.333333321},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z60:AA60)-SUM($Z99:AA99))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z60:AB60)-SUM($Z99:AB99))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z60:AC60)-SUM($Z99:AC99))","v":37000000},{"$f":"IF(AD$11=\"\",0,SUM($Z60:AD60)-SUM($Z99:AD99))","v":36794444.444444448},{"$f":"IF(AE$11=\"\",0,SUM($Z60:AE60)-SUM($Z99:AE99))","v":36588888.888888888},{"$f":"IF(AF$11=\"\",0,SUM($Z60:AF60)-SUM($Z99:AF99))","v":36383333.333333336},{"$f":"IF(AG$11=\"\",0,SUM($Z60:AG60)-SUM($Z99:AG99))","v":36177777.777777776},{"$f":"IF(AH$11=\"\",0,SUM($Z60:AH60)-SUM($Z99:AH99))","v":35972222.222222224},{"$f":"IF(AI$11=\"\",0,SUM($Z60:AI60)-SUM($Z99:AI99))","v":35766666.666666664},{"$f":"IF(AJ$11=\"\",0,SUM($Z60:AJ60)-SUM($Z99:AJ99))","v":35561111.111111112},{"$f":"IF(AK$11=\"\",0,SUM($Z60:AK60)-SUM($Z99:AK99))","v":35355555.555555552},{"$f":"IF(AL$11=\"\",0,SUM($Z60:AL60)-SUM($Z99:AL99))","v":35150000},{"$f":"IF(AM$11=\"\",0,SUM($Z60:AM60)-SUM($Z99:AM99))","v":34944444.444444448},{"$f":"IF(AN$11=\"\",0,SUM($Z60:AN60)-SUM($Z99:AN99))","v":34738888.888888888},{"$f":"IF(AO$11=\"\",0,SUM($Z60:AO60)-SUM($Z99:AO99))","v":34533333.333333336},{"$f":"IF(AP$11=\"\",0,SUM($Z60:AP60)-SUM($Z99:AP99))","v":34327777.777777776},{"$f":"IF(AQ$11=\"\",0,SUM($Z60:AQ60)-SUM($Z99:AQ99))","v":34122222.222222224},{"$f":"IF(AR$11=\"\",0,SUM($Z60:AR60)-SUM($Z99:AR99))","v":33916666.666666664},{"$f":"IF(AS$11=\"\",0,SUM($Z60:AS60)-SUM($Z99:AS99))","v":33711111.111111112},{"$f":"IF(AT$11=\"\",0,SUM($Z60:AT60)-SUM($Z99:AT99))","v":33505555.555555556},{"$f":"IF(AU$11=\"\",0,SUM($Z60:AU60)-SUM($Z99:AU99))","v":33300000},{"$f":"IF(AV$11=\"\",0,SUM($Z60:AV60)-SUM($Z99:AV99))","v":33094444.444444444},{"$f":"IF(AW$11=\"\",0,SUM($Z60:AW60)-SUM($Z99:AW99))","v":32888888.888888888},{"$f":"IF(AX$11=\"\",0,SUM($Z60:AX60)-SUM($Z99:AX99))","v":32683333.333333336},{"$f":"IF(AY$11=\"\",0,SUM($Z60:AY60)-SUM($Z99:AY99))","v":32477777.777777776},{"$f":"IF(AZ$11=\"\",0,SUM($Z60:AZ60)-SUM($Z99:AZ99))","v":32272222.222222224},{"$f":"IF(BA$11=\"\",0,SUM($Z60:BA60)-SUM($Z99:BA99))","v":32066666.666666664},{"$f":"IF(BB$11=\"\",0,SUM($Z60:BB60)-SUM($Z99:BB99))","v":31861111.111111112},{"$f":"IF(BC$11=\"\",0,SUM($Z60:BC60)-SUM($Z99:BC99))","v":31655555.555555552},{"$f":"IF(BD$11=\"\",0,SUM($Z60:BD60)-SUM($Z99:BD99))","v":31450000},{"$f":"IF(BE$11=\"\",0,SUM($Z60:BE60)-SUM($Z99:BE99))","v":31244444.44444444},{"$f":"IF(BF$11=\"\",0,SUM($Z60:BF60)-SUM($Z99:BF99))","v":31038888.888888888},{"$f":"IF(BG$11=\"\",0,SUM($Z60:BG60)-SUM($Z99:BG99))","v":30833333.333333328},{"$f":"IF(BH$11=\"\",0,SUM($Z60:BH60)-SUM($Z99:BH99))","v":30627777.777777776},{"$f":"IF(BI$11=\"\",0,SUM($Z60:BI60)-SUM($Z99:BI99))","v":30422222.222222216},{"$f":"IF(BJ$11=\"\",0,SUM($Z60:BJ60)-SUM($Z99:BJ99))","v":30216666.666666664},{"$f":"IF(BK$11=\"\",0,SUM($Z60:BK60)-SUM($Z99:BK99))","v":30011111.111111104},{"$f":"IF(BL$11=\"\",0,SUM($Z60:BL60)-SUM($Z99:BL99))","v":29805555.555555552},{"$f":"IF(BM$11=\"\",0,SUM($Z60:BM60)-SUM($Z99:BM99))","v":29599999.999999993},{"$f":"IF(BN$11=\"\",0,SUM($Z60:BN60)-SUM($Z99:BN99))","v":29394444.44444444},{"$f":"IF(BO$11=\"\",0,SUM($Z60:BO60)-SUM($Z99:BO99))","v":29188888.888888881},{"$f":"IF(BP$11=\"\",0,SUM($Z60:BP60)-SUM($Z99:BP99))","v":28983333.333333328},{"$f":"IF(BQ$11=\"\",0,SUM($Z60:BQ60)-SUM($Z99:BQ99))","v":28777777.777777769},{"$f":"IF(BR$11=\"\",0,SUM($Z60:BR60)-SUM($Z99:BR99))","v":28572222.222222216},{"$f":"IF(BS$11=\"\",0,SUM($Z60:BS60)-SUM($Z99:BS99))","v":28366666.666666657},{"$f":"IF(BT$11=\"\",0,SUM($Z60:BT60)-SUM($Z99:BT99))","v":28161111.111111104},{"$f":"IF(BU$11=\"\",0,SUM($Z60:BU60)-SUM($Z99:BU99))","v":27955555.555555545},{"$f":"IF(BV$11=\"\",0,SUM($Z60:BV60)-SUM($Z99:BV99))","v":27749999.999999993},{"$f":"IF(BW$11=\"\",0,SUM($Z60:BW60)-SUM($Z99:BW99))","v":27544444.444444433},{"$f":"IF(BX$11=\"\",0,SUM($Z60:BX60)-SUM($Z99:BX99))","v":27338888.888888881},{"$f":"IF(BY$11=\"\",0,SUM($Z60:BY60)-SUM($Z99:BY99))","v":27133333.333333321},{"$f":"IF(BZ$11=\"\",0,SUM($Z60:BZ60)-SUM($Z99:BZ99))","v":26927777.777777769},{"$f":"IF(CA$11=\"\",0,SUM($Z60:CA60)-SUM($Z99:CA99))","v":26722222.222222209},{"$f":"IF(CB$11=\"\",0,SUM($Z60:CB60)-SUM($Z99:CB99))","v":26516666.666666657},{"$f":"IF(CC$11=\"\",0,SUM($Z60:CC60)-SUM($Z99:CC99))","v":26311111.111111097},{"$f":"IF(CD$11=\"\",0,SUM($Z60:CD60)-SUM($Z99:CD99))","v":26105555.555555545},{"$f":"IF(CE$11=\"\",0,SUM($Z60:CE60)-SUM($Z99:CE99))","v":25899999.999999985},{"$f":"IF(CF$11=\"\",0,SUM($Z60:CF60)-SUM($Z99:CF99))","v":25694444.444444433},{"$f":"IF(CG$11=\"\",0,SUM($Z60:CG60)-SUM($Z99:CG99))","v":25488888.888888873},{"$f":"IF(CH$11=\"\",0,SUM($Z60:CH60)-SUM($Z99:CH99))","v":25283333.333333321},{"$f":"IF(CI$11=\"\",0,SUM($Z60:CI60)-SUM($Z99:CI99))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z60:CJ60)-SUM($Z99:CJ99))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z60:CK60)-SUM($Z99:CK99))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z60:CL60)-SUM($Z99:CL99))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z60:CM60)-SUM($Z99:CM99))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z60:CN60)-SUM($Z99:CN99))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z60:CO60)-SUM($Z99:CO99))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z60:CP60)-SUM($Z99:CP99))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z60:CQ60)-SUM($Z99:CQ99))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z60:CR60)-SUM($Z99:CR99))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z60:CS60)-SUM($Z99:CS99))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z60:CT60)-SUM($Z99:CT99))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z60:CU60)-SUM($Z99:CU99))","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H103","v":"Внеоборотные активы"},{"$f":"Items!AU25","v":"Доставка, монтаж и ПНР"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X113-($X61-$X100))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z113:$CV113,$Z$2:$CV$2,Periods!$Q$18)","v":47833333.333333358},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z61:AA61)-SUM($Z100:AA100))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z61:AB61)-SUM($Z100:AB100))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z61:AC61)-SUM($Z100:AC100))","v":70000000},{"$f":"IF(AD$11=\"\",0,SUM($Z61:AD61)-SUM($Z100:AD100))","v":69611111.111111104},{"$f":"IF(AE$11=\"\",0,SUM($Z61:AE61)-SUM($Z100:AE100))","v":69222222.222222224},{"$f":"IF(AF$11=\"\",0,SUM($Z61:AF61)-SUM($Z100:AF100))","v":68833333.333333328},{"$f":"IF(AG$11=\"\",0,SUM($Z61:AG61)-SUM($Z100:AG100))","v":68444444.444444448},{"$f":"IF(AH$11=\"\",0,SUM($Z61:AH61)-SUM($Z100:AH100))","v":68055555.555555552},{"$f":"IF(AI$11=\"\",0,SUM($Z61:AI61)-SUM($Z100:AI100))","v":67666666.666666672},{"$f":"IF(AJ$11=\"\",0,SUM($Z61:AJ61)-SUM($Z100:AJ100))","v":67277777.777777776},{"$f":"IF(AK$11=\"\",0,SUM($Z61:AK61)-SUM($Z100:AK100))","v":66888888.888888888},{"$f":"IF(AL$11=\"\",0,SUM($Z61:AL61)-SUM($Z100:AL100))","v":66500000},{"$f":"IF(AM$11=\"\",0,SUM($Z61:AM61)-SUM($Z100:AM100))","v":66111111.111111112},{"$f":"IF(AN$11=\"\",0,SUM($Z61:AN61)-SUM($Z100:AN100))","v":65722222.222222224},{"$f":"IF(AO$11=\"\",0,SUM($Z61:AO61)-SUM($Z100:AO100))","v":65333333.333333336},{"$f":"IF(AP$11=\"\",0,SUM($Z61:AP61)-SUM($Z100:AP100))","v":64944444.444444448},{"$f":"IF(AQ$11=\"\",0,SUM($Z61:AQ61)-SUM($Z100:AQ100))","v":64555555.555555552},{"$f":"IF(AR$11=\"\",0,SUM($Z61:AR61)-SUM($Z100:AR100))","v":64166666.666666664},{"$f":"IF(AS$11=\"\",0,SUM($Z61:AS61)-SUM($Z100:AS100))","v":63777777.777777776},{"$f":"IF(AT$11=\"\",0,SUM($Z61:AT61)-SUM($Z100:AT100))","v":63388888.888888888},{"$f":"IF(AU$11=\"\",0,SUM($Z61:AU61)-SUM($Z100:AU100))","v":63000000},{"$f":"IF(AV$11=\"\",0,SUM($Z61:AV61)-SUM($Z100:AV100))","v":62611111.111111112},{"$f":"IF(AW$11=\"\",0,SUM($Z61:AW61)-SUM($Z100:AW100))","v":62222222.222222224},{"$f":"IF(AX$11=\"\",0,SUM($Z61:AX61)-SUM($Z100:AX100))","v":61833333.333333328},{"$f":"IF(AY$11=\"\",0,SUM($Z61:AY61)-SUM($Z100:AY100))","v":61444444.444444448},{"$f":"IF(AZ$11=\"\",0,SUM($Z61:AZ61)-SUM($Z100:AZ100))","v":61055555.555555552},{"$f":"IF(BA$11=\"\",0,SUM($Z61:BA61)-SUM($Z100:BA100))","v":60666666.666666672},{"$f":"IF(BB$11=\"\",0,SUM($Z61:BB61)-SUM($Z100:BB100))","v":60277777.777777776},{"$f":"IF(BC$11=\"\",0,SUM($Z61:BC61)-SUM($Z100:BC100))","v":59888888.888888896},{"$f":"IF(BD$11=\"\",0,SUM($Z61:BD61)-SUM($Z100:BD100))","v":59500000},{"$f":"IF(BE$11=\"\",0,SUM($Z61:BE61)-SUM($Z100:BE100))","v":59111111.111111119},{"$f":"IF(BF$11=\"\",0,SUM($Z61:BF61)-SUM($Z100:BF100))","v":58722222.222222224},{"$f":"IF(BG$11=\"\",0,SUM($Z61:BG61)-SUM($Z100:BG100))","v":58333333.333333343},{"$f":"IF(BH$11=\"\",0,SUM($Z61:BH61)-SUM($Z100:BH100))","v":57944444.444444448},{"$f":"IF(BI$11=\"\",0,SUM($Z61:BI61)-SUM($Z100:BI100))","v":57555555.555555567},{"$f":"IF(BJ$11=\"\",0,SUM($Z61:BJ61)-SUM($Z100:BJ100))","v":57166666.666666672},{"$f":"IF(BK$11=\"\",0,SUM($Z61:BK61)-SUM($Z100:BK100))","v":56777777.777777791},{"$f":"IF(BL$11=\"\",0,SUM($Z61:BL61)-SUM($Z100:BL100))","v":56388888.888888896},{"$f":"IF(BM$11=\"\",0,SUM($Z61:BM61)-SUM($Z100:BM100))","v":56000000.000000015},{"$f":"IF(BN$11=\"\",0,SUM($Z61:BN61)-SUM($Z100:BN100))","v":55611111.111111119},{"$f":"IF(BO$11=\"\",0,SUM($Z61:BO61)-SUM($Z100:BO100))","v":55222222.222222239},{"$f":"IF(BP$11=\"\",0,SUM($Z61:BP61)-SUM($Z100:BP100))","v":54833333.333333343},{"$f":"IF(BQ$11=\"\",0,SUM($Z61:BQ61)-SUM($Z100:BQ100))","v":54444444.444444463},{"$f":"IF(BR$11=\"\",0,SUM($Z61:BR61)-SUM($Z100:BR100))","v":54055555.555555567},{"$f":"IF(BS$11=\"\",0,SUM($Z61:BS61)-SUM($Z100:BS100))","v":53666666.666666687},{"$f":"IF(BT$11=\"\",0,SUM($Z61:BT61)-SUM($Z100:BT100))","v":53277777.777777791},{"$f":"IF(BU$11=\"\",0,SUM($Z61:BU61)-SUM($Z100:BU100))","v":52888888.88888891},{"$f":"IF(BV$11=\"\",0,SUM($Z61:BV61)-SUM($Z100:BV100))","v":52500000.000000015},{"$f":"IF(BW$11=\"\",0,SUM($Z61:BW61)-SUM($Z100:BW100))","v":52111111.111111134},{"$f":"IF(BX$11=\"\",0,SUM($Z61:BX61)-SUM($Z100:BX100))","v":51722222.222222239},{"$f":"IF(BY$11=\"\",0,SUM($Z61:BY61)-SUM($Z100:BY100))","v":51333333.333333358},{"$f":"IF(BZ$11=\"\",0,SUM($Z61:BZ61)-SUM($Z100:BZ100))","v":50944444.444444463},{"$f":"IF(CA$11=\"\",0,SUM($Z61:CA61)-SUM($Z100:CA100))","v":50555555.555555582},{"$f":"IF(CB$11=\"\",0,SUM($Z61:CB61)-SUM($Z100:CB100))","v":50166666.666666687},{"$f":"IF(CC$11=\"\",0,SUM($Z61:CC61)-SUM($Z100:CC100))","v":49777777.777777806},{"$f":"IF(CD$11=\"\",0,SUM($Z61:CD61)-SUM($Z100:CD100))","v":49388888.88888891},{"$f":"IF(CE$11=\"\",0,SUM($Z61:CE61)-SUM($Z100:CE100))","v":49000000.00000003},{"$f":"IF(CF$11=\"\",0,SUM($Z61:CF61)-SUM($Z100:CF100))","v":48611111.111111134},{"$f":"IF(CG$11=\"\",0,SUM($Z61:CG61)-SUM($Z100:CG100))","v":48222222.222222254},{"$f":"IF(CH$11=\"\",0,SUM($Z61:CH61)-SUM($Z100:CH100))","v":47833333.333333358},{"$f":"IF(CI$11=\"\",0,SUM($Z61:CI61)-SUM($Z100:CI100))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z61:CJ61)-SUM($Z100:CJ100))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z61:CK61)-SUM($Z100:CK100))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z61:CL61)-SUM($Z100:CL100))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z61:CM61)-SUM($Z100:CM100))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z61:CN61)-SUM($Z100:CN100))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z61:CO61)-SUM($Z100:CO100))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z61:CP61)-SUM($Z100:CP100))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z61:CQ61)-SUM($Z100:CQ100))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z61:CR61)-SUM($Z100:CR100))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z61:CS61)-SUM($Z100:CS100))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z61:CT61)-SUM($Z100:CT100))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z61:CU61)-SUM($Z100:CU100))","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"}]
[{"$f":"ROW()","v":117},null,null,null,null,null,{"$f":"IF($R117=\"^\",IF(COUNTIF(Lists!$13:$13,H117)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU16","v":"5*Двухручьевая линия производства масок"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G117<>0,1,IF(OR($Q117=\"\",$Q117=0),0,IF($R117=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H117))),$Q117)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AA$60,IF($Q117=Lists!$BW$17,Macro!AA$78,IF($Q117=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AB$60,IF($Q117=Lists!$BW$17,Macro!AB$78,IF($Q117=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AC$60,IF($Q117=Lists!$BW$17,Macro!AC$78,IF($Q117=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AD$60,IF($Q117=Lists!$BW$17,Macro!AD$78,IF($Q117=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AE$60,IF($Q117=Lists!$BW$17,Macro!AE$78,IF($Q117=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AF$60,IF($Q117=Lists!$BW$17,Macro!AF$78,IF($Q117=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AG$60,IF($Q117=Lists!$BW$17,Macro!AG$78,IF($Q117=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AH$60,IF($Q117=Lists!$BW$17,Macro!AH$78,IF($Q117=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AI$60,IF($Q117=Lists!$BW$17,Macro!AI$78,IF($Q117=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AJ$60,IF($Q117=Lists!$BW$17,Macro!AJ$78,IF($Q117=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AK$60,IF($Q117=Lists!$BW$17,Macro!AK$78,IF($Q117=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AL$60,IF($Q117=Lists!$BW$17,Macro!AL$78,IF($Q117=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AM$60,IF($Q117=Lists!$BW$17,Macro!AM$78,IF($Q117=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AN$60,IF($Q117=Lists!$BW$17,Macro!AN$78,IF($Q117=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AO$60,IF($Q117=Lists!$BW$17,Macro!AO$78,IF($Q117=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AP$60,IF($Q117=Lists!$BW$17,Macro!AP$78,IF($Q117=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AQ$60,IF($Q117=Lists!$BW$17,Macro!AQ$78,IF($Q117=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AR$60,IF($Q117=Lists!$BW$17,Macro!AR$78,IF($Q117=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AS$60,IF($Q117=Lists!$BW$17,Macro!AS$78,IF($Q117=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AT$60,IF($Q117=Lists!$BW$17,Macro!AT$78,IF($Q117=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AU$60,IF($Q117=Lists!$BW$17,Macro!AU$78,IF($Q117=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AV$60,IF($Q117=Lists!$BW$17,Macro!AV$78,IF($Q117=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AW$60,IF($Q117=Lists!$BW$17,Macro!AW$78,IF($Q117=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AX$60,IF($Q117=Lists!$BW$17,Macro!AX$78,IF($Q117=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AY$60,IF($Q117=Lists!$BW$17,Macro!AY$78,IF($Q117=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!AZ$60,IF($Q117=Lists!$BW$17,Macro!AZ$78,IF($Q117=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BA$60,IF($Q117=Lists!$BW$17,Macro!BA$78,IF($Q117=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BB$60,IF($Q117=Lists!$BW$17,Macro!BB$78,IF($Q117=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BC$60,IF($Q117=Lists!$BW$17,Macro!BC$78,IF($Q117=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BD$60,IF($Q117=Lists!$BW$17,Macro!BD$78,IF($Q117=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BE$60,IF($Q117=Lists!$BW$17,Macro!BE$78,IF($Q117=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BF$60,IF($Q117=Lists!$BW$17,Macro!BF$78,IF($Q117=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BG$60,IF($Q117=Lists!$BW$17,Macro!BG$78,IF($Q117=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BH$60,IF($Q117=Lists!$BW$17,Macro!BH$78,IF($Q117=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BI$60,IF($Q117=Lists!$BW$17,Macro!BI$78,IF($Q117=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BJ$60,IF($Q117=Lists!$BW$17,Macro!BJ$78,IF($Q117=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BK$60,IF($Q117=Lists!$BW$17,Macro!BK$78,IF($Q117=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BL$60,IF($Q117=Lists!$BW$17,Macro!BL$78,IF($Q117=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BM$60,IF($Q117=Lists!$BW$17,Macro!BM$78,IF($Q117=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BN$60,IF($Q117=Lists!$BW$17,Macro!BN$78,IF($Q117=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BO$60,IF($Q117=Lists!$BW$17,Macro!BO$78,IF($Q117=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BP$60,IF($Q117=Lists!$BW$17,Macro!BP$78,IF($Q117=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BQ$60,IF($Q117=Lists!$BW$17,Macro!BQ$78,IF($Q117=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BR$60,IF($Q117=Lists!$BW$17,Macro!BR$78,IF($Q117=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BS$60,IF($Q117=Lists!$BW$17,Macro!BS$78,IF($Q117=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BT$60,IF($Q117=Lists!$BW$17,Macro!BT$78,IF($Q117=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BU$60,IF($Q117=Lists!$BW$17,Macro!BU$78,IF($Q117=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BV$60,IF($Q117=Lists!$BW$17,Macro!BV$78,IF($Q117=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BW$60,IF($Q117=Lists!$BW$17,Macro!BW$78,IF($Q117=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BX$60,IF($Q117=Lists!$BW$17,Macro!BX$78,IF($Q117=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BY$60,IF($Q117=Lists!$BW$17,Macro!BY$78,IF($Q117=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!BZ$60,IF($Q117=Lists!$BW$17,Macro!BZ$78,IF($Q117=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CA$60,IF($Q117=Lists!$BW$17,Macro!CA$78,IF($Q117=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CB$60,IF($Q117=Lists!$BW$17,Macro!CB$78,IF($Q117=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CC$60,IF($Q117=Lists!$BW$17,Macro!CC$78,IF($Q117=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CD$60,IF($Q117=Lists!$BW$17,Macro!CD$78,IF($Q117=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CE$60,IF($Q117=Lists!$BW$17,Macro!CE$78,IF($Q117=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CF$60,IF($Q117=Lists!$BW$17,Macro!CF$78,IF($Q117=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CG$60,IF($Q117=Lists!$BW$17,Macro!CG$78,IF($Q117=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CH$60,IF($Q117=Lists!$BW$17,Macro!CH$78,IF($Q117=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CI$60,IF($Q117=Lists!$BW$17,Macro!CI$78,IF($Q117=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CJ$60,IF($Q117=Lists!$BW$17,Macro!CJ$78,IF($Q117=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CK$60,IF($Q117=Lists!$BW$17,Macro!CK$78,IF($Q117=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CL$60,IF($Q117=Lists!$BW$17,Macro!CL$78,IF($Q117=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CM$60,IF($Q117=Lists!$BW$17,Macro!CM$78,IF($Q117=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CN$60,IF($Q117=Lists!$BW$17,Macro!CN$78,IF($Q117=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CO$60,IF($Q117=Lists!$BW$17,Macro!CO$78,IF($Q117=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CP$60,IF($Q117=Lists!$BW$17,Macro!CP$78,IF($Q117=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CQ$60,IF($Q117=Lists!$BW$17,Macro!CQ$78,IF($Q117=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CR$60,IF($Q117=Lists!$BW$17,Macro!CR$78,IF($Q117=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CS$60,IF($Q117=Lists!$BW$17,Macro!CS$78,IF($Q117=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CT$60,IF($Q117=Lists!$BW$17,Macro!CT$78,IF($Q117=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q117=Lists!$BW$16,Macro!CU$60,IF($Q117=Lists!$BW$17,Macro!CU$78,IF($Q117=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU17","v":"2*Скоростная линия производства масок"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G118<>0,1,IF(OR($Q118=\"\",$Q118=0),0,IF($R118=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H118))),$Q118)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AA$60,IF($Q118=Lists!$BW$17,Macro!AA$78,IF($Q118=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AB$60,IF($Q118=Lists!$BW$17,Macro!AB$78,IF($Q118=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AC$60,IF($Q118=Lists!$BW$17,Macro!AC$78,IF($Q118=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AD$60,IF($Q118=Lists!$BW$17,Macro!AD$78,IF($Q118=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AE$60,IF($Q118=Lists!$BW$17,Macro!AE$78,IF($Q118=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AF$60,IF($Q118=Lists!$BW$17,Macro!AF$78,IF($Q118=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AG$60,IF($Q118=Lists!$BW$17,Macro!AG$78,IF($Q118=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AH$60,IF($Q118=Lists!$BW$17,Macro!AH$78,IF($Q118=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AI$60,IF($Q118=Lists!$BW$17,Macro!AI$78,IF($Q118=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AJ$60,IF($Q118=Lists!$BW$17,Macro!AJ$78,IF($Q118=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AK$60,IF($Q118=Lists!$BW$17,Macro!AK$78,IF($Q118=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AL$60,IF($Q118=Lists!$BW$17,Macro!AL$78,IF($Q118=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AM$60,IF($Q118=Lists!$BW$17,Macro!AM$78,IF($Q118=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AN$60,IF($Q118=Lists!$BW$17,Macro!AN$78,IF($Q118=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AO$60,IF($Q118=Lists!$BW$17,Macro!AO$78,IF($Q118=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AP$60,IF($Q118=Lists!$BW$17,Macro!AP$78,IF($Q118=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AQ$60,IF($Q118=Lists!$BW$17,Macro!AQ$78,IF($Q118=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AR$60,IF($Q118=Lists!$BW$17,Macro!AR$78,IF($Q118=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AS$60,IF($Q118=Lists!$BW$17,Macro!AS$78,IF($Q118=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AT$60,IF($Q118=Lists!$BW$17,Macro!AT$78,IF($Q118=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AU$60,IF($Q118=Lists!$BW$17,Macro!AU$78,IF($Q118=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AV$60,IF($Q118=Lists!$BW$17,Macro!AV$78,IF($Q118=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AW$60,IF($Q118=Lists!$BW$17,Macro!AW$78,IF($Q118=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AX$60,IF($Q118=Lists!$BW$17,Macro!AX$78,IF($Q118=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AY$60,IF($Q118=Lists!$BW$17,Macro!AY$78,IF($Q118=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!AZ$60,IF($Q118=Lists!$BW$17,Macro!AZ$78,IF($Q118=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BA$60,IF($Q118=Lists!$BW$17,Macro!BA$78,IF($Q118=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BB$60,IF($Q118=Lists!$BW$17,Macro!BB$78,IF($Q118=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BC$60,IF($Q118=Lists!$BW$17,Macro!BC$78,IF($Q118=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BD$60,IF($Q118=Lists!$BW$17,Macro!BD$78,IF($Q118=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BE$60,IF($Q118=Lists!$BW$17,Macro!BE$78,IF($Q118=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BF$60,IF($Q118=Lists!$BW$17,Macro!BF$78,IF($Q118=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BG$60,IF($Q118=Lists!$BW$17,Macro!BG$78,IF($Q118=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BH$60,IF($Q118=Lists!$BW$17,Macro!BH$78,IF($Q118=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BI$60,IF($Q118=Lists!$BW$17,Macro!BI$78,IF($Q118=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BJ$60,IF($Q118=Lists!$BW$17,Macro!BJ$78,IF($Q118=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BK$60,IF($Q118=Lists!$BW$17,Macro!BK$78,IF($Q118=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BL$60,IF($Q118=Lists!$BW$17,Macro!BL$78,IF($Q118=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BM$60,IF($Q118=Lists!$BW$17,Macro!BM$78,IF($Q118=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BN$60,IF($Q118=Lists!$BW$17,Macro!BN$78,IF($Q118=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BO$60,IF($Q118=Lists!$BW$17,Macro!BO$78,IF($Q118=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BP$60,IF($Q118=Lists!$BW$17,Macro!BP$78,IF($Q118=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BQ$60,IF($Q118=Lists!$BW$17,Macro!BQ$78,IF($Q118=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BR$60,IF($Q118=Lists!$BW$17,Macro!BR$78,IF($Q118=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BS$60,IF($Q118=Lists!$BW$17,Macro!BS$78,IF($Q118=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BT$60,IF($Q118=Lists!$BW$17,Macro!BT$78,IF($Q118=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BU$60,IF($Q118=Lists!$BW$17,Macro!BU$78,IF($Q118=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BV$60,IF($Q118=Lists!$BW$17,Macro!BV$78,IF($Q118=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BW$60,IF($Q118=Lists!$BW$17,Macro!BW$78,IF($Q118=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BX$60,IF($Q118=Lists!$BW$17,Macro!BX$78,IF($Q118=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BY$60,IF($Q118=Lists!$BW$17,Macro!BY$78,IF($Q118=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!BZ$60,IF($Q118=Lists!$BW$17,Macro!BZ$78,IF($Q118=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CA$60,IF($Q118=Lists!$BW$17,Macro!CA$78,IF($Q118=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CB$60,IF($Q118=Lists!$BW$17,Macro!CB$78,IF($Q118=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CC$60,IF($Q118=Lists!$BW$17,Macro!CC$78,IF($Q118=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CD$60,IF($Q118=Lists!$BW$17,Macro!CD$78,IF($Q118=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CE$60,IF($Q118=Lists!$BW$17,Macro!CE$78,IF($Q118=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CF$60,IF($Q118=Lists!$BW$17,Macro!CF$78,IF($Q118=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CG$60,IF($Q118=Lists!$BW$17,Macro!CG$78,IF($Q118=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CH$60,IF($Q118=Lists!$BW$17,Macro!CH$78,IF($Q118=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CI$60,IF($Q118=Lists!$BW$17,Macro!CI$78,IF($Q118=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CJ$60,IF($Q118=Lists!$BW$17,Macro!CJ$78,IF($Q118=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CK$60,IF($Q118=Lists!$BW$17,Macro!CK$78,IF($Q118=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CL$60,IF($Q118=Lists!$BW$17,Macro!CL$78,IF($Q118=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CM$60,IF($Q118=Lists!$BW$17,Macro!CM$78,IF($Q118=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CN$60,IF($Q118=Lists!$BW$17,Macro!CN$78,IF($Q118=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CO$60,IF($Q118=Lists!$BW$17,Macro!CO$78,IF($Q118=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CP$60,IF($Q118=Lists!$BW$17,Macro!CP$78,IF($Q118=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CQ$60,IF($Q118=Lists!$BW$17,Macro!CQ$78,IF($Q118=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CR$60,IF($Q118=Lists!$BW$17,Macro!CR$78,IF($Q118=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CS$60,IF($Q118=Lists!$BW$17,Macro!CS$78,IF($Q118=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CT$60,IF($Q118=Lists!$BW$17,Macro!CT$78,IF($Q118=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q118=Lists!$BW$16,Macro!CU$60,IF($Q118=Lists!$BW$17,Macro!CU$78,IF($Q118=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU18","v":"4*Упаковочная машина шир. 250"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G119<>0,1,IF(OR($Q119=\"\",$Q119=0),0,IF($R119=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H119))),$Q119)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AA$60,IF($Q119=Lists!$BW$17,Macro!AA$78,IF($Q119=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AB$60,IF($Q119=Lists!$BW$17,Macro!AB$78,IF($Q119=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AC$60,IF($Q119=Lists!$BW$17,Macro!AC$78,IF($Q119=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AD$60,IF($Q119=Lists!$BW$17,Macro!AD$78,IF($Q119=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AE$60,IF($Q119=Lists!$BW$17,Macro!AE$78,IF($Q119=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AF$60,IF($Q119=Lists!$BW$17,Macro!AF$78,IF($Q119=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AG$60,IF($Q119=Lists!$BW$17,Macro!AG$78,IF($Q119=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AH$60,IF($Q119=Lists!$BW$17,Macro!AH$78,IF($Q119=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AI$60,IF($Q119=Lists!$BW$17,Macro!AI$78,IF($Q119=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AJ$60,IF($Q119=Lists!$BW$17,Macro!AJ$78,IF($Q119=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AK$60,IF($Q119=Lists!$BW$17,Macro!AK$78,IF($Q119=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AL$60,IF($Q119=Lists!$BW$17,Macro!AL$78,IF($Q119=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AM$60,IF($Q119=Lists!$BW$17,Macro!AM$78,IF($Q119=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AN$60,IF($Q119=Lists!$BW$17,Macro!AN$78,IF($Q119=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AO$60,IF($Q119=Lists!$BW$17,Macro!AO$78,IF($Q119=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AP$60,IF($Q119=Lists!$BW$17,Macro!AP$78,IF($Q119=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AQ$60,IF($Q119=Lists!$BW$17,Macro!AQ$78,IF($Q119=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AR$60,IF($Q119=Lists!$BW$17,Macro!AR$78,IF($Q119=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AS$60,IF($Q119=Lists!$BW$17,Macro!AS$78,IF($Q119=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AT$60,IF($Q119=Lists!$BW$17,Macro!AT$78,IF($Q119=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AU$60,IF($Q119=Lists!$BW$17,Macro!AU$78,IF($Q119=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AV$60,IF($Q119=Lists!$BW$17,Macro!AV$78,IF($Q119=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AW$60,IF($Q119=Lists!$BW$17,Macro!AW$78,IF($Q119=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AX$60,IF($Q119=Lists!$BW$17,Macro!AX$78,IF($Q119=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AY$60,IF($Q119=Lists!$BW$17,Macro!AY$78,IF($Q119=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!AZ$60,IF($Q119=Lists!$BW$17,Macro!AZ$78,IF($Q119=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BA$60,IF($Q119=Lists!$BW$17,Macro!BA$78,IF($Q119=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BB$60,IF($Q119=Lists!$BW$17,Macro!BB$78,IF($Q119=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BC$60,IF($Q119=Lists!$BW$17,Macro!BC$78,IF($Q119=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BD$60,IF($Q119=Lists!$BW$17,Macro!BD$78,IF($Q119=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BE$60,IF($Q119=Lists!$BW$17,Macro!BE$78,IF($Q119=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BF$60,IF($Q119=Lists!$BW$17,Macro!BF$78,IF($Q119=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BG$60,IF($Q119=Lists!$BW$17,Macro!BG$78,IF($Q119=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BH$60,IF($Q119=Lists!$BW$17,Macro!BH$78,IF($Q119=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BI$60,IF($Q119=Lists!$BW$17,Macro!BI$78,IF($Q119=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BJ$60,IF($Q119=Lists!$BW$17,Macro!BJ$78,IF($Q119=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BK$60,IF($Q119=Lists!$BW$17,Macro!BK$78,IF($Q119=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BL$60,IF($Q119=Lists!$BW$17,Macro!BL$78,IF($Q119=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BM$60,IF($Q119=Lists!$BW$17,Macro!BM$78,IF($Q119=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BN$60,IF($Q119=Lists!$BW$17,Macro!BN$78,IF($Q119=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BO$60,IF($Q119=Lists!$BW$17,Macro!BO$78,IF($Q119=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BP$60,IF($Q119=Lists!$BW$17,Macro!BP$78,IF($Q119=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BQ$60,IF($Q119=Lists!$BW$17,Macro!BQ$78,IF($Q119=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BR$60,IF($Q119=Lists!$BW$17,Macro!BR$78,IF($Q119=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BS$60,IF($Q119=Lists!$BW$17,Macro!BS$78,IF($Q119=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BT$60,IF($Q119=Lists!$BW$17,Macro!BT$78,IF($Q119=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BU$60,IF($Q119=Lists!$BW$17,Macro!BU$78,IF($Q119=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BV$60,IF($Q119=Lists!$BW$17,Macro!BV$78,IF($Q119=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BW$60,IF($Q119=Lists!$BW$17,Macro!BW$78,IF($Q119=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BX$60,IF($Q119=Lists!$BW$17,Macro!BX$78,IF($Q119=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BY$60,IF($Q119=Lists!$BW$17,Macro!BY$78,IF($Q119=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!BZ$60,IF($Q119=Lists!$BW$17,Macro!BZ$78,IF($Q119=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CA$60,IF($Q119=Lists!$BW$17,Macro!CA$78,IF($Q119=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CB$60,IF($Q119=Lists!$BW$17,Macro!CB$78,IF($Q119=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CC$60,IF($Q119=Lists!$BW$17,Macro!CC$78,IF($Q119=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CD$60,IF($Q119=Lists!$BW$17,Macro!CD$78,IF($Q119=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CE$60,IF($Q119=Lists!$BW$17,Macro!CE$78,IF($Q119=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CF$60,IF($Q119=Lists!$BW$17,Macro!CF$78,IF($Q119=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CG$60,IF($Q119=Lists!$BW$17,Macro!CG$78,IF($Q119=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CH$60,IF($Q119=Lists!$BW$17,Macro!CH$78,IF($Q119=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CI$60,IF($Q119=Lists!$BW$17,Macro!CI$78,IF($Q119=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CJ$60,IF($Q119=Lists!$BW$17,Macro!CJ$78,IF($Q119=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CK$60,IF($Q119=Lists!$BW$17,Macro!CK$78,IF($Q119=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CL$60,IF($Q119=Lists!$BW$17,Macro!CL$78,IF($Q119=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CM$60,IF($Q119=Lists!$BW$17,Macro!CM$78,IF($Q119=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CN$60,IF($Q119=Lists!$BW$17,Macro!CN$78,IF($Q119=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CO$60,IF($Q119=Lists!$BW$17,Macro!CO$78,IF($Q119=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CP$60,IF($Q119=Lists!$BW$17,Macro!CP$78,IF($Q119=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CQ$60,IF($Q119=Lists!$BW$17,Macro!CQ$78,IF($Q119=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CR$60,IF($Q119=Lists!$BW$17,Macro!CR$78,IF($Q119=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CS$60,IF($Q119=Lists!$BW$17,Macro!CS$78,IF($Q119=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CT$60,IF($Q119=Lists!$BW$17,Macro!CT$78,IF($Q119=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q119=Lists!$BW$16,Macro!CU$60,IF($Q119=Lists!$BW$17,Macro!CU$78,IF($Q119=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,{"$f":"IF($R120=\"^\",IF(COUNTIF(Lists!$13:$13,H120)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU19","v":"1*Упаковочная машина шир. 350"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G120<>0,1,IF(OR($Q120=\"\",$Q120=0),0,IF($R120=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H120))),$Q120)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AA$60,IF($Q120=Lists!$BW$17,Macro!AA$78,IF($Q120=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AB$60,IF($Q120=Lists!$BW$17,Macro!AB$78,IF($Q120=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AC$60,IF($Q120=Lists!$BW$17,Macro!AC$78,IF($Q120=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AD$60,IF($Q120=Lists!$BW$17,Macro!AD$78,IF($Q120=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AE$60,IF($Q120=Lists!$BW$17,Macro!AE$78,IF($Q120=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AF$60,IF($Q120=Lists!$BW$17,Macro!AF$78,IF($Q120=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AG$60,IF($Q120=Lists!$BW$17,Macro!AG$78,IF($Q120=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AH$60,IF($Q120=Lists!$BW$17,Macro!AH$78,IF($Q120=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AI$60,IF($Q120=Lists!$BW$17,Macro!AI$78,IF($Q120=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AJ$60,IF($Q120=Lists!$BW$17,Macro!AJ$78,IF($Q120=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AK$60,IF($Q120=Lists!$BW$17,Macro!AK$78,IF($Q120=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AL$60,IF($Q120=Lists!$BW$17,Macro!AL$78,IF($Q120=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AM$60,IF($Q120=Lists!$BW$17,Macro!AM$78,IF($Q120=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AN$60,IF($Q120=Lists!$BW$17,Macro!AN$78,IF($Q120=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AO$60,IF($Q120=Lists!$BW$17,Macro!AO$78,IF($Q120=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AP$60,IF($Q120=Lists!$BW$17,Macro!AP$78,IF($Q120=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AQ$60,IF($Q120=Lists!$BW$17,Macro!AQ$78,IF($Q120=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AR$60,IF($Q120=Lists!$BW$17,Macro!AR$78,IF($Q120=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AS$60,IF($Q120=Lists!$BW$17,Macro!AS$78,IF($Q120=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AT$60,IF($Q120=Lists!$BW$17,Macro!AT$78,IF($Q120=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AU$60,IF($Q120=Lists!$BW$17,Macro!AU$78,IF($Q120=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AV$60,IF($Q120=Lists!$BW$17,Macro!AV$78,IF($Q120=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AW$60,IF($Q120=Lists!$BW$17,Macro!AW$78,IF($Q120=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AX$60,IF($Q120=Lists!$BW$17,Macro!AX$78,IF($Q120=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AY$60,IF($Q120=Lists!$BW$17,Macro!AY$78,IF($Q120=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!AZ$60,IF($Q120=Lists!$BW$17,Macro!AZ$78,IF($Q120=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BA$60,IF($Q120=Lists!$BW$17,Macro!BA$78,IF($Q120=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BB$60,IF($Q120=Lists!$BW$17,Macro!BB$78,IF($Q120=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BC$60,IF($Q120=Lists!$BW$17,Macro!BC$78,IF($Q120=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BD$60,IF($Q120=Lists!$BW$17,Macro!BD$78,IF($Q120=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BE$60,IF($Q120=Lists!$BW$17,Macro!BE$78,IF($Q120=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BF$60,IF($Q120=Lists!$BW$17,Macro!BF$78,IF($Q120=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BG$60,IF($Q120=Lists!$BW$17,Macro!BG$78,IF($Q120=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BH$60,IF($Q120=Lists!$BW$17,Macro!BH$78,IF($Q120=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BI$60,IF($Q120=Lists!$BW$17,Macro!BI$78,IF($Q120=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BJ$60,IF($Q120=Lists!$BW$17,Macro!BJ$78,IF($Q120=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BK$60,IF($Q120=Lists!$BW$17,Macro!BK$78,IF($Q120=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BL$60,IF($Q120=Lists!$BW$17,Macro!BL$78,IF($Q120=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BM$60,IF($Q120=Lists!$BW$17,Macro!BM$78,IF($Q120=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BN$60,IF($Q120=Lists!$BW$17,Macro!BN$78,IF($Q120=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BO$60,IF($Q120=Lists!$BW$17,Macro!BO$78,IF($Q120=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BP$60,IF($Q120=Lists!$BW$17,Macro!BP$78,IF($Q120=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BQ$60,IF($Q120=Lists!$BW$17,Macro!BQ$78,IF($Q120=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BR$60,IF($Q120=Lists!$BW$17,Macro!BR$78,IF($Q120=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BS$60,IF($Q120=Lists!$BW$17,Macro!BS$78,IF($Q120=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BT$60,IF($Q120=Lists!$BW$17,Macro!BT$78,IF($Q120=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BU$60,IF($Q120=Lists!$BW$17,Macro!BU$78,IF($Q120=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BV$60,IF($Q120=Lists!$BW$17,Macro!BV$78,IF($Q120=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BW$60,IF($Q120=Lists!$BW$17,Macro!BW$78,IF($Q120=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BX$60,IF($Q120=Lists!$BW$17,Macro!BX$78,IF($Q120=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BY$60,IF($Q120=Lists!$BW$17,Macro!BY$78,IF($Q120=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!BZ$60,IF($Q120=Lists!$BW$17,Macro!BZ$78,IF($Q120=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CA$60,IF($Q120=Lists!$BW$17,Macro!CA$78,IF($Q120=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CB$60,IF($Q120=Lists!$BW$17,Macro!CB$78,IF($Q120=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CC$60,IF($Q120=Lists!$BW$17,Macro!CC$78,IF($Q120=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CD$60,IF($Q120=Lists!$BW$17,Macro!CD$78,IF($Q120=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CE$60,IF($Q120=Lists!$BW$17,Macro!CE$78,IF($Q120=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CF$60,IF($Q120=Lists!$BW$17,Macro!CF$78,IF($Q120=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CG$60,IF($Q120=Lists!$BW$17,Macro!CG$78,IF($Q120=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CH$60,IF($Q120=Lists!$BW$17,Macro!CH$78,IF($Q120=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CI$60,IF($Q120=Lists!$BW$17,Macro!CI$78,IF($Q120=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CJ$60,IF($Q120=Lists!$BW$17,Macro!CJ$78,IF($Q120=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CK$60,IF($Q120=Lists!$BW$17,Macro!CK$78,IF($Q120=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CL$60,IF($Q120=Lists!$BW$17,Macro!CL$78,IF($Q120=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CM$60,IF($Q120=Lists!$BW$17,Macro!CM$78,IF($Q120=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CN$60,IF($Q120=Lists!$BW$17,Macro!CN$78,IF($Q120=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CO$60,IF($Q120=Lists!$BW$17,Macro!CO$78,IF($Q120=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CP$60,IF($Q120=Lists!$BW$17,Macro!CP$78,IF($Q120=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CQ$60,IF($Q120=Lists!$BW$17,Macro!CQ$78,IF($Q120=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CR$60,IF($Q120=Lists!$BW$17,Macro!CR$78,IF($Q120=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CS$60,IF($Q120=Lists!$BW$17,Macro!CS$78,IF($Q120=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CT$60,IF($Q120=Lists!$BW$17,Macro!CT$78,IF($Q120=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q120=Lists!$BW$16,Macro!CU$60,IF($Q120=Lists!$BW$17,Macro!CU$78,IF($Q120=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU20","v":"5*Машина пайки петель"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AA$60,IF($Q121=Lists!$BW$17,Macro!AA$78,IF($Q121=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AB$60,IF($Q121=Lists!$BW$17,Macro!AB$78,IF($Q121=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AC$60,IF($Q121=Lists!$BW$17,Macro!AC$78,IF($Q121=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AD$60,IF($Q121=Lists!$BW$17,Macro!AD$78,IF($Q121=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AE$60,IF($Q121=Lists!$BW$17,Macro!AE$78,IF($Q121=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AF$60,IF($Q121=Lists!$BW$17,Macro!AF$78,IF($Q121=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AG$60,IF($Q121=Lists!$BW$17,Macro!AG$78,IF($Q121=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AH$60,IF($Q121=Lists!$BW$17,Macro!AH$78,IF($Q121=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AI$60,IF($Q121=Lists!$BW$17,Macro!AI$78,IF($Q121=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AJ$60,IF($Q121=Lists!$BW$17,Macro!AJ$78,IF($Q121=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AK$60,IF($Q121=Lists!$BW$17,Macro!AK$78,IF($Q121=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AL$60,IF($Q121=Lists!$BW$17,Macro!AL$78,IF($Q121=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AM$60,IF($Q121=Lists!$BW$17,Macro!AM$78,IF($Q121=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AN$60,IF($Q121=Lists!$BW$17,Macro!AN$78,IF($Q121=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AO$60,IF($Q121=Lists!$BW$17,Macro!AO$78,IF($Q121=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AP$60,IF($Q121=Lists!$BW$17,Macro!AP$78,IF($Q121=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AQ$60,IF($Q121=Lists!$BW$17,Macro!AQ$78,IF($Q121=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AR$60,IF($Q121=Lists!$BW$17,Macro!AR$78,IF($Q121=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AS$60,IF($Q121=Lists!$BW$17,Macro!AS$78,IF($Q121=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AT$60,IF($Q121=Lists!$BW$17,Macro!AT$78,IF($Q121=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AU$60,IF($Q121=Lists!$BW$17,Macro!AU$78,IF($Q121=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AV$60,IF($Q121=Lists!$BW$17,Macro!AV$78,IF($Q121=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AW$60,IF($Q121=Lists!$BW$17,Macro!AW$78,IF($Q121=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AX$60,IF($Q121=Lists!$BW$17,Macro!AX$78,IF($Q121=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AY$60,IF($Q121=Lists!$BW$17,Macro!AY$78,IF($Q121=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!AZ$60,IF($Q121=Lists!$BW$17,Macro!AZ$78,IF($Q121=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BA$60,IF($Q121=Lists!$BW$17,Macro!BA$78,IF($Q121=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BB$60,IF($Q121=Lists!$BW$17,Macro!BB$78,IF($Q121=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BC$60,IF($Q121=Lists!$BW$17,Macro!BC$78,IF($Q121=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BD$60,IF($Q121=Lists!$BW$17,Macro!BD$78,IF($Q121=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BE$60,IF($Q121=Lists!$BW$17,Macro!BE$78,IF($Q121=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BF$60,IF($Q121=Lists!$BW$17,Macro!BF$78,IF($Q121=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BG$60,IF($Q121=Lists!$BW$17,Macro!BG$78,IF($Q121=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BH$60,IF($Q121=Lists!$BW$17,Macro!BH$78,IF($Q121=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BI$60,IF($Q121=Lists!$BW$17,Macro!BI$78,IF($Q121=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BJ$60,IF($Q121=Lists!$BW$17,Macro!BJ$78,IF($Q121=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BK$60,IF($Q121=Lists!$BW$17,Macro!BK$78,IF($Q121=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BL$60,IF($Q121=Lists!$BW$17,Macro!BL$78,IF($Q121=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BM$60,IF($Q121=Lists!$BW$17,Macro!BM$78,IF($Q121=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BN$60,IF($Q121=Lists!$BW$17,Macro!BN$78,IF($Q121=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BO$60,IF($Q121=Lists!$BW$17,Macro!BO$78,IF($Q121=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BP$60,IF($Q121=Lists!$BW$17,Macro!BP$78,IF($Q121=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BQ$60,IF($Q121=Lists!$BW$17,Macro!BQ$78,IF($Q121=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BR$60,IF($Q121=Lists!$BW$17,Macro!BR$78,IF($Q121=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BS$60,IF($Q121=Lists!$BW$17,Macro!BS$78,IF($Q121=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BT$60,IF($Q121=Lists!$BW$17,Macro!BT$78,IF($Q121=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BU$60,IF($Q121=Lists!$BW$17,Macro!BU$78,IF($Q121=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BV$60,IF($Q121=Lists!$BW$17,Macro!BV$78,IF($Q121=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BW$60,IF($Q121=Lists!$BW$17,Macro!BW$78,IF($Q121=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BX$60,IF($Q121=Lists!$BW$17,Macro!BX$78,IF($Q121=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BY$60,IF($Q121=Lists!$BW$17,Macro!BY$78,IF($Q121=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!BZ$60,IF($Q121=Lists!$BW$17,Macro!BZ$78,IF($Q121=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CA$60,IF($Q121=Lists!$BW$17,Macro!CA$78,IF($Q121=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CB$60,IF($Q121=Lists!$BW$17,Macro!CB$78,IF($Q121=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CC$60,IF($Q121=Lists!$BW$17,Macro!CC$78,IF($Q121=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CD$60,IF($Q121=Lists!$BW$17,Macro!CD$78,IF($Q121=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CE$60,IF($Q121=Lists!$BW$17,Macro!CE$78,IF($Q121=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CF$60,IF($Q121=Lists!$BW$17,Macro!CF$78,IF($Q121=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CG$60,IF($Q121=Lists!$BW$17,Macro!CG$78,IF($Q121=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CH$60,IF($Q121=Lists!$BW$17,Macro!CH$78,IF($Q121=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CI$60,IF($Q121=Lists!$BW$17,Macro!CI$78,IF($Q121=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CJ$60,IF($Q121=Lists!$BW$17,Macro!CJ$78,IF($Q121=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CK$60,IF($Q121=Lists!$BW$17,Macro!CK$78,IF($Q121=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CL$60,IF($Q121=Lists!$BW$17,Macro!CL$78,IF($Q121=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CM$60,IF($Q121=Lists!$BW$17,Macro!CM$78,IF($Q121=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CN$60,IF($Q121=Lists!$BW$17,Macro!CN$78,IF($Q121=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CO$60,IF($Q121=Lists!$BW$17,Macro!CO$78,IF($Q121=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CP$60,IF($Q121=Lists!$BW$17,Macro!CP$78,IF($Q121=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CQ$60,IF($Q121=Lists!$BW$17,Macro!CQ$78,IF($Q121=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CR$60,IF($Q121=Lists!$BW$17,Macro!CR$78,IF($Q121=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CS$60,IF($Q121=Lists!$BW$17,Macro!CS$78,IF($Q121=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CT$60,IF($Q121=Lists!$BW$17,Macro!CT$78,IF($Q121=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q121=Lists!$BW$16,Macro!CU$60,IF($Q121=Lists!$BW$17,Macro!CU$78,IF($Q121=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,{"$f":"IF($R122=\"^\",IF(COUNTIF(Lists!$13:$13,H122)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU21","v":"1*Бобинорезка"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G122<>0,1,IF(OR($Q122=\"\",$Q122=0),0,IF($R122=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H122))),$Q122)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AA$60,IF($Q122=Lists!$BW$17,Macro!AA$78,IF($Q122=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AB$60,IF($Q122=Lists!$BW$17,Macro!AB$78,IF($Q122=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AC$60,IF($Q122=Lists!$BW$17,Macro!AC$78,IF($Q122=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AD$60,IF($Q122=Lists!$BW$17,Macro!AD$78,IF($Q122=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AE$60,IF($Q122=Lists!$BW$17,Macro!AE$78,IF($Q122=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AF$60,IF($Q122=Lists!$BW$17,Macro!AF$78,IF($Q122=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AG$60,IF($Q122=Lists!$BW$17,Macro!AG$78,IF($Q122=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AH$60,IF($Q122=Lists!$BW$17,Macro!AH$78,IF($Q122=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AI$60,IF($Q122=Lists!$BW$17,Macro!AI$78,IF($Q122=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AJ$60,IF($Q122=Lists!$BW$17,Macro!AJ$78,IF($Q122=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AK$60,IF($Q122=Lists!$BW$17,Macro!AK$78,IF($Q122=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AL$60,IF($Q122=Lists!$BW$17,Macro!AL$78,IF($Q122=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AM$60,IF($Q122=Lists!$BW$17,Macro!AM$78,IF($Q122=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AN$60,IF($Q122=Lists!$BW$17,Macro!AN$78,IF($Q122=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AO$60,IF($Q122=Lists!$BW$17,Macro!AO$78,IF($Q122=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AP$60,IF($Q122=Lists!$BW$17,Macro!AP$78,IF($Q122=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AQ$60,IF($Q122=Lists!$BW$17,Macro!AQ$78,IF($Q122=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AR$60,IF($Q122=Lists!$BW$17,Macro!AR$78,IF($Q122=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AS$60,IF($Q122=Lists!$BW$17,Macro!AS$78,IF($Q122=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AT$60,IF($Q122=Lists!$BW$17,Macro!AT$78,IF($Q122=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AU$60,IF($Q122=Lists!$BW$17,Macro!AU$78,IF($Q122=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AV$60,IF($Q122=Lists!$BW$17,Macro!AV$78,IF($Q122=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AW$60,IF($Q122=Lists!$BW$17,Macro!AW$78,IF($Q122=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AX$60,IF($Q122=Lists!$BW$17,Macro!AX$78,IF($Q122=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AY$60,IF($Q122=Lists!$BW$17,Macro!AY$78,IF($Q122=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!AZ$60,IF($Q122=Lists!$BW$17,Macro!AZ$78,IF($Q122=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BA$60,IF($Q122=Lists!$BW$17,Macro!BA$78,IF($Q122=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BB$60,IF($Q122=Lists!$BW$17,Macro!BB$78,IF($Q122=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BC$60,IF($Q122=Lists!$BW$17,Macro!BC$78,IF($Q122=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BD$60,IF($Q122=Lists!$BW$17,Macro!BD$78,IF($Q122=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BE$60,IF($Q122=Lists!$BW$17,Macro!BE$78,IF($Q122=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BF$60,IF($Q122=Lists!$BW$17,Macro!BF$78,IF($Q122=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BG$60,IF($Q122=Lists!$BW$17,Macro!BG$78,IF($Q122=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BH$60,IF($Q122=Lists!$BW$17,Macro!BH$78,IF($Q122=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BI$60,IF($Q122=Lists!$BW$17,Macro!BI$78,IF($Q122=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BJ$60,IF($Q122=Lists!$BW$17,Macro!BJ$78,IF($Q122=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BK$60,IF($Q122=Lists!$BW$17,Macro!BK$78,IF($Q122=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BL$60,IF($Q122=Lists!$BW$17,Macro!BL$78,IF($Q122=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BM$60,IF($Q122=Lists!$BW$17,Macro!BM$78,IF($Q122=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BN$60,IF($Q122=Lists!$BW$17,Macro!BN$78,IF($Q122=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BO$60,IF($Q122=Lists!$BW$17,Macro!BO$78,IF($Q122=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BP$60,IF($Q122=Lists!$BW$17,Macro!BP$78,IF($Q122=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BQ$60,IF($Q122=Lists!$BW$17,Macro!BQ$78,IF($Q122=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BR$60,IF($Q122=Lists!$BW$17,Macro!BR$78,IF($Q122=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BS$60,IF($Q122=Lists!$BW$17,Macro!BS$78,IF($Q122=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BT$60,IF($Q122=Lists!$BW$17,Macro!BT$78,IF($Q122=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BU$60,IF($Q122=Lists!$BW$17,Macro!BU$78,IF($Q122=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BV$60,IF($Q122=Lists!$BW$17,Macro!BV$78,IF($Q122=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BW$60,IF($Q122=Lists!$BW$17,Macro!BW$78,IF($Q122=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BX$60,IF($Q122=Lists!$BW$17,Macro!BX$78,IF($Q122=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BY$60,IF($Q122=Lists!$BW$17,Macro!BY$78,IF($Q122=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!BZ$60,IF($Q122=Lists!$BW$17,Macro!BZ$78,IF($Q122=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CA$60,IF($Q122=Lists!$BW$17,Macro!CA$78,IF($Q122=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CB$60,IF($Q122=Lists!$BW$17,Macro!CB$78,IF($Q122=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CC$60,IF($Q122=Lists!$BW$17,Macro!CC$78,IF($Q122=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CD$60,IF($Q122=Lists!$BW$17,Macro!CD$78,IF($Q122=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CE$60,IF($Q122=Lists!$BW$17,Macro!CE$78,IF($Q122=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CF$60,IF($Q122=Lists!$BW$17,Macro!CF$78,IF($Q122=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CG$60,IF($Q122=Lists!$BW$17,Macro!CG$78,IF($Q122=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CH$60,IF($Q122=Lists!$BW$17,Macro!CH$78,IF($Q122=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CI$60,IF($Q122=Lists!$BW$17,Macro!CI$78,IF($Q122=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CJ$60,IF($Q122=Lists!$BW$17,Macro!CJ$78,IF($Q122=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CK$60,IF($Q122=Lists!$BW$17,Macro!CK$78,IF($Q122=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CL$60,IF($Q122=Lists!$BW$17,Macro!CL$78,IF($Q122=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CM$60,IF($Q122=Lists!$BW$17,Macro!CM$78,IF($Q122=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CN$60,IF($Q122=Lists!$BW$17,Macro!CN$78,IF($Q122=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CO$60,IF($Q122=Lists!$BW$17,Macro!CO$78,IF($Q122=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CP$60,IF($Q122=Lists!$BW$17,Macro!CP$78,IF($Q122=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CQ$60,IF($Q122=Lists!$BW$17,Macro!CQ$78,IF($Q122=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CR$60,IF($Q122=Lists!$BW$17,Macro!CR$78,IF($Q122=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CS$60,IF($Q122=Lists!$BW$17,Macro!CS$78,IF($Q122=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CT$60,IF($Q122=Lists!$BW$17,Macro!CT$78,IF($Q122=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q122=Lists!$BW$16,Macro!CU$60,IF($Q122=Lists!$BW$17,Macro!CU$78,IF($Q122=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU22","v":"2*ПСР"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G123<>0,1,IF(OR($Q123=\"\",$Q123=0),0,IF($R123=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H123))),$Q123)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AA$60,IF($Q123=Lists!$BW$17,Macro!AA$78,IF($Q123=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AB$60,IF($Q123=Lists!$BW$17,Macro!AB$78,IF($Q123=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AC$60,IF($Q123=Lists!$BW$17,Macro!AC$78,IF($Q123=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AD$60,IF($Q123=Lists!$BW$17,Macro!AD$78,IF($Q123=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AE$60,IF($Q123=Lists!$BW$17,Macro!AE$78,IF($Q123=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AF$60,IF($Q123=Lists!$BW$17,Macro!AF$78,IF($Q123=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AG$60,IF($Q123=Lists!$BW$17,Macro!AG$78,IF($Q123=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AH$60,IF($Q123=Lists!$BW$17,Macro!AH$78,IF($Q123=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AI$60,IF($Q123=Lists!$BW$17,Macro!AI$78,IF($Q123=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AJ$60,IF($Q123=Lists!$BW$17,Macro!AJ$78,IF($Q123=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AK$60,IF($Q123=Lists!$BW$17,Macro!AK$78,IF($Q123=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AL$60,IF($Q123=Lists!$BW$17,Macro!AL$78,IF($Q123=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AM$60,IF($Q123=Lists!$BW$17,Macro!AM$78,IF($Q123=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AN$60,IF($Q123=Lists!$BW$17,Macro!AN$78,IF($Q123=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AO$60,IF($Q123=Lists!$BW$17,Macro!AO$78,IF($Q123=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AP$60,IF($Q123=Lists!$BW$17,Macro!AP$78,IF($Q123=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AQ$60,IF($Q123=Lists!$BW$17,Macro!AQ$78,IF($Q123=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AR$60,IF($Q123=Lists!$BW$17,Macro!AR$78,IF($Q123=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AS$60,IF($Q123=Lists!$BW$17,Macro!AS$78,IF($Q123=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AT$60,IF($Q123=Lists!$BW$17,Macro!AT$78,IF($Q123=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AU$60,IF($Q123=Lists!$BW$17,Macro!AU$78,IF($Q123=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AV$60,IF($Q123=Lists!$BW$17,Macro!AV$78,IF($Q123=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AW$60,IF($Q123=Lists!$BW$17,Macro!AW$78,IF($Q123=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AX$60,IF($Q123=Lists!$BW$17,Macro!AX$78,IF($Q123=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AY$60,IF($Q123=Lists!$BW$17,Macro!AY$78,IF($Q123=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!AZ$60,IF($Q123=Lists!$BW$17,Macro!AZ$78,IF($Q123=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BA$60,IF($Q123=Lists!$BW$17,Macro!BA$78,IF($Q123=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BB$60,IF($Q123=Lists!$BW$17,Macro!BB$78,IF($Q123=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BC$60,IF($Q123=Lists!$BW$17,Macro!BC$78,IF($Q123=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BD$60,IF($Q123=Lists!$BW$17,Macro!BD$78,IF($Q123=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BE$60,IF($Q123=Lists!$BW$17,Macro!BE$78,IF($Q123=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BF$60,IF($Q123=Lists!$BW$17,Macro!BF$78,IF($Q123=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BG$60,IF($Q123=Lists!$BW$17,Macro!BG$78,IF($Q123=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BH$60,IF($Q123=Lists!$BW$17,Macro!BH$78,IF($Q123=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BI$60,IF($Q123=Lists!$BW$17,Macro!BI$78,IF($Q123=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BJ$60,IF($Q123=Lists!$BW$17,Macro!BJ$78,IF($Q123=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BK$60,IF($Q123=Lists!$BW$17,Macro!BK$78,IF($Q123=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BL$60,IF($Q123=Lists!$BW$17,Macro!BL$78,IF($Q123=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BM$60,IF($Q123=Lists!$BW$17,Macro!BM$78,IF($Q123=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BN$60,IF($Q123=Lists!$BW$17,Macro!BN$78,IF($Q123=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BO$60,IF($Q123=Lists!$BW$17,Macro!BO$78,IF($Q123=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BP$60,IF($Q123=Lists!$BW$17,Macro!BP$78,IF($Q123=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BQ$60,IF($Q123=Lists!$BW$17,Macro!BQ$78,IF($Q123=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BR$60,IF($Q123=Lists!$BW$17,Macro!BR$78,IF($Q123=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BS$60,IF($Q123=Lists!$BW$17,Macro!BS$78,IF($Q123=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BT$60,IF($Q123=Lists!$BW$17,Macro!BT$78,IF($Q123=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BU$60,IF($Q123=Lists!$BW$17,Macro!BU$78,IF($Q123=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BV$60,IF($Q123=Lists!$BW$17,Macro!BV$78,IF($Q123=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BW$60,IF($Q123=Lists!$BW$17,Macro!BW$78,IF($Q123=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BX$60,IF($Q123=Lists!$BW$17,Macro!BX$78,IF($Q123=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BY$60,IF($Q123=Lists!$BW$17,Macro!BY$78,IF($Q123=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!BZ$60,IF($Q123=Lists!$BW$17,Macro!BZ$78,IF($Q123=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CA$60,IF($Q123=Lists!$BW$17,Macro!CA$78,IF($Q123=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CB$60,IF($Q123=Lists!$BW$17,Macro!CB$78,IF($Q123=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CC$60,IF($Q123=Lists!$BW$17,Macro!CC$78,IF($Q123=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CD$60,IF($Q123=Lists!$BW$17,Macro!CD$78,IF($Q123=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CE$60,IF($Q123=Lists!$BW$17,Macro!CE$78,IF($Q123=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CF$60,IF($Q123=Lists!$BW$17,Macro!CF$78,IF($Q123=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CG$60,IF($Q123=Lists!$BW$17,Macro!CG$78,IF($Q123=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CH$60,IF($Q123=Lists!$BW$17,Macro!CH$78,IF($Q123=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CI$60,IF($Q123=Lists!$BW$17,Macro!CI$78,IF($Q123=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CJ$60,IF($Q123=Lists!$BW$17,Macro!CJ$78,IF($Q123=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CK$60,IF($Q123=Lists!$BW$17,Macro!CK$78,IF($Q123=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CL$60,IF($Q123=Lists!$BW$17,Macro!CL$78,IF($Q123=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CM$60,IF($Q123=Lists!$BW$17,Macro!CM$78,IF($Q123=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CN$60,IF($Q123=Lists!$BW$17,Macro!CN$78,IF($Q123=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CO$60,IF($Q123=Lists!$BW$17,Macro!CO$78,IF($Q123=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CP$60,IF($Q123=Lists!$BW$17,Macro!CP$78,IF($Q123=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CQ$60,IF($Q123=Lists!$BW$17,Macro!CQ$78,IF($Q123=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CR$60,IF($Q123=Lists!$BW$17,Macro!CR$78,IF($Q123=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CS$60,IF($Q123=Lists!$BW$17,Macro!CS$78,IF($Q123=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CT$60,IF($Q123=Lists!$BW$17,Macro!CT$78,IF($Q123=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q123=Lists!$BW$16,Macro!CU$60,IF($Q123=Lists!$BW$17,Macro!CU$78,IF($Q123=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,{"$f":"IF($R124=\"^\",IF(COUNTIF(Lists!$13:$13,H124)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU23","v":"3*Линия производства респираторов серии FFP"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G124<>0,1,IF(OR($Q124=\"\",$Q124=0),0,IF($R124=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H124))),$Q124)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AA$60,IF($Q124=Lists!$BW$17,Macro!AA$78,IF($Q124=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AB$60,IF($Q124=Lists!$BW$17,Macro!AB$78,IF($Q124=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AC$60,IF($Q124=Lists!$BW$17,Macro!AC$78,IF($Q124=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AD$60,IF($Q124=Lists!$BW$17,Macro!AD$78,IF($Q124=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AE$60,IF($Q124=Lists!$BW$17,Macro!AE$78,IF($Q124=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AF$60,IF($Q124=Lists!$BW$17,Macro!AF$78,IF($Q124=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AG$60,IF($Q124=Lists!$BW$17,Macro!AG$78,IF($Q124=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AH$60,IF($Q124=Lists!$BW$17,Macro!AH$78,IF($Q124=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AI$60,IF($Q124=Lists!$BW$17,Macro!AI$78,IF($Q124=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AJ$60,IF($Q124=Lists!$BW$17,Macro!AJ$78,IF($Q124=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AK$60,IF($Q124=Lists!$BW$17,Macro!AK$78,IF($Q124=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AL$60,IF($Q124=Lists!$BW$17,Macro!AL$78,IF($Q124=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AM$60,IF($Q124=Lists!$BW$17,Macro!AM$78,IF($Q124=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AN$60,IF($Q124=Lists!$BW$17,Macro!AN$78,IF($Q124=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AO$60,IF($Q124=Lists!$BW$17,Macro!AO$78,IF($Q124=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AP$60,IF($Q124=Lists!$BW$17,Macro!AP$78,IF($Q124=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AQ$60,IF($Q124=Lists!$BW$17,Macro!AQ$78,IF($Q124=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AR$60,IF($Q124=Lists!$BW$17,Macro!AR$78,IF($Q124=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AS$60,IF($Q124=Lists!$BW$17,Macro!AS$78,IF($Q124=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AT$60,IF($Q124=Lists!$BW$17,Macro!AT$78,IF($Q124=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AU$60,IF($Q124=Lists!$BW$17,Macro!AU$78,IF($Q124=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AV$60,IF($Q124=Lists!$BW$17,Macro!AV$78,IF($Q124=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AW$60,IF($Q124=Lists!$BW$17,Macro!AW$78,IF($Q124=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AX$60,IF($Q124=Lists!$BW$17,Macro!AX$78,IF($Q124=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AY$60,IF($Q124=Lists!$BW$17,Macro!AY$78,IF($Q124=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!AZ$60,IF($Q124=Lists!$BW$17,Macro!AZ$78,IF($Q124=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BA$60,IF($Q124=Lists!$BW$17,Macro!BA$78,IF($Q124=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BB$60,IF($Q124=Lists!$BW$17,Macro!BB$78,IF($Q124=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BC$60,IF($Q124=Lists!$BW$17,Macro!BC$78,IF($Q124=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BD$60,IF($Q124=Lists!$BW$17,Macro!BD$78,IF($Q124=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BE$60,IF($Q124=Lists!$BW$17,Macro!BE$78,IF($Q124=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BF$60,IF($Q124=Lists!$BW$17,Macro!BF$78,IF($Q124=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BG$60,IF($Q124=Lists!$BW$17,Macro!BG$78,IF($Q124=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BH$60,IF($Q124=Lists!$BW$17,Macro!BH$78,IF($Q124=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BI$60,IF($Q124=Lists!$BW$17,Macro!BI$78,IF($Q124=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BJ$60,IF($Q124=Lists!$BW$17,Macro!BJ$78,IF($Q124=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BK$60,IF($Q124=Lists!$BW$17,Macro!BK$78,IF($Q124=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BL$60,IF($Q124=Lists!$BW$17,Macro!BL$78,IF($Q124=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BM$60,IF($Q124=Lists!$BW$17,Macro!BM$78,IF($Q124=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BN$60,IF($Q124=Lists!$BW$17,Macro!BN$78,IF($Q124=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BO$60,IF($Q124=Lists!$BW$17,Macro!BO$78,IF($Q124=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BP$60,IF($Q124=Lists!$BW$17,Macro!BP$78,IF($Q124=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BQ$60,IF($Q124=Lists!$BW$17,Macro!BQ$78,IF($Q124=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BR$60,IF($Q124=Lists!$BW$17,Macro!BR$78,IF($Q124=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BS$60,IF($Q124=Lists!$BW$17,Macro!BS$78,IF($Q124=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BT$60,IF($Q124=Lists!$BW$17,Macro!BT$78,IF($Q124=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BU$60,IF($Q124=Lists!$BW$17,Macro!BU$78,IF($Q124=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BV$60,IF($Q124=Lists!$BW$17,Macro!BV$78,IF($Q124=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BW$60,IF($Q124=Lists!$BW$17,Macro!BW$78,IF($Q124=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BX$60,IF($Q124=Lists!$BW$17,Macro!BX$78,IF($Q124=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BY$60,IF($Q124=Lists!$BW$17,Macro!BY$78,IF($Q124=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!BZ$60,IF($Q124=Lists!$BW$17,Macro!BZ$78,IF($Q124=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CA$60,IF($Q124=Lists!$BW$17,Macro!CA$78,IF($Q124=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CB$60,IF($Q124=Lists!$BW$17,Macro!CB$78,IF($Q124=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CC$60,IF($Q124=Lists!$BW$17,Macro!CC$78,IF($Q124=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CD$60,IF($Q124=Lists!$BW$17,Macro!CD$78,IF($Q124=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CE$60,IF($Q124=Lists!$BW$17,Macro!CE$78,IF($Q124=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CF$60,IF($Q124=Lists!$BW$17,Macro!CF$78,IF($Q124=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CG$60,IF($Q124=Lists!$BW$17,Macro!CG$78,IF($Q124=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CH$60,IF($Q124=Lists!$BW$17,Macro!CH$78,IF($Q124=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CI$60,IF($Q124=Lists!$BW$17,Macro!CI$78,IF($Q124=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CJ$60,IF($Q124=Lists!$BW$17,Macro!CJ$78,IF($Q124=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CK$60,IF($Q124=Lists!$BW$17,Macro!CK$78,IF($Q124=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CL$60,IF($Q124=Lists!$BW$17,Macro!CL$78,IF($Q124=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CM$60,IF($Q124=Lists!$BW$17,Macro!CM$78,IF($Q124=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CN$60,IF($Q124=Lists!$BW$17,Macro!CN$78,IF($Q124=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CO$60,IF($Q124=Lists!$BW$17,Macro!CO$78,IF($Q124=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CP$60,IF($Q124=Lists!$BW$17,Macro!CP$78,IF($Q124=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CQ$60,IF($Q124=Lists!$BW$17,Macro!CQ$78,IF($Q124=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CR$60,IF($Q124=Lists!$BW$17,Macro!CR$78,IF($Q124=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CS$60,IF($Q124=Lists!$BW$17,Macro!CS$78,IF($Q124=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CT$60,IF($Q124=Lists!$BW$17,Macro!CT$78,IF($Q124=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q124=Lists!$BW$16,Macro!CU$60,IF($Q124=Lists!$BW$17,Macro!CU$78,IF($Q124=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,{"$f":"IF($R125=\"^\",IF(COUNTIF(Lists!$13:$13,H125)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU24","v":"7ед. Оборудования на участок литья"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G125<>0,1,IF(OR($Q125=\"\",$Q125=0),0,IF($R125=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H125))),$Q125)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AA$60,IF($Q125=Lists!$BW$17,Macro!AA$78,IF($Q125=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AB$60,IF($Q125=Lists!$BW$17,Macro!AB$78,IF($Q125=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AC$60,IF($Q125=Lists!$BW$17,Macro!AC$78,IF($Q125=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AD$60,IF($Q125=Lists!$BW$17,Macro!AD$78,IF($Q125=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AE$60,IF($Q125=Lists!$BW$17,Macro!AE$78,IF($Q125=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AF$60,IF($Q125=Lists!$BW$17,Macro!AF$78,IF($Q125=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AG$60,IF($Q125=Lists!$BW$17,Macro!AG$78,IF($Q125=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AH$60,IF($Q125=Lists!$BW$17,Macro!AH$78,IF($Q125=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AI$60,IF($Q125=Lists!$BW$17,Macro!AI$78,IF($Q125=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AJ$60,IF($Q125=Lists!$BW$17,Macro!AJ$78,IF($Q125=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AK$60,IF($Q125=Lists!$BW$17,Macro!AK$78,IF($Q125=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AL$60,IF($Q125=Lists!$BW$17,Macro!AL$78,IF($Q125=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AM$60,IF($Q125=Lists!$BW$17,Macro!AM$78,IF($Q125=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AN$60,IF($Q125=Lists!$BW$17,Macro!AN$78,IF($Q125=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AO$60,IF($Q125=Lists!$BW$17,Macro!AO$78,IF($Q125=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AP$60,IF($Q125=Lists!$BW$17,Macro!AP$78,IF($Q125=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AQ$60,IF($Q125=Lists!$BW$17,Macro!AQ$78,IF($Q125=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AR$60,IF($Q125=Lists!$BW$17,Macro!AR$78,IF($Q125=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AS$60,IF($Q125=Lists!$BW$17,Macro!AS$78,IF($Q125=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AT$60,IF($Q125=Lists!$BW$17,Macro!AT$78,IF($Q125=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AU$60,IF($Q125=Lists!$BW$17,Macro!AU$78,IF($Q125=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AV$60,IF($Q125=Lists!$BW$17,Macro!AV$78,IF($Q125=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AW$60,IF($Q125=Lists!$BW$17,Macro!AW$78,IF($Q125=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AX$60,IF($Q125=Lists!$BW$17,Macro!AX$78,IF($Q125=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AY$60,IF($Q125=Lists!$BW$17,Macro!AY$78,IF($Q125=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!AZ$60,IF($Q125=Lists!$BW$17,Macro!AZ$78,IF($Q125=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BA$60,IF($Q125=Lists!$BW$17,Macro!BA$78,IF($Q125=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BB$60,IF($Q125=Lists!$BW$17,Macro!BB$78,IF($Q125=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BC$60,IF($Q125=Lists!$BW$17,Macro!BC$78,IF($Q125=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BD$60,IF($Q125=Lists!$BW$17,Macro!BD$78,IF($Q125=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BE$60,IF($Q125=Lists!$BW$17,Macro!BE$78,IF($Q125=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BF$60,IF($Q125=Lists!$BW$17,Macro!BF$78,IF($Q125=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BG$60,IF($Q125=Lists!$BW$17,Macro!BG$78,IF($Q125=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BH$60,IF($Q125=Lists!$BW$17,Macro!BH$78,IF($Q125=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BI$60,IF($Q125=Lists!$BW$17,Macro!BI$78,IF($Q125=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BJ$60,IF($Q125=Lists!$BW$17,Macro!BJ$78,IF($Q125=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BK$60,IF($Q125=Lists!$BW$17,Macro!BK$78,IF($Q125=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BL$60,IF($Q125=Lists!$BW$17,Macro!BL$78,IF($Q125=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BM$60,IF($Q125=Lists!$BW$17,Macro!BM$78,IF($Q125=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BN$60,IF($Q125=Lists!$BW$17,Macro!BN$78,IF($Q125=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BO$60,IF($Q125=Lists!$BW$17,Macro!BO$78,IF($Q125=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BP$60,IF($Q125=Lists!$BW$17,Macro!BP$78,IF($Q125=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BQ$60,IF($Q125=Lists!$BW$17,Macro!BQ$78,IF($Q125=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BR$60,IF($Q125=Lists!$BW$17,Macro!BR$78,IF($Q125=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BS$60,IF($Q125=Lists!$BW$17,Macro!BS$78,IF($Q125=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BT$60,IF($Q125=Lists!$BW$17,Macro!BT$78,IF($Q125=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BU$60,IF($Q125=Lists!$BW$17,Macro!BU$78,IF($Q125=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BV$60,IF($Q125=Lists!$BW$17,Macro!BV$78,IF($Q125=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BW$60,IF($Q125=Lists!$BW$17,Macro!BW$78,IF($Q125=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BX$60,IF($Q125=Lists!$BW$17,Macro!BX$78,IF($Q125=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BY$60,IF($Q125=Lists!$BW$17,Macro!BY$78,IF($Q125=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!BZ$60,IF($Q125=Lists!$BW$17,Macro!BZ$78,IF($Q125=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CA$60,IF($Q125=Lists!$BW$17,Macro!CA$78,IF($Q125=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CB$60,IF($Q125=Lists!$BW$17,Macro!CB$78,IF($Q125=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CC$60,IF($Q125=Lists!$BW$17,Macro!CC$78,IF($Q125=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CD$60,IF($Q125=Lists!$BW$17,Macro!CD$78,IF($Q125=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CE$60,IF($Q125=Lists!$BW$17,Macro!CE$78,IF($Q125=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CF$60,IF($Q125=Lists!$BW$17,Macro!CF$78,IF($Q125=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CG$60,IF($Q125=Lists!$BW$17,Macro!CG$78,IF($Q125=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CH$60,IF($Q125=Lists!$BW$17,Macro!CH$78,IF($Q125=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CI$60,IF($Q125=Lists!$BW$17,Macro!CI$78,IF($Q125=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CJ$60,IF($Q125=Lists!$BW$17,Macro!CJ$78,IF($Q125=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CK$60,IF($Q125=Lists!$BW$17,Macro!CK$78,IF($Q125=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CL$60,IF($Q125=Lists!$BW$17,Macro!CL$78,IF($Q125=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CM$60,IF($Q125=Lists!$BW$17,Macro!CM$78,IF($Q125=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CN$60,IF($Q125=Lists!$BW$17,Macro!CN$78,IF($Q125=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CO$60,IF($Q125=Lists!$BW$17,Macro!CO$78,IF($Q125=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CP$60,IF($Q125=Lists!$BW$17,Macro!CP$78,IF($Q125=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CQ$60,IF($Q125=Lists!$BW$17,Macro!CQ$78,IF($Q125=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CR$60,IF($Q125=Lists!$BW$17,Macro!CR$78,IF($Q125=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CS$60,IF($Q125=Lists!$BW$17,Macro!CS$78,IF($Q125=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CT$60,IF($Q125=Lists!$BW$17,Macro!CT$78,IF($Q125=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q125=Lists!$BW$16,Macro!CU$60,IF($Q125=Lists!$BW$17,Macro!CU$78,IF($Q125=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"H116","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU25","v":"Доставка, монтаж и ПНР"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"*","налог на имущество организаций","^",{"$f":"IF(G126<>0,1,IF(OR($Q126=\"\",$Q126=0),0,IF($R126=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H126))),$Q126)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AA$60,IF($Q126=Lists!$BW$17,Macro!AA$78,IF($Q126=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AB$60,IF($Q126=Lists!$BW$17,Macro!AB$78,IF($Q126=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AC$60,IF($Q126=Lists!$BW$17,Macro!AC$78,IF($Q126=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AD$60,IF($Q126=Lists!$BW$17,Macro!AD$78,IF($Q126=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AE$60,IF($Q126=Lists!$BW$17,Macro!AE$78,IF($Q126=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AF$60,IF($Q126=Lists!$BW$17,Macro!AF$78,IF($Q126=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AG$60,IF($Q126=Lists!$BW$17,Macro!AG$78,IF($Q126=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AH$60,IF($Q126=Lists!$BW$17,Macro!AH$78,IF($Q126=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AI$60,IF($Q126=Lists!$BW$17,Macro!AI$78,IF($Q126=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AJ$60,IF($Q126=Lists!$BW$17,Macro!AJ$78,IF($Q126=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AK$60,IF($Q126=Lists!$BW$17,Macro!AK$78,IF($Q126=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AL$60,IF($Q126=Lists!$BW$17,Macro!AL$78,IF($Q126=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AM$60,IF($Q126=Lists!$BW$17,Macro!AM$78,IF($Q126=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AN$60,IF($Q126=Lists!$BW$17,Macro!AN$78,IF($Q126=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AO$60,IF($Q126=Lists!$BW$17,Macro!AO$78,IF($Q126=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AP$60,IF($Q126=Lists!$BW$17,Macro!AP$78,IF($Q126=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AQ$60,IF($Q126=Lists!$BW$17,Macro!AQ$78,IF($Q126=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AR$60,IF($Q126=Lists!$BW$17,Macro!AR$78,IF($Q126=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AS$60,IF($Q126=Lists!$BW$17,Macro!AS$78,IF($Q126=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AT$60,IF($Q126=Lists!$BW$17,Macro!AT$78,IF($Q126=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AU$60,IF($Q126=Lists!$BW$17,Macro!AU$78,IF($Q126=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AV$60,IF($Q126=Lists!$BW$17,Macro!AV$78,IF($Q126=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AW$60,IF($Q126=Lists!$BW$17,Macro!AW$78,IF($Q126=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AX$60,IF($Q126=Lists!$BW$17,Macro!AX$78,IF($Q126=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AY$60,IF($Q126=Lists!$BW$17,Macro!AY$78,IF($Q126=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!AZ$60,IF($Q126=Lists!$BW$17,Macro!AZ$78,IF($Q126=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BA$60,IF($Q126=Lists!$BW$17,Macro!BA$78,IF($Q126=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BB$60,IF($Q126=Lists!$BW$17,Macro!BB$78,IF($Q126=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BC$60,IF($Q126=Lists!$BW$17,Macro!BC$78,IF($Q126=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BD$60,IF($Q126=Lists!$BW$17,Macro!BD$78,IF($Q126=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BE$60,IF($Q126=Lists!$BW$17,Macro!BE$78,IF($Q126=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BF$60,IF($Q126=Lists!$BW$17,Macro!BF$78,IF($Q126=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BG$60,IF($Q126=Lists!$BW$17,Macro!BG$78,IF($Q126=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BH$60,IF($Q126=Lists!$BW$17,Macro!BH$78,IF($Q126=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BI$60,IF($Q126=Lists!$BW$17,Macro!BI$78,IF($Q126=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BJ$60,IF($Q126=Lists!$BW$17,Macro!BJ$78,IF($Q126=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BK$60,IF($Q126=Lists!$BW$17,Macro!BK$78,IF($Q126=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BL$60,IF($Q126=Lists!$BW$17,Macro!BL$78,IF($Q126=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BM$60,IF($Q126=Lists!$BW$17,Macro!BM$78,IF($Q126=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BN$60,IF($Q126=Lists!$BW$17,Macro!BN$78,IF($Q126=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BO$60,IF($Q126=Lists!$BW$17,Macro!BO$78,IF($Q126=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BP$60,IF($Q126=Lists!$BW$17,Macro!BP$78,IF($Q126=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BQ$60,IF($Q126=Lists!$BW$17,Macro!BQ$78,IF($Q126=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BR$60,IF($Q126=Lists!$BW$17,Macro!BR$78,IF($Q126=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BS$60,IF($Q126=Lists!$BW$17,Macro!BS$78,IF($Q126=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BT$60,IF($Q126=Lists!$BW$17,Macro!BT$78,IF($Q126=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BU$60,IF($Q126=Lists!$BW$17,Macro!BU$78,IF($Q126=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BV$60,IF($Q126=Lists!$BW$17,Macro!BV$78,IF($Q126=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BW$60,IF($Q126=Lists!$BW$17,Macro!BW$78,IF($Q126=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BX$60,IF($Q126=Lists!$BW$17,Macro!BX$78,IF($Q126=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BY$60,IF($Q126=Lists!$BW$17,Macro!BY$78,IF($Q126=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!BZ$60,IF($Q126=Lists!$BW$17,Macro!BZ$78,IF($Q126=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CA$60,IF($Q126=Lists!$BW$17,Macro!CA$78,IF($Q126=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CB$60,IF($Q126=Lists!$BW$17,Macro!CB$78,IF($Q126=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CC$60,IF($Q126=Lists!$BW$17,Macro!CC$78,IF($Q126=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CD$60,IF($Q126=Lists!$BW$17,Macro!CD$78,IF($Q126=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CE$60,IF($Q126=Lists!$BW$17,Macro!CE$78,IF($Q126=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CF$60,IF($Q126=Lists!$BW$17,Macro!CF$78,IF($Q126=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CG$60,IF($Q126=Lists!$BW$17,Macro!CG$78,IF($Q126=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CH$60,IF($Q126=Lists!$BW$17,Macro!CH$78,IF($Q126=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CI$60,IF($Q126=Lists!$BW$17,Macro!CI$78,IF($Q126=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CJ$60,IF($Q126=Lists!$BW$17,Macro!CJ$78,IF($Q126=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CK$60,IF($Q126=Lists!$BW$17,Macro!CK$78,IF($Q126=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CL$60,IF($Q126=Lists!$BW$17,Macro!CL$78,IF($Q126=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CM$60,IF($Q126=Lists!$BW$17,Macro!CM$78,IF($Q126=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CN$60,IF($Q126=Lists!$BW$17,Macro!CN$78,IF($Q126=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CO$60,IF($Q126=Lists!$BW$17,Macro!CO$78,IF($Q126=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CP$60,IF($Q126=Lists!$BW$17,Macro!CP$78,IF($Q126=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CQ$60,IF($Q126=Lists!$BW$17,Macro!CQ$78,IF($Q126=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CR$60,IF($Q126=Lists!$BW$17,Macro!CR$78,IF($Q126=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CS$60,IF($Q126=Lists!$BW$17,Macro!CS$78,IF($Q126=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CT$60,IF($Q126=Lists!$BW$17,Macro!CT$78,IF($Q126=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q126=Lists!$BW$16,Macro!CU$60,IF($Q126=Lists!$BW$17,Macro!CU$78,IF($Q126=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":129}]

{"sheet":"Sales","index":9,"n_rows":680,"n_cols":99,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I34\")","v":"Sales"},null,null,{"$f":"INDIRECT(\"START!K34\")","v":"Параметры бюджета продаж"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99490)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99490)","v":0},{"$f":"SUM(T$15:T$99490)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":73},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":72},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":71},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":70},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":69},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":68},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":67},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":66},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":65},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":64},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":63},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":62},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":61},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":60},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":59},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":58},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":57},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":56},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":55},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":54},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":53},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":52},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":51},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":50},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":49},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":48},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":47},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":46},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":45},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":44},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":43},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":42},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":41},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":40},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":39},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":38},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":37},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":36},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":35},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":34},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":33},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":32},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":31},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":30},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":29},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":28},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":27},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":26},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":25},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":24},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":23},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":22},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":21},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":20},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":19},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":18},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":17},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":16},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":15},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":14},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":13},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":12},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":11},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":10},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":9},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":8},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":7},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":6},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":5},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":4},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":3},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":2},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$77","v":"Поток потенциальных заказов"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K15)+1)=1,MAX(K$15:K15)+1,0)","v":1},{"$f":"\"начало \"&K16&\" блока продаж\"","v":"начало 1 блока продаж"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Поток потенциальных заказов"},{"$f":"IF(OR(K16=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)))","v":"Полумаски FFP1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z17:$CV17)","v":16221892.116182571},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":5311.203319502074},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":13692.946058091286},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":19120.33195020747},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":23734.439834024892},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":19518.67219917012},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":33858.921161825718},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":63734.439834024881},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":90854.771784232362},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":108746.88796680498},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":118887.96680497922},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":100912.8630705394},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":154522.82157676344},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":191734.43983402484},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":193941.90871369292},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":166506.22406639002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":148215.76763485474},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":94605.809128630688},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":133709.54356846469},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":211917.01244813274},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":260481.32780082978},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":273726.14107883809},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":266473.02904564311},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":214439.83402489623},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":313460.58091286302},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":373377.59336099576},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":364232.36514522816},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":302738.58921161818},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":261742.73858921157},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":162721.99170124478},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":224531.12033195017},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":348149.3775933609},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":419419.08713692939},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":432663.90041493764},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":414058.09128630697},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":327966.80497925304},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":472398.34024896252},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":555020.74688796664},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":534522.82157676341},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":438970.9543568464},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":375269.70954356837},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":227999.99999999994},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":303999.99999999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":455999.99999999988},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":531999.99999999988},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":531999.99999999988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":493999.99999999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":379999.99999999994},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":531999.99999999988},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":607999.99999999988},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":569999.99999999988},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":455999.99999999988},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":379999.99999999994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":227999.99999999994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":303999.99999999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":455999.99999999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":531999.99999999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$156","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H18","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"I17","v":"Полумаски FFP1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z19:$CV19)","v":895020348.73485482},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":252813.27800829872},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":651784.23236514523},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":930280.6307053942},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1154775.4356846469},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":949661.47717842297},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1650825.5601659748},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":3107436.3485477171},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4429715.253112033},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":5419418.5613278011},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":5924800.8478008276},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":5029008.677178422},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":7716746.0912863035},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":9575064.537759332},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":9685303.7676348537},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":8499161.1510970928},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":7565541.1761659728},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4829068.8358506206},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":6839273.3183999974},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":10839602.995199995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":13323678.681599993},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":14310805.94398964},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":13931602.560681161},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":11211230.463033359},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":16422110.981742471},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":19561146.280063465},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":19082030.366109211},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":16211021.439715315},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":14015778.953087201},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":8713424.0238469839},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":12047964.284423476},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":18681113.160117295},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":22505326.542532615},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":23729066.468708899},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":22708647.429602612},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17987047.46899217},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":25961466.176300209},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":30502123.14438476},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":29375624.278256919},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":24657318.581039339},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":21079173.21223909},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":12806926.245755346},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17110821.705303669},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":25666232.5579555},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":29943937.984281417},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":30605149.023036372},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":28419066.949962344},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":21860820.730740268},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":30667481.302105695},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":35048550.059549369},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":32858015.680827528},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":26866637.016684439},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":22388864.180570368},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":13433318.50834222},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17947422.158542413},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":26921133.237813618},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":31407988.77744922},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0}]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},"Нормативы коммерческих затрат",null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z21:$CV21)","v":2.2000000000000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q22:$Q25,AA22:AA25))","v":2.2000000000000002},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q22:$Q25,AB22:AB25))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q22:$Q25,CN22:CN25))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H21","v":"Нормативы коммерческих затрат"},{"$f":"Items!$AD$16","v":"Представительские расходы"},null,null,null,"руб. // %",null,null,"*",1,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF($X22=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z22:$CV22)","v":1},"*",null,1]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H21","v":"Нормативы коммерческих затрат"},{"$f":"Items!$AD$17","v":"Командировочные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF($X23=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z23:$CV23)","v":1},"*",null,1]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H21","v":"Нормативы коммерческих затрат"},{"$f":"Items!$AD$18","v":"Прочие расходники"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",0.2,null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0},{"$f":"IF($X24=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z24:$CV24)","v":1},"*",null,1]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X21-SUM($Z26:$CV26))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,2.2000000000000002]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z27:$CV27)","v":35688162.655601658},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11684.647302904565},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30124.48132780083},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":42064.730290456435},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52215.767634854768},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":42941.078838174268},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":74489.626556016592},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":140215.76763485474},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":199880.49792531121},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":239243.15352697097},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":261553.52697095432},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":222008.2987551867},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":339950.20746887958},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":421815.76763485471},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":426672.19917012443},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":366313.69294605806},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":326074.68879668048},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":208132.78008298753},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":294160.99585062236},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":466217.42738589208},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":573058.92116182554},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":602197.51037344383},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":586240.66390041495},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":471767.63485477178},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":689613.27800829872},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":821430.70539419074},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":801311.20331950206},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":666024.89626556006},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":575834.02489626547},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":357988.38174273854},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":493968.4647302904},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":765928.63070539408},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":922721.99170124473},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":951860.5809128629},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":910927.8008298754},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":721526.97095435672},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1039276.3485477177},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1221045.6431535268},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1175950.2074688796},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":965736.09958506213},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":825593.36099585053},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501599.99999999988},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":668799.99999999988},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1003199.9999999998},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1170399.9999999998},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1170399.9999999998},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1086799.9999999998},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":835999.99999999988},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1170399.9999999998},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1337599.9999999998},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1253999.9999999998},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1003199.9999999998},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":835999.99999999988},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":501599.99999999988},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":668799.99999999988},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1003199.9999999998},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1170399.9999999998},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H27","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":34868882.655601658},null,null,{"$f":"IF(AA$11=\"\",0,$Q31*(IF(AA$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q36))))","v":0},0,0,1168.4647302904564,5349.3775933609959,18410.622406639006,34721.659751037339,44182.572614107885,52588.215767634843,58978.257261410778,100173.94190871369,162051.45228215764,213920.33195020747,241981.74273858921,261484.1493775933,265577.42738589208,364995.5186721991,417236.846473029,404540.7468879667,342447.80082987546,299294.93775933608,251146.88796680496,356462.07468879665,501183.7344398339,580204.81327800814,585963.15352697088,573683.31950207474,550303.07053941907,727146.55601659743,801866.22406638996,751706.22406638996,617183.07053941896,{"$f":"IF(BG$11=\"\",0,$Q31*(IF(BG$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q36))))","v":524078.34024896257},425978.42323651444,591235.85062240658,815880.49792531109,927370.29045643145,920640.66390041483,885882.48962655594,835028.71369294589,1089297.5933609956,1186495.6016597508,1098871.7012448132,891293.94190871355,745115.35269709537,585199.99999999977,785839.99999999977,1053359.9999999998,1162039.9999999998,1120239.9999999998,1044999.9999999998,953039.99999999977,1212199.9999999995,1287439.9999999998,1162039.9999999998,919599.99999999977,752399.99999999988,585199.99999999977,785839.99999999977,936319.99999999977,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q31*(IF(CM$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q36))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q32/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q33-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q32/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q31","v":0.7},null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q34-(100%-Q31))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q35/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q36-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q35/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H27","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z38:$CV38)","v":35688162.655601658},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q40))))","v":0},0,0,0,11684.647302904565,30124.48132780083,42064.730290456435,52215.767634854768,42941.078838174268,74489.626556016592,140215.76763485474,199880.49792531121,239243.15352697097,261553.52697095432,222008.2987551867,339950.20746887958,421815.76763485471,426672.19917012443,366313.69294605806,326074.68879668048,208132.78008298753,294160.99585062236,466217.42738589208,573058.92116182554,602197.51037344383,586240.66390041495,471767.63485477178,689613.27800829872,821430.70539419074,801311.20331950206,666024.89626556006,575834.02489626547,{"$f":"IF(BG$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q40))))","v":357988.38174273854},493968.4647302904,765928.63070539408,922721.99170124473,951860.5809128629,910927.8008298754,721526.97095435672,1039276.3485477177,1221045.6431535268,1175950.2074688796,965736.09958506213,825593.36099585053,501599.99999999988,668799.99999999988,1003199.9999999998,1170399.9999999998,1170399.9999999998,1086799.9999999998,835999.99999999988,1170399.9999999998,1337599.9999999998,1253999.9999999998,1003199.9999999998,835999.99999999988,501599.99999999988,668799.99999999988,1003199.9999999998,1170399.9999999998,0,0,0,0,{"$f":"IF(CM$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q40))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Прямые переменные коммерческие расходы"},"Срок цикла продаж и производства",null,null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Прямые переменные коммерческие расходы"},{"$f":"I39","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q40-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},"Затраты времени на одну маску",null,null,null,null,"кол-во часов",null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z43:$CV43)","v":5.8333333333333327E-4},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q44:$Q47,AA44:AA47)/60)","v":5.8333333333333327E-4},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q44:$Q47,AB44:AB47))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q44:$Q47,CN44:CN47))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на одну маску"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,"кол-во минут // %",null,null,"*",0.02,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0},{"$f":"IF($X44=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z44:$CV44)","v":1},"*",null,1]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на одну маску"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",0.01,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0},{"$f":"IF($X45=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z45:$CV45)","v":1},"*",null,1]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на одну маску"},{"$f":"Lists!$BK$18","v":"представительская деятельность"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",5.0000000000000001E-3,null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},{"$f":"IF($X46=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z46:$CV46)","v":1},"*",null,1]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,5.8333333333333327E-4]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Затраты времени сотрудников отдела продаж",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z49:$CV49)","v":9462.770401106498},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3.0982019363762094},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7.9875518672199162},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11.153526970954356},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13.845089903181185},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11.385892116182569},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19.751037344398334},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37.178423236514512},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52.998616874135536},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":63.435684647302899},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":69.351313969571208},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":58.865836791147977},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":90.138312586445323},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":111.84508990318115},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":113.13278008298752},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":97.128630705394173},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":86.459197786998587},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":55.186721991701226},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77.997233748271057},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123.61825726141075},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":151.9474412171507},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":159.67358229598887},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":155.44260027662514},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":125.08990318118946},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":182.8520055325034},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":217.80359612724752},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":212.46887966804974},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":176.59751037344392},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":152.68326417704006},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":94.921161825726116},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":130.97648686030425},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":203.08713692946051},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":244.66113416320877},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":252.38727524204694},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":241.53388658367905},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":191.31396957123093},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":275.56569847856144},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":323.76210235131384},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":311.80497925311198},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":256.06639004149372},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":218.90733056708152},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":132.99999999999994},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":177.33333333333329},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":265.99999999999989},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":310.33333333333326},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":310.33333333333326},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":288.16666666666657},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":221.6666666666666},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":310.33333333333326},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":354.66666666666657},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":332.49999999999989},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":265.99999999999989},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":221.6666666666666},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":132.99999999999994},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":177.33333333333329},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":265.99999999999989},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":310.33333333333326},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z51:$CV51)","v":72.447337482710878},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z49:AA49)=0,0,IF(MAX($Z51:Z51)>IF(Macro!$Q$20=0,0,AA49/Macro!$Q$20),MAX($Z51:Z51),IF(Macro!$Q$20=0,0,AA49/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z49:AB49)=0,0,IF(MAX($Z51:AA51)>IF(Macro!$Q$20=0,0,AB49/Macro!$Q$20),MAX($Z51:AA51),IF(Macro!$Q$20=0,0,AB49/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z49:AC49)=0,0,IF(MAX($Z51:AB51)>IF(Macro!$Q$20=0,0,AC49/Macro!$Q$20),MAX($Z51:AB51),IF(Macro!$Q$20=0,0,AC49/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z49:AD49)=0,0,IF(MAX($Z51:AC51)>IF(Macro!$Q$20=0,0,AD49/Macro!$Q$20),MAX($Z51:AC51),IF(Macro!$Q$20=0,0,AD49/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z49:AE49)=0,0,IF(MAX($Z51:AD51)>IF(Macro!$Q$20=0,0,AE49/Macro!$Q$20),MAX($Z51:AD51),IF(Macro!$Q$20=0,0,AE49/Macro!$Q$20))))","v":1.9363762102351308E-2},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z49:AF49)=0,0,IF(MAX($Z51:AE51)>IF(Macro!$Q$20=0,0,AF49/Macro!$Q$20),MAX($Z51:AE51),IF(Macro!$Q$20=0,0,AF49/Macro!$Q$20))))","v":4.9922199170124477E-2},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z49:AG49)=0,0,IF(MAX($Z51:AF51)>IF(Macro!$Q$20=0,0,AG49/Macro!$Q$20),MAX($Z51:AF51),IF(Macro!$Q$20=0,0,AG49/Macro!$Q$20))))","v":6.9709543568464732E-2},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z49:AH49)=0,0,IF(MAX($Z51:AG51)>IF(Macro!$Q$20=0,0,AH49/Macro!$Q$20),MAX($Z51:AG51),IF(Macro!$Q$20=0,0,AH49/Macro!$Q$20))))","v":8.6531811894882404E-2},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z49:AI49)=0,0,IF(MAX($Z51:AH51)>IF(Macro!$Q$20=0,0,AI49/Macro!$Q$20),MAX($Z51:AH51),IF(Macro!$Q$20=0,0,AI49/Macro!$Q$20))))","v":8.6531811894882404E-2},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z49:AJ49)=0,0,IF(MAX($Z51:AI51)>IF(Macro!$Q$20=0,0,AJ49/Macro!$Q$20),MAX($Z51:AI51),IF(Macro!$Q$20=0,0,AJ49/Macro!$Q$20))))","v":0.12344398340248959},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z49:AK49)=0,0,IF(MAX($Z51:AJ51)>IF(Macro!$Q$20=0,0,AK49/Macro!$Q$20),MAX($Z51:AJ51),IF(Macro!$Q$20=0,0,AK49/Macro!$Q$20))))","v":0.23236514522821569},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z49:AL49)=0,0,IF(MAX($Z51:AK51)>IF(Macro!$Q$20=0,0,AL49/Macro!$Q$20),MAX($Z51:AK51),IF(Macro!$Q$20=0,0,AL49/Macro!$Q$20))))","v":0.3312413554633471},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z49:AM49)=0,0,IF(MAX($Z51:AL51)>IF(Macro!$Q$20=0,0,AM49/Macro!$Q$20),MAX($Z51:AL51),IF(Macro!$Q$20=0,0,AM49/Macro!$Q$20))))","v":0.39647302904564313},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z49:AN49)=0,0,IF(MAX($Z51:AM51)>IF(Macro!$Q$20=0,0,AN49/Macro!$Q$20),MAX($Z51:AM51),IF(Macro!$Q$20=0,0,AN49/Macro!$Q$20))))","v":0.43344571230982004},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z49:AO49)=0,0,IF(MAX($Z51:AN51)>IF(Macro!$Q$20=0,0,AO49/Macro!$Q$20),MAX($Z51:AN51),IF(Macro!$Q$20=0,0,AO49/Macro!$Q$20))))","v":0.43344571230982004},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z49:AP49)=0,0,IF(MAX($Z51:AO51)>IF(Macro!$Q$20=0,0,AP49/Macro!$Q$20),MAX($Z51:AO51),IF(Macro!$Q$20=0,0,AP49/Macro!$Q$20))))","v":0.56336445366528332},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z49:AQ49)=0,0,IF(MAX($Z51:AP51)>IF(Macro!$Q$20=0,0,AQ49/Macro!$Q$20),MAX($Z51:AP51),IF(Macro!$Q$20=0,0,AQ49/Macro!$Q$20))))","v":0.69903181189488217},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z49:AR49)=0,0,IF(MAX($Z51:AQ51)>IF(Macro!$Q$20=0,0,AR49/Macro!$Q$20),MAX($Z51:AQ51),IF(Macro!$Q$20=0,0,AR49/Macro!$Q$20))))","v":0.70707987551867202},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z49:AS49)=0,0,IF(MAX($Z51:AR51)>IF(Macro!$Q$20=0,0,AS49/Macro!$Q$20),MAX($Z51:AR51),IF(Macro!$Q$20=0,0,AS49/Macro!$Q$20))))","v":0.70707987551867202},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z49:AT49)=0,0,IF(MAX($Z51:AS51)>IF(Macro!$Q$20=0,0,AT49/Macro!$Q$20),MAX($Z51:AS51),IF(Macro!$Q$20=0,0,AT49/Macro!$Q$20))))","v":0.70707987551867202},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z49:AU49)=0,0,IF(MAX($Z51:AT51)>IF(Macro!$Q$20=0,0,AU49/Macro!$Q$20),MAX($Z51:AT51),IF(Macro!$Q$20=0,0,AU49/Macro!$Q$20))))","v":0.70707987551867202},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z49:AV49)=0,0,IF(MAX($Z51:AU51)>IF(Macro!$Q$20=0,0,AV49/Macro!$Q$20),MAX($Z51:AU51),IF(Macro!$Q$20=0,0,AV49/Macro!$Q$20))))","v":0.70707987551867202},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z49:AW49)=0,0,IF(MAX($Z51:AV51)>IF(Macro!$Q$20=0,0,AW49/Macro!$Q$20),MAX($Z51:AV51),IF(Macro!$Q$20=0,0,AW49/Macro!$Q$20))))","v":0.77261410788381712},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z49:AX49)=0,0,IF(MAX($Z51:AW51)>IF(Macro!$Q$20=0,0,AX49/Macro!$Q$20),MAX($Z51:AW51),IF(Macro!$Q$20=0,0,AX49/Macro!$Q$20))))","v":0.94967150760719188},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z49:AY49)=0,0,IF(MAX($Z51:AX51)>IF(Macro!$Q$20=0,0,AY49/Macro!$Q$20),MAX($Z51:AX51),IF(Macro!$Q$20=0,0,AY49/Macro!$Q$20))))","v":0.99795988934993041},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z49:AZ49)=0,0,IF(MAX($Z51:AY51)>IF(Macro!$Q$20=0,0,AZ49/Macro!$Q$20),MAX($Z51:AY51),IF(Macro!$Q$20=0,0,AZ49/Macro!$Q$20))))","v":0.99795988934993041},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z49:BA49)=0,0,IF(MAX($Z51:AZ51)>IF(Macro!$Q$20=0,0,BA49/Macro!$Q$20),MAX($Z51:AZ51),IF(Macro!$Q$20=0,0,BA49/Macro!$Q$20))))","v":0.99795988934993041},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z49:BB49)=0,0,IF(MAX($Z51:BA51)>IF(Macro!$Q$20=0,0,BB49/Macro!$Q$20),MAX($Z51:BA51),IF(Macro!$Q$20=0,0,BB49/Macro!$Q$20))))","v":1.1428250345781463},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z49:BC49)=0,0,IF(MAX($Z51:BB51)>IF(Macro!$Q$20=0,0,BC49/Macro!$Q$20),MAX($Z51:BB51),IF(Macro!$Q$20=0,0,BC49/Macro!$Q$20))))","v":1.361272475795297},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z49:BD49)=0,0,IF(MAX($Z51:BC51)>IF(Macro!$Q$20=0,0,BD49/Macro!$Q$20),MAX($Z51:BC51),IF(Macro!$Q$20=0,0,BD49/Macro!$Q$20))))","v":1.361272475795297},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z49:BE49)=0,0,IF(MAX($Z51:BD51)>IF(Macro!$Q$20=0,0,BE49/Macro!$Q$20),MAX($Z51:BD51),IF(Macro!$Q$20=0,0,BE49/Macro!$Q$20))))","v":1.361272475795297},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z49:BF49)=0,0,IF(MAX($Z51:BE51)>IF(Macro!$Q$20=0,0,BF49/Macro!$Q$20),MAX($Z51:BE51),IF(Macro!$Q$20=0,0,BF49/Macro!$Q$20))))","v":1.361272475795297},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z49:BG49)=0,0,IF(MAX($Z51:BF51)>IF(Macro!$Q$20=0,0,BG49/Macro!$Q$20),MAX($Z51:BF51),IF(Macro!$Q$20=0,0,BG49/Macro!$Q$20))))","v":1.361272475795297},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z49:BH49)=0,0,IF(MAX($Z51:BG51)>IF(Macro!$Q$20=0,0,BH49/Macro!$Q$20),MAX($Z51:BG51),IF(Macro!$Q$20=0,0,BH49/Macro!$Q$20))))","v":1.361272475795297},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z49:BI49)=0,0,IF(MAX($Z51:BH51)>IF(Macro!$Q$20=0,0,BI49/Macro!$Q$20),MAX($Z51:BH51),IF(Macro!$Q$20=0,0,BI49/Macro!$Q$20))))","v":1.361272475795297},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z49:BJ49)=0,0,IF(MAX($Z51:BI51)>IF(Macro!$Q$20=0,0,BJ49/Macro!$Q$20),MAX($Z51:BI51),IF(Macro!$Q$20=0,0,BJ49/Macro!$Q$20))))","v":1.5291320885200548},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z49:BK49)=0,0,IF(MAX($Z51:BJ51)>IF(Macro!$Q$20=0,0,BK49/Macro!$Q$20),MAX($Z51:BJ51),IF(Macro!$Q$20=0,0,BK49/Macro!$Q$20))))","v":1.5774204702627934},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z49:BL49)=0,0,IF(MAX($Z51:BK51)>IF(Macro!$Q$20=0,0,BL49/Macro!$Q$20),MAX($Z51:BK51),IF(Macro!$Q$20=0,0,BL49/Macro!$Q$20))))","v":1.5774204702627934},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z49:BM49)=0,0,IF(MAX($Z51:BL51)>IF(Macro!$Q$20=0,0,BM49/Macro!$Q$20),MAX($Z51:BL51),IF(Macro!$Q$20=0,0,BM49/Macro!$Q$20))))","v":1.5774204702627934},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z49:BN49)=0,0,IF(MAX($Z51:BM51)>IF(Macro!$Q$20=0,0,BN49/Macro!$Q$20),MAX($Z51:BM51),IF(Macro!$Q$20=0,0,BN49/Macro!$Q$20))))","v":1.7222856154910091},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z49:BO49)=0,0,IF(MAX($Z51:BN51)>IF(Macro!$Q$20=0,0,BO49/Macro!$Q$20),MAX($Z51:BN51),IF(Macro!$Q$20=0,0,BO49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z49:BP49)=0,0,IF(MAX($Z51:BO51)>IF(Macro!$Q$20=0,0,BP49/Macro!$Q$20),MAX($Z51:BO51),IF(Macro!$Q$20=0,0,BP49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z49:BQ49)=0,0,IF(MAX($Z51:BP51)>IF(Macro!$Q$20=0,0,BQ49/Macro!$Q$20),MAX($Z51:BP51),IF(Macro!$Q$20=0,0,BQ49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z49:BR49)=0,0,IF(MAX($Z51:BQ51)>IF(Macro!$Q$20=0,0,BR49/Macro!$Q$20),MAX($Z51:BQ51),IF(Macro!$Q$20=0,0,BR49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z49:BS49)=0,0,IF(MAX($Z51:BR51)>IF(Macro!$Q$20=0,0,BS49/Macro!$Q$20),MAX($Z51:BR51),IF(Macro!$Q$20=0,0,BS49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z49:BT49)=0,0,IF(MAX($Z51:BS51)>IF(Macro!$Q$20=0,0,BT49/Macro!$Q$20),MAX($Z51:BS51),IF(Macro!$Q$20=0,0,BT49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z49:BU49)=0,0,IF(MAX($Z51:BT51)>IF(Macro!$Q$20=0,0,BU49/Macro!$Q$20),MAX($Z51:BT51),IF(Macro!$Q$20=0,0,BU49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z49:BV49)=0,0,IF(MAX($Z51:BU51)>IF(Macro!$Q$20=0,0,BV49/Macro!$Q$20),MAX($Z51:BU51),IF(Macro!$Q$20=0,0,BV49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z49:BW49)=0,0,IF(MAX($Z51:BV51)>IF(Macro!$Q$20=0,0,BW49/Macro!$Q$20),MAX($Z51:BV51),IF(Macro!$Q$20=0,0,BW49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z49:BX49)=0,0,IF(MAX($Z51:BW51)>IF(Macro!$Q$20=0,0,BX49/Macro!$Q$20),MAX($Z51:BW51),IF(Macro!$Q$20=0,0,BX49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z49:BY49)=0,0,IF(MAX($Z51:BX51)>IF(Macro!$Q$20=0,0,BY49/Macro!$Q$20),MAX($Z51:BX51),IF(Macro!$Q$20=0,0,BY49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z49:BZ49)=0,0,IF(MAX($Z51:BY51)>IF(Macro!$Q$20=0,0,BZ49/Macro!$Q$20),MAX($Z51:BY51),IF(Macro!$Q$20=0,0,BZ49/Macro!$Q$20))))","v":2.0235131396957113},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z49:CA49)=0,0,IF(MAX($Z51:BZ51)>IF(Macro!$Q$20=0,0,CA49/Macro!$Q$20),MAX($Z51:BZ51),IF(Macro!$Q$20=0,0,CA49/Macro!$Q$20))))","v":2.2166666666666659},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z49:CB49)=0,0,IF(MAX($Z51:CA51)>IF(Macro!$Q$20=0,0,CB49/Macro!$Q$20),MAX($Z51:CA51),IF(Macro!$Q$20=0,0,CB49/Macro!$Q$20))))","v":2.2166666666666659},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z49:CC49)=0,0,IF(MAX($Z51:CB51)>IF(Macro!$Q$20=0,0,CC49/Macro!$Q$20),MAX($Z51:CB51),IF(Macro!$Q$20=0,0,CC49/Macro!$Q$20))))","v":2.2166666666666659},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z49:CD49)=0,0,IF(MAX($Z51:CC51)>IF(Macro!$Q$20=0,0,CD49/Macro!$Q$20),MAX($Z51:CC51),IF(Macro!$Q$20=0,0,CD49/Macro!$Q$20))))","v":2.2166666666666659},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z49:CE49)=0,0,IF(MAX($Z51:CD51)>IF(Macro!$Q$20=0,0,CE49/Macro!$Q$20),MAX($Z51:CD51),IF(Macro!$Q$20=0,0,CE49/Macro!$Q$20))))","v":2.2166666666666659},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z49:CF49)=0,0,IF(MAX($Z51:CE51)>IF(Macro!$Q$20=0,0,CF49/Macro!$Q$20),MAX($Z51:CE51),IF(Macro!$Q$20=0,0,CF49/Macro!$Q$20))))","v":2.2166666666666659},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z49:CG49)=0,0,IF(MAX($Z51:CF51)>IF(Macro!$Q$20=0,0,CG49/Macro!$Q$20),MAX($Z51:CF51),IF(Macro!$Q$20=0,0,CG49/Macro!$Q$20))))","v":2.2166666666666659},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z49:CH49)=0,0,IF(MAX($Z51:CG51)>IF(Macro!$Q$20=0,0,CH49/Macro!$Q$20),MAX($Z51:CG51),IF(Macro!$Q$20=0,0,CH49/Macro!$Q$20))))","v":2.2166666666666659},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z49:CI49)=0,0,IF(MAX($Z51:CH51)>IF(Macro!$Q$20=0,0,CI49/Macro!$Q$20),MAX($Z51:CH51),IF(Macro!$Q$20=0,0,CI49/Macro!$Q$20))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z49:CJ49)=0,0,IF(MAX($Z51:CI51)>IF(Macro!$Q$20=0,0,CJ49/Macro!$Q$20),MAX($Z51:CI51),IF(Macro!$Q$20=0,0,CJ49/Macro!$Q$20))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z49:CK49)=0,0,IF(MAX($Z51:CJ51)>IF(Macro!$Q$20=0,0,CK49/Macro!$Q$20),MAX($Z51:CJ51),IF(Macro!$Q$20=0,0,CK49/Macro!$Q$20))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z49:CL49)=0,0,IF(MAX($Z51:CK51)>IF(Macro!$Q$20=0,0,CL49/Macro!$Q$20),MAX($Z51:CK51),IF(Macro!$Q$20=0,0,CL49/Macro!$Q$20))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z49:CM49)=0,0,IF(MAX($Z51:CL51)>IF(Macro!$Q$20=0,0,CM49/Macro!$Q$20),MAX($Z51:CL51),IF(Macro!$Q$20=0,0,CM49/Macro!$Q$20))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z49:CN49)=0,0,IF(MAX($Z51:CM51)>IF(Macro!$Q$20=0,0,CN49/Macro!$Q$20),MAX($Z51:CM51),IF(Macro!$Q$20=0,0,CN49/Macro!$Q$20))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z49:CO49)=0,0,IF(MAX($Z51:CN51)>IF(Macro!$Q$20=0,0,CO49/Macro!$Q$20),MAX($Z51:CN51),IF(Macro!$Q$20=0,0,CO49/Macro!$Q$20))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z49:CP49)=0,0,IF(MAX($Z51:CO51)>IF(Macro!$Q$20=0,0,CP49/Macro!$Q$20),MAX($Z51:CO51),IF(Macro!$Q$20=0,0,CP49/Macro!$Q$20))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z49:CQ49)=0,0,IF(MAX($Z51:CP51)>IF(Macro!$Q$20=0,0,CQ49/Macro!$Q$20),MAX($Z51:CP51),IF(Macro!$Q$20=0,0,CQ49/Macro!$Q$20))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z49:CR49)=0,0,IF(MAX($Z51:CQ51)>IF(Macro!$Q$20=0,0,CR49/Macro!$Q$20),MAX($Z51:CQ51),IF(Macro!$Q$20=0,0,CR49/Macro!$Q$20))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z49:CS49)=0,0,IF(MAX($Z51:CR51)>IF(Macro!$Q$20=0,0,CS49/Macro!$Q$20),MAX($Z51:CR51),IF(Macro!$Q$20=0,0,CS49/Macro!$Q$20))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z49:CT49)=0,0,IF(MAX($Z51:CS51)>IF(Macro!$Q$20=0,0,CT49/Macro!$Q$20),MAX($Z51:CS51),IF(Macro!$Q$20=0,0,CT49/Macro!$Q$20))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z49:CU49)=0,0,IF(MAX($Z51:CT51)>IF(Macro!$Q$20=0,0,CU49/Macro!$Q$20),MAX($Z51:CT51),IF(Macro!$Q$20=0,0,CU49/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"Items!$AH$16","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z53:$CV53)","v":2763157.2655807841},null,null,{"$f":"IF(AA$11=\"\",0,AA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AB$2-1)/12)))","v":0},{"$f":"IF(AC$11=\"\",0,AC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AC$2-1)/12)))","v":0},{"$f":"IF(AD$11=\"\",0,AD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AD$2-1)/12)))","v":0},{"$f":"IF(AE$11=\"\",0,AE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AE$2-1)/12)))","v":677.7316735822958},{"$f":"IF(AF$11=\"\",0,AF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AF$2-1)/12)))","v":1747.2769709543568},{"$f":"IF(AG$11=\"\",0,AG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AG$2-1)/12)))","v":2439.8340248962654},{"$f":"IF(AH$11=\"\",0,AH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AH$2-1)/12)))","v":3028.613416320884},{"$f":"IF(AI$11=\"\",0,AI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AI$2-1)/12)))","v":3028.613416320884},{"$f":"IF(AJ$11=\"\",0,AJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AJ$2-1)/12)))","v":4320.5394190871357},{"$f":"IF(AK$11=\"\",0,AK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AK$2-1)/12)))","v":8132.7800829875496},{"$f":"IF(AL$11=\"\",0,AL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AL$2-1)/12)))","v":11593.447441217148},{"$f":"IF(AM$11=\"\",0,AM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AM$2-1)/12)))","v":14292.852697095435},{"$f":"IF(AN$11=\"\",0,AN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AN$2-1)/12)))","v":15625.717928769014},{"$f":"IF(AO$11=\"\",0,AO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AO$2-1)/12)))","v":15625.717928769014},{"$f":"IF(AP$11=\"\",0,AP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AP$2-1)/12)))","v":20309.288554633462},{"$f":"IF(AQ$11=\"\",0,AQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AQ$2-1)/12)))","v":25200.096818810503},{"$f":"IF(AR$11=\"\",0,AR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AR$2-1)/12)))","v":25490.229512448128},{"$f":"IF(AS$11=\"\",0,AS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AS$2-1)/12)))","v":25490.229512448128},{"$f":"IF(AT$11=\"\",0,AT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AT$2-1)/12)))","v":25490.229512448128},{"$f":"IF(AU$11=\"\",0,AU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AU$2-1)/12)))","v":25490.229512448128},{"$f":"IF(AV$11=\"\",0,AV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AV$2-1)/12)))","v":25490.229512448128},{"$f":"IF(AW$11=\"\",0,AW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AW$2-1)/12)))","v":27852.738589211607},{"$f":"IF(AX$11=\"\",0,AX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AX$2-1)/12)))","v":34235.657849239273},{"$f":"IF(AY$11=\"\",0,AY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AY$2-1)/12)))","v":37055.747631396938},{"$f":"IF(AZ$11=\"\",0,AZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AZ$2-1)/12)))","v":37055.747631396938},{"$f":"IF(BA$11=\"\",0,BA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BA$2-1)/12)))","v":37055.747631396938},{"$f":"IF(BB$11=\"\",0,BB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BB$2-1)/12)))","v":42434.807771438442},{"$f":"IF(BC$11=\"\",0,BC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BC$2-1)/12)))","v":50546.088934993066},{"$f":"IF(BD$11=\"\",0,BD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BD$2-1)/12)))","v":50546.088934993066},{"$f":"IF(BE$11=\"\",0,BE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BE$2-1)/12)))","v":50546.088934993066},{"$f":"IF(BF$11=\"\",0,BF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BF$2-1)/12)))","v":50546.088934993066},{"$f":"IF(BG$11=\"\",0,BG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BG$2-1)/12)))","v":50546.088934993066},{"$f":"IF(BH$11=\"\",0,BH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BH$2-1)/12)))","v":50546.088934993066},{"$f":"IF(BI$11=\"\",0,BI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BI$2-1)/12)))","v":50546.088934993066},{"$f":"IF(BJ$11=\"\",0,BJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BJ$2-1)/12)))","v":56778.968144882412},{"$f":"IF(BK$11=\"\",0,BK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BK$2-1)/12)))","v":60329.1478373098},{"$f":"IF(BL$11=\"\",0,BL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BL$2-1)/12)))","v":60329.1478373098},{"$f":"IF(BM$11=\"\",0,BM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BM$2-1)/12)))","v":60329.1478373098},{"$f":"IF(BN$11=\"\",0,BN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BN$2-1)/12)))","v":65869.579781552544},{"$f":"IF(BO$11=\"\",0,BO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BO$2-1)/12)))","v":77390.160491009636},{"$f":"IF(BP$11=\"\",0,BP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BP$2-1)/12)))","v":77390.160491009636},{"$f":"IF(BQ$11=\"\",0,BQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BQ$2-1)/12)))","v":77390.160491009636},{"$f":"IF(BR$11=\"\",0,BR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BR$2-1)/12)))","v":77390.160491009636},{"$f":"IF(BS$11=\"\",0,BS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BS$2-1)/12)))","v":77390.160491009636},{"$f":"IF(BT$11=\"\",0,BT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BT$2-1)/12)))","v":77390.160491009636},{"$f":"IF(BU$11=\"\",0,BU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BU$2-1)/12)))","v":77390.160491009636},{"$f":"IF(BV$11=\"\",0,BV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BV$2-1)/12)))","v":77390.160491009636},{"$f":"IF(BW$11=\"\",0,BW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BW$2-1)/12)))","v":79711.865305739921},{"$f":"IF(BX$11=\"\",0,BX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BX$2-1)/12)))","v":79711.865305739921},{"$f":"IF(BY$11=\"\",0,BY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BY$2-1)/12)))","v":79711.865305739921},{"$f":"IF(BZ$11=\"\",0,BZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BZ$2-1)/12)))","v":79711.865305739921},{"$f":"IF(CA$11=\"\",0,CA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CA$2-1)/12)))","v":87320.725175833286},{"$f":"IF(CB$11=\"\",0,CB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CB$2-1)/12)))","v":87320.725175833286},{"$f":"IF(CC$11=\"\",0,CC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CC$2-1)/12)))","v":87320.725175833286},{"$f":"IF(CD$11=\"\",0,CD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CD$2-1)/12)))","v":87320.725175833286},{"$f":"IF(CE$11=\"\",0,CE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CE$2-1)/12)))","v":87320.725175833286},{"$f":"IF(CF$11=\"\",0,CF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CF$2-1)/12)))","v":87320.725175833286},{"$f":"IF(CG$11=\"\",0,CG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CG$2-1)/12)))","v":87320.725175833286},{"$f":"IF(CH$11=\"\",0,CH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CH$2-1)/12)))","v":87320.725175833286},{"$f":"IF(CI$11=\"\",0,CI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CI$2-1)/12)))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CJ$2-1)/12)))","v":0},{"$f":"IF(CK$11=\"\",0,CK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CK$2-1)/12)))","v":0},{"$f":"IF(CL$11=\"\",0,CL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CL$2-1)/12)))","v":0},{"$f":"IF(CM$11=\"\",0,CM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CM$2-1)/12)))","v":0},{"$f":"IF(CN$11=\"\",0,CN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CN$2-1)/12)))","v":0},{"$f":"IF(CO$11=\"\",0,CO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CO$2-1)/12)))","v":0},{"$f":"IF(CP$11=\"\",0,CP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CP$2-1)/12)))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CQ$2-1)/12)))","v":0},{"$f":"IF(CR$11=\"\",0,CR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CR$2-1)/12)))","v":0},{"$f":"IF(CS$11=\"\",0,CS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CS$2-1)/12)))","v":0},{"$f":"IF(CT$11=\"\",0,CT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CT$2-1)/12)))","v":0},{"$f":"IF(CU$11=\"\",0,CU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CU$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$288","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$288","v":"руб./мес."},null,null,"*",35000,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$289","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$289","v":"%г"},null,null,"*",0.03,null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z57:$CV57)","v":2719496.9029928674},null,null,{"$f":"IF(AA$11=\"\",0,$Q59*(IF(AA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q64))))","v":0},0,0,0,338.8658367911479,1212.5043222683262,2093.5554979253111,2734.2237206085747,3028.613416320884,3674.5764177040101,6226.6597510373431,9863.1137621023481,12943.150069156291,14959.285312932225,15625.717928769014,17967.503241701237,22754.692686721981,25345.163165629318,25490.229512448128,25490.229512448128,25490.229512448128,25490.229512448128,26671.484050829866,31044.19821922544,35645.702740318105,37055.747631396938,37055.747631396938,39745.27770141769,46490.448353215754,50546.088934993066,50546.088934993066,50546.088934993066,{"$f":"IF(BG$11=\"\",0,$Q59*(IF(BG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q64))))","v":50546.088934993066},50546.088934993066,50546.088934993066,53662.528539937739,58554.05799109611,60329.1478373098,60329.1478373098,63099.363809431175,71629.870136281097,77390.160491009636,77390.160491009636,77390.160491009636,77390.160491009636,77390.160491009636,77390.160491009636,77390.160491009636,78551.012898374785,79711.865305739921,79711.865305739921,79711.865305739921,83516.295240786596,87320.725175833286,87320.725175833286,87320.725175833286,87320.725175833286,87320.725175833286,87320.725175833286,87320.725175833286,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q59*(IF(CM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q64))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q61-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q59","v":0.5},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-(100%-Q59))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q64-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z66:$CV66)","v":2763157.2655807841},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA53:AA53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA53:AB53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA53:AC53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA53:AD53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA53:AE53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":677.7316735822958},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA53:AF53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1747.2769709543568},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA53:AG53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2439.8340248962654},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA53:AH53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3028.613416320884},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA53:AI53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3028.613416320884},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA53:AJ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4320.5394190871357},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA53:AK53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8132.7800829875496},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA53:AL53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11593.447441217148},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA53:AM53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14292.852697095435},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA53:AN53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15625.717928769014},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA53:AO53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15625.717928769014},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA53:AP53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20309.288554633462},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA53:AQ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25200.096818810503},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA53:AR53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25490.229512448128},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA53:AS53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25490.229512448128},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA53:AT53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25490.229512448128},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA53:AU53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25490.229512448128},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA53:AV53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25490.229512448128},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA53:AW53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27852.738589211607},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA53:AX53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":34235.657849239273},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA53:AY53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37055.747631396938},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA53:AZ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37055.747631396938},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA53:BA53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37055.747631396938},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA53:BB53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":42434.807771438442},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA53:BC53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50546.088934993066},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA53:BD53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50546.088934993066},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA53:BE53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50546.088934993066},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA53:BF53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50546.088934993066},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA53:BG53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50546.088934993066},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA53:BH53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50546.088934993066},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA53:BI53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50546.088934993066},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA53:BJ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":56778.968144882412},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA53:BK53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":60329.1478373098},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA53:BL53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":60329.1478373098},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA53:BM53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":60329.1478373098},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA53:BN53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":65869.579781552544},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA53:BO53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77390.160491009636},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA53:BP53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77390.160491009636},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA53:BQ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77390.160491009636},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA53:BR53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77390.160491009636},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA53:BS53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77390.160491009636},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA53:BT53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77390.160491009636},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA53:BU53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77390.160491009636},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA53:BV53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77390.160491009636},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA53:BW53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":79711.865305739921},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA53:BX53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":79711.865305739921},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA53:BY53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":79711.865305739921},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA53:BZ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":79711.865305739921},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA53:CA53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87320.725175833286},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA53:CB53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87320.725175833286},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA53:CC53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87320.725175833286},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA53:CD53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87320.725175833286},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA53:CE53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87320.725175833286},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA53:CF53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87320.725175833286},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA53:CG53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87320.725175833286},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA53:CH53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87320.725175833286},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA53:CI53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA53:CJ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA53:CK53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA53:CL53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA53:CM53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA53:CN53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA53:CO53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA53:CP53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA53:CQ53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA53:CR53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA53:CS53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA53:CT53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA53:CU53,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$240","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ менеджеров по продаже"},{"$f":"I67","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X68-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA68>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z68:$CV68)","v":1},"*",null,{"$f":"100%-SUM($AB68:$CV68)","v":1}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ менеджеров по продаже"},{"$f":"I67","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($Z69:$CV69))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z68:$CV68,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},"Конверсия в решение о покупке",null,null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z71:$CV71)","v":0.95},null,null,{"$f":"IF(AA$11=\"\",0,$Q72*AA72)","v":0.95},{"$f":"IF(AB$11=\"\",0,$Q72*AB72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q72*CN72)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H71","v":"Конверсия в решение о покупке"},"Процент конверсии и его распределение",null,null,null,"% // %",null,null,"*",0.95,null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0},{"$f":"IF(ABS($X72-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z72:$CV72)","v":1},"*",null,1]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X71-SUM($Z74:$CV74))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z71:$CV71,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,0.95]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},"Поток решений о покупке",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z75:$CV75)","v":15410797.51037344},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5045.6431535269703},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13008.298755186721},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18164.315352697096},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22547.717842323647},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18542.738589211614},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":32165.975103734429},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":60547.717842323633},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":86312.033195020733},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":103309.54356846472},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":112943.56846473026},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95867.219917012422},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":146796.68049792526},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":182147.71784232359},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":184244.81327800825},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":158180.91286307049},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":140804.97925311199},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":89875.518672199149},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":127024.06639004145},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":201321.1618257261},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":247457.26141078828},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":260039.83402489618},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":253149.37759336093},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":203717.84232365142},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":297787.55186721985},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":354708.71369294595},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":346020.74688796676},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":287601.65975103725},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":248655.60165975097},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":154585.89211618254},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":213304.56431535265},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":330741.90871369286},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":398448.13278008287},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":411030.70539419074},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":393355.18672199157},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":311568.46473029035},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":448778.42323651438},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":527269.70954356831},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":507796.6804979252},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":417022.40663900407},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":356506.22406638996},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":216599.99999999994},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":288799.99999999994},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":433199.99999999988},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":505399.99999999988},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":505399.99999999988},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":469299.99999999988},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":360999.99999999994},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":505399.99999999988},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":577599.99999999988},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":541499.99999999988},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":433199.99999999988},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":360999.99999999994},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":216599.99999999994},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":288799.99999999994},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":433199.99999999988},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":505399.99999999988},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},"Акцептованный GMV",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z77:$CV77)","v":850269331.29811192},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA19:AA19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA19:AB19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA19:AC19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA19:AD19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA19:AE19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":240172.61410788377},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA19:AF19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":619195.02074688789},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA19:AG19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":883766.59917012439},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA19:AH19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1097036.6639004145},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA19:AI19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":902178.40331950178},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA19:AJ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1568284.2821576761},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA19:AK19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2952064.531120331},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA19:AL19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4208229.4904564312},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA19:AM19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5148447.6332614105},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA19:AN19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5628560.8054107856},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA19:AO19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4777558.2433195002},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA19:AP19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7330908.7867219876},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA19:AQ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9096311.3108713645},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA19:AR19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9201038.579253111},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA19:AS19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8074203.0935422378},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA19:AT19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7187264.1173576741},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA19:AU19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4587615.3940580897},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA19:AV19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6497309.6524799969},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA19:AW19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10297622.845439995},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA19:AX19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12657494.747519992},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA19:AY19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13595265.646790158},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA19:AZ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13235022.432647102},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA19:BA19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10650668.939881692},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA19:BB19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15601005.432655348},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA19:BC19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18583088.966060292},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA19:BD19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18127928.847803749},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA19:BE19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15400470.367729548},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA19:BF19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13314990.00543284},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA19:BG19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8277752.8226546347},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA19:BH19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11445566.070202302},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA19:BI19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17747057.502111427},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA19:BJ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21380060.215405982},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA19:BK19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22542613.145273454},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA19:BL19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21573215.058122478},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA19:BM19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17087695.095542561},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA19:BN19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24663392.867485199},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA19:BO19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28977016.987165522},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA19:BP19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27906843.064344071},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA19:BQ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23424452.65198737},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA19:BR19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20025214.551627133},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA19:BS19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12166579.933467578},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA19:BT19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16255280.620038485},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA19:BU19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24382920.930057723},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA19:BV19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28446741.085067343},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA19:BW19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29074891.57188455},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA19:BX19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26998113.602464225},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA19:BY19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20767779.694203254},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA19:BZ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29134107.23700041},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA19:CA19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33296122.556571897},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA19:CB19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31215114.89678615},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA19:CC19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25523305.165850215},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA19:CD19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21269420.971541848},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA19:CE19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12761652.582925107},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA19:CF19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17050051.050615292},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA19:CG19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25575076.575922936},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA19:CH19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29837589.338576756},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA19:CI19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA19:CJ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA19:CK19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA19:CL19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA19:CM19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA19:CN19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA19:CO19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA19:CP19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA19:CQ19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA19:CR19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA19:CS19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA19:CT19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA19:CU19,INDIRECT(ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A74,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X79-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z79:$CV79)","v":15102581.560165973},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":4944.7302904564312},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":12748.132780082986},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":17801.029045643154},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":22096.763485477175},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":18171.883817427381},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":31522.655601659739},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":59336.76348547716},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":84585.792531120314},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":101243.35269709543},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":110684.69709543565},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":93949.875518672168},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":143860.74688796676},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":178504.7634854771},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":180559.91701244807},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":155017.29460580909},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":137988.87966804975},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":88078.008298755158},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":124483.58506224061},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":197294.73858921157},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":242508.1161825725},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":254839.03734439824},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":248086.39004149369},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":199643.48547717839},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":291831.80082987546},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":347614.539419087},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":339100.33195020742},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":281849.6265560165},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":243682.48962655594},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":151494.17427385889},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":209038.47302904559},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":324127.07053941902},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":390479.1701244812},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":402810.09128630691},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":385488.08298755175},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":305337.09543568455},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":439802.8547717841},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":516724.31535269693},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":497640.7468879667},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":408681.95850622398},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":349376.09958506213},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":212267.99999999994},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":283023.99999999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":424535.99999999988},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":495291.99999999988},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":495291.99999999988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":459913.99999999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":353779.99999999994},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":495291.99999999988},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":566047.99999999988},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":530669.99999999988},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":424535.99999999988},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":353779.99999999994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":212267.99999999994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":283023.99999999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":424535.99999999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":495291.99999999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H79,Prdction!$I:$I,\"\",Prdction!$L:$L,$L79))","v":0}]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X81-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z81:$CV81)","v":833263944.67214966},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":235369.1618257261},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":606811.12033195014},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":866091.2671867219},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":1075095.9306224061},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":884134.83525311179},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":1536918.5965145226},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":2893023.2404979244},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":4124064.9006473026},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":5045478.6805961821},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":5515989.5893025696},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":4682007.0784531105},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":7184290.6109875478},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":8914385.0846539363},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":9017017.8076680489},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":7912719.0316713927},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":7043518.8350105202},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":4495863.0861769281},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":6367363.4594303966},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":10091670.388531195},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":12404344.852569593},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":13323360.333854355},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":12970321.98399416},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":10437655.561084058},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":15288985.32400224},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":18211427.186739087},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":17765370.270847674},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":15092460.960374957},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":13048690.205324184},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":8112197.7662015418},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":11216654.748798257},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":17392116.352069199},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":20952459.011097863},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":22091760.882367983},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":21141750.756960027},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":16745941.19363171},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":24170125.010135494},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":28397476.647422209},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":27348706.203057189},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":22955963.598947622},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":19624710.260594591},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":11923248.334798226},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":15930175.007637715},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":23895262.511456568},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":27877806.263365995},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":28493393.740446858},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":26458151.33041494},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":20352424.100319188},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":28551425.092260402},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":32630200.10544046},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":30590812.598850425},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":25012839.062533211},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":20844032.552111011},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":12506419.531266605},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":16709050.029602986},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":25063575.044404477},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":29240837.551805221},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H81,Prdction!$I:$I,\"\",Prdction!$L:$L,$L81))","v":0}]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X83-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z83:$CV83)","v":308215.950207469},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":100.9128630705395},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":260.16597510373464},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":363.28630705394227},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":450.95435684647333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":370.85477178423264},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":643.31950207468913},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1210.9543568464737},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1726.2406639004162},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2066.1908713692965},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2258.8713692946071},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1917.3443983402501},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2935.933609958508},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3642.9543568464751},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3684.8962655601681},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3163.6182572614125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2816.0995850622421},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":1797.5103734439845},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":2540.4813278008314},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4026.4232365145258},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4949.1452282157697},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5200.7966804979278},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5062.9875518672234},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4074.356846473032},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5955.751037344402},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":7094.1742738589255},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6920.4149377593412},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5752.0331950207501},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4973.1120331950242},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":3091.7178423236537},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4266.0912863070571},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6614.8381742738629},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":7968.9626556016647},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8220.6141078838227},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":7867.1037344398383},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":6231.3692946058127},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8975.5684647302951},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10545.394190871375},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10155.933609958513},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8340.4481327800895},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":7130.1244813278054},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4332.0000000000027},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5776.0000000000036},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8664.0000000000055},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10108.000000000007},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10108.000000000007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":9386.0000000000055},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":7220.0000000000055},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10108.000000000007},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":11552.000000000007},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10830.000000000007},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8664.0000000000055},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":7220.0000000000055},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":4332.0000000000027},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":5776.0000000000036},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":8664.0000000000055},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":10108.000000000007},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H83,Prdction!$I:$I,\"\",Prdction!$L:$L,$L83))","v":0}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"Prdction!$H$88","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X85-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z85:$CV85)","v":17005386.625962257},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":4803.4522821576793},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":12383.900414937769},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":17675.331983402502},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":21940.733278008309},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":18043.568066390053},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":31365.685643153549},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":59041.290622406676},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":84164.589809128694},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":102968.95266522829},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":112571.21610821581},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":95551.164866390085},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":146618.17573443989},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":181926.22621742747},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":184020.77158506238},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":161484.06187084489},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":143745.28234715361},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":91752.307881161876},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":129946.19304960006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":205952.45690880009},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":253149.89495040008},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":271905.31293580338},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":264700.44865294226},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":213013.37879763401},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":312020.10865310725},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":371661.77932120615},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":362558.57695607533},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":308009.40735459124},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":266299.80010865704},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":165555.05645309284},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":228911.32140404623},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":354941.15004222887},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":427601.20430812001},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":450852.26290546951},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":431464.30116244993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":341753.90191085153},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":493267.85734970443},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":579540.33974331093},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":558136.86128688196},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":468489.05303974781},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":400504.291032543},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":243331.59866935178},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":325105.61240077001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":487658.41860115487},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":568934.82170134736},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":581497.83143769146},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":539962.27204928501},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":415355.59388406546},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":582682.14474000875},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":665922.45113143849},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":624302.29793572356},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":510466.10331700474},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":425388.41943083733},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":255233.05165850237},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":341001.02101230616},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":511501.5315184592},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":596751.78677153564},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H85,Prdction!$I:$I,\"\",Prdction!$L:$L,$L85))","v":0}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},"Условия предоплаты от клиентов",null,null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X87>=0,X87<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z87:$CV87)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,$Q88*AA88)","v":1},{"$f":"IF(AB$11=\"\",0,$Q88*AB88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q88*CN88)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H87","v":"Условия предоплаты от клиентов"},"Процент предоплаты и его распределение",null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",1,null,{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0},{"$f":"IF($X88=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z88:$CV88)","v":1},"*",null,1]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X87-SUM($Z90:$CV90))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z87:$CV87,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z87:$CV87,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z87:$CV87,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},"Условия окончательного расчета от клиентов",null,null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q92-(100%-Q88))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X91>=0,X91<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z91:$CV91)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q92*AA92)","v":0},{"$f":"IF(AB$11=\"\",0,$Q92*AB92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q92*CN92)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H91","v":"Условия окончательного расчета от клиентов"},"Процент доплаты и его распределение",null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q88","v":0},null,{"$f":"IF(G92<>0,1,IF(OR($Q92=\"\",$Q92=0),0,IF($R92=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H92))),$Q92)=1,0,1),0)))","v":0},{"$f":"IF($X92=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z92:$CV92)","v":1},"*",null,1]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X91-SUM($Z94:$CV94))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z91:$CV91,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z91:$CV91,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z91:$CV91,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,{"$f":"IF($R95=\"^\",IF(COUNTIF(Lists!$13:$13,H95)=1,0,1),0)","v":0},{"$f":"Items!$BS$41","v":"Поступление ДС"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z95:$CV95)","v":833263944.67214966},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA96:AA98))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB96:AB98))","v":0},0,0,235369.1618257261,606811.12033195014,866091.2671867219,1075095.9306224061,884134.83525311179,1536918.5965145226,2893023.2404979244,4124064.9006473026,5045478.6805961821,5515989.5893025696,4682007.0784531105,7184290.6109875478,8914385.0846539363,9017017.8076680489,7912719.0316713927,7043518.8350105202,4495863.0861769281,6367363.4594303966,10091670.388531195,12404344.852569593,13323360.333854355,12970321.98399416,10437655.561084058,15288985.32400224,18211427.186739087,17765370.270847674,15092460.960374957,13048690.205324184,8112197.7662015418,11216654.748798257,17392116.352069199,20952459.011097863,22091760.882367983,21141750.756960027,16745941.19363171,24170125.010135494,28397476.647422209,27348706.203057189,22955963.598947622,19624710.260594591,11923248.334798226,15930175.007637715,23895262.511456568,27877806.263365995,28493393.740446858,26458151.33041494,20352424.100319188,28551425.092260402,32630200.10544046,30590812.598850425,25012839.062533211,20844032.552111011,12506419.531266605,16709050.029602986,25063575.044404477,29240837.551805221,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN96:CN98))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H95","v":"Поступление ДС"},"Поступление предоплат",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z96:$CV96)","v":850269331.29811192},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA77:AA77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA77:AB77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA77:AC77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA77:AD77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA77:AE77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":240172.61410788377},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA77:AF77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":619195.02074688789},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA77:AG77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":883766.59917012439},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA77:AH77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1097036.6639004145},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA77:AI77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":902178.40331950178},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA77:AJ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1568284.2821576761},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA77:AK77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2952064.531120331},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA77:AL77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4208229.4904564312},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA77:AM77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5148447.6332614105},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA77:AN77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5628560.8054107856},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA77:AO77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4777558.2433195002},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA77:AP77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7330908.7867219876},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA77:AQ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9096311.3108713645},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA77:AR77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9201038.579253111},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA77:AS77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8074203.0935422378},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA77:AT77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7187264.1173576741},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA77:AU77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4587615.3940580897},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA77:AV77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6497309.6524799969},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA77:AW77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10297622.845439995},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA77:AX77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12657494.747519992},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA77:AY77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13595265.646790158},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA77:AZ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13235022.432647102},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA77:BA77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10650668.939881692},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA77:BB77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15601005.432655348},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA77:BC77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18583088.966060292},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA77:BD77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18127928.847803749},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA77:BE77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15400470.367729548},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA77:BF77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13314990.00543284},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA77:BG77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8277752.8226546347},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA77:BH77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11445566.070202302},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA77:BI77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17747057.502111427},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA77:BJ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21380060.215405982},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA77:BK77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22542613.145273454},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA77:BL77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21573215.058122478},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA77:BM77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17087695.095542561},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA77:BN77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24663392.867485199},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA77:BO77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28977016.987165522},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA77:BP77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27906843.064344071},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA77:BQ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23424452.65198737},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA77:BR77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20025214.551627133},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA77:BS77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12166579.933467578},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA77:BT77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16255280.620038485},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA77:BU77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24382920.930057723},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA77:BV77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28446741.085067343},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA77:BW77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29074891.57188455},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA77:BX77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26998113.602464225},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA77:BY77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20767779.694203254},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA77:BZ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29134107.23700041},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA77:CA77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33296122.556571897},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA77:CB77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31215114.89678615},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA77:CC77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25523305.165850215},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA77:CD77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21269420.971541848},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA77:CE77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12761652.582925107},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA77:CF77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17050051.050615292},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA77:CG77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25575076.575922936},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA77:CH77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29837589.338576756},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA77:CI77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA77:CJ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA77:CK77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA77:CL77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA77:CM77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA77:CN77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA77:CO77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA77:CP77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA77:CQ77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA77:CR77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA77:CS77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA77:CT77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA77:CU77,INDIRECT(ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A90,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,{"$f":"IF($R97=\"^\",IF(COUNTIF(Lists!$13:$13,H97)=1,0,1),0)","v":0},{"$f":"H95","v":"Поступление ДС"},"Возврат предоплат по отказам",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z97:$CV97)","v":-17005386.625962257},null,null,{"$f":"IF(AA$11=\"\",0,-AA85*$X87)","v":0},{"$f":"IF(AB$11=\"\",0,-AB85*$X87)","v":0},0,0,-4803.4522821576793,-12383.900414937769,-17675.331983402502,-21940.733278008309,-18043.568066390053,-31365.685643153549,-59041.290622406676,-84164.589809128694,-102968.95266522829,-112571.21610821581,-95551.164866390085,-146618.17573443989,-181926.22621742747,-184020.77158506238,-161484.06187084489,-143745.28234715361,-91752.307881161876,-129946.19304960006,-205952.45690880009,-253149.89495040008,-271905.31293580338,-264700.44865294226,-213013.37879763401,-312020.10865310725,-371661.77932120615,-362558.57695607533,-308009.40735459124,-266299.80010865704,-165555.05645309284,-228911.32140404623,-354941.15004222887,-427601.20430812001,-450852.26290546951,-431464.30116244993,-341753.90191085153,-493267.85734970443,-579540.33974331093,-558136.86128688196,-468489.05303974781,-400504.291032543,-243331.59866935178,-325105.61240077001,-487658.41860115487,-568934.82170134736,-581497.83143769146,-539962.27204928501,-415355.59388406546,-582682.14474000875,-665922.45113143849,-624302.29793572356,-510466.10331700474,-425388.41943083733,-255233.05165850237,-341001.02101230616,-511501.5315184592,-596751.78677153564,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,-CN85*$X87)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},{"$f":"H95","v":"Поступление ДС"},"Поступление окончательного расчета",null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z98:$CV98)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA81:AA81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA81:AB81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA81:AC81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA81:AD81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA81:AE81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA81:AF81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA81:AG81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA81:AH81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA81:AI81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA81:AJ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA81:AK81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA81:AL81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA81:AM81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA81:AN81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA81:AO81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA81:AP81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA81:AQ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA81:AR81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA81:AS81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA81:AT81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA81:AU81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA81:AV81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA81:AW81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA81:AX81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA81:AY81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA81:AZ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA81:BA81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA81:BB81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA81:BC81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA81:BD81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA81:BE81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA81:BF81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA81:BG81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA81:BH81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA81:BI81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA81:BJ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA81:BK81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA81:BL81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA81:BM81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA81:BN81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA81:BO81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA81:BP81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA81:BQ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA81:BR81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA81:BS81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA81:BT81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA81:BU81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA81:BV81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA81:BW81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA81:BX81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA81:BY81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA81:BZ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA81:CA81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA81:CB81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA81:CC81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA81:CD81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA81:CE81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA81:CF81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA81:CG81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA81:CH81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA81:CI81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA81:CJ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA81:CK81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA81:CL81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA81:CM81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA81:CN81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA81:CO81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA81:CP81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA81:CQ81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA81:CR81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA81:CS81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA81:CT81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA81:CU81,INDIRECT(ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A94,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"Items!$AH$17","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z100:$CV100)","v":706368},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q102,AA$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AA$2-$Q102)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q102,AB$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AB$2-$Q102)/12))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q102,AC$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AC$2-$Q102)/12))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q102,AD$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AD$2-$Q102)/12))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q102,AE$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AE$2-$Q102)/12))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q102,AF$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AF$2-$Q102)/12))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q102,AG$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AG$2-$Q102)/12))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q102,AH$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AH$2-$Q102)/12))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q102,AI$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AI$2-$Q102)/12))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q102,AJ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AJ$2-$Q102)/12))))","v":10000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q102,AK$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AK$2-$Q102)/12))))","v":10000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q102,AL$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AL$2-$Q102)/12))))","v":10000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q102,AM$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AM$2-$Q102)/12))))","v":10000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q102,AN$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AN$2-$Q102)/12))))","v":10000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q102,AO$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AO$2-$Q102)/12))))","v":10000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q102,AP$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AP$2-$Q102)/12))))","v":10000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q102,AQ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AQ$2-$Q102)/12))))","v":10000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q102,AR$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AR$2-$Q102)/12))))","v":10000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q102,AS$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AS$2-$Q102)/12))))","v":10000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q102,AT$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AT$2-$Q102)/12))))","v":10000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q102,AU$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AU$2-$Q102)/12))))","v":10000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q102,AV$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AV$2-$Q102)/12))))","v":12000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q102,AW$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AW$2-$Q102)/12))))","v":12000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q102,AX$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AX$2-$Q102)/12))))","v":12000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q102,AY$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AY$2-$Q102)/12))))","v":12000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q102,AZ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((AZ$2-$Q102)/12))))","v":12000},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q102,BA$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BA$2-$Q102)/12))))","v":12000},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q102,BB$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BB$2-$Q102)/12))))","v":12000},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q102,BC$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BC$2-$Q102)/12))))","v":12000},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q102,BD$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BD$2-$Q102)/12))))","v":12000},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q102,BE$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BE$2-$Q102)/12))))","v":12000},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q102,BF$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BF$2-$Q102)/12))))","v":12000},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q102,BG$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BG$2-$Q102)/12))))","v":12000},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q102,BH$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BH$2-$Q102)/12))))","v":14400},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q102,BI$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BI$2-$Q102)/12))))","v":14400},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q102,BJ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BJ$2-$Q102)/12))))","v":14400},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q102,BK$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BK$2-$Q102)/12))))","v":14400},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q102,BL$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BL$2-$Q102)/12))))","v":14400},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q102,BM$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BM$2-$Q102)/12))))","v":14400},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q102,BN$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BN$2-$Q102)/12))))","v":14400},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q102,BO$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BO$2-$Q102)/12))))","v":14400},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q102,BP$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BP$2-$Q102)/12))))","v":14400},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q102,BQ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BQ$2-$Q102)/12))))","v":14400},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q102,BR$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BR$2-$Q102)/12))))","v":14400},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q102,BS$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BS$2-$Q102)/12))))","v":14400},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q102,BT$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BT$2-$Q102)/12))))","v":17280},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q102,BU$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BU$2-$Q102)/12))))","v":17280},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q102,BV$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BV$2-$Q102)/12))))","v":17280},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q102,BW$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BW$2-$Q102)/12))))","v":17280},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q102,BX$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BX$2-$Q102)/12))))","v":17280},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q102,BY$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BY$2-$Q102)/12))))","v":17280},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q102,BZ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((BZ$2-$Q102)/12))))","v":17280},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q102,CA$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CA$2-$Q102)/12))))","v":17280},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q102,CB$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CB$2-$Q102)/12))))","v":17280},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q102,CC$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CC$2-$Q102)/12))))","v":17280},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q102,CD$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CD$2-$Q102)/12))))","v":17280},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q102,CE$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CE$2-$Q102)/12))))","v":17280},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q102,CF$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CF$2-$Q102)/12))))","v":20736},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q102,CG$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CG$2-$Q102)/12))))","v":20736},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q102,CH$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CH$2-$Q102)/12))))","v":20736},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q102,CI$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CI$2-$Q102)/12))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2<$Q102,CJ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CJ$2-$Q102)/12))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2<$Q102,CK$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CK$2-$Q102)/12))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2<$Q102,CL$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CL$2-$Q102)/12))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2<$Q102,CM$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CM$2-$Q102)/12))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2<$Q102,CN$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CN$2-$Q102)/12))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2<$Q102,CO$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CO$2-$Q102)/12))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2<$Q102,CP$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CP$2-$Q102)/12))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2<$Q102,CQ$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CQ$2-$Q102)/12))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2<$Q102,CR$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CR$2-$Q102)/12))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2<$Q102,CS$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CS$2-$Q102)/12))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2<$Q102,CT$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CT$2-$Q102)/12))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2<$Q102,CU$2>$Q104),0,$Q105*$Q106*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q107,INT((CU$2-$Q102)/12))))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-02-01","^",{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"I101","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q101)=0,Q101=0,Q101=\"\"),1,SUMIFS($2:$2,$11:$11,Q101))","v":10},null,{"$f":"IF(G102<>0,1,IF(OR($Q102=\"\",$Q102=0),0,IF($R102=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H102))),$Q102)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q102-IF(OR(SUMIFS($2:$2,$11:$11,Q101)=0,Q101=0,Q101=\"\"),1,SUMIFS($2:$2,$11:$11,Q101)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G103<>0,1,IF(OR($Q103=\"\",$Q103=0),0,IF($R103=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H103))),$Q103)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"I103","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q103)=0,Q103=0,Q103=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q103))","v":60},null,{"$f":"IF(G104<>0,1,IF(OR($Q104=\"\",$Q104=0),0,IF($R104=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H104))),$Q104)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q104-IF(OR(SUMIFS($2:$2,$11:$11,Q103)=0,Q103=0,Q103=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q103)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$310","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$310","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G105<>0,1,IF(OR($Q105=\"\",$Q105=0),0,IF($R105=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H105))),$Q105)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$311","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G106<>0,1,IF(OR($Q106=\"\",$Q106=0),0,IF($R106=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H106))),$Q106)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$312","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$289","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G107<>0,1,IF(OR($Q107=\"\",$Q107=0),0,IF($R107=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H107))),$Q107)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z109:$CV109)","v":706368},null,null,{"$f":"IF(AA$11=\"\",0,$Q111*(IF(AA$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AA$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AA$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AA$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,AA$2+INT(-$Q116))))","v":0},0,0,0,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,{"$f":"IF(BG$11=\"\",0,$Q111*(IF(BG$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BG$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BG$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BG$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,BG$2+INT(-$Q116))))","v":12000},14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q111*(IF(CM$2=1,SUMIFS($Z100:$CV100,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q113))+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,INT($Q113)+1),0)+($Q113-INT($Q113))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CM$2+INT($Q113)+1)+(INT($Q113)+1-$Q113)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CM$2+INT($Q113)))+$Q114*((-$Q116-INT(-$Q116))*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CM$2+INT(-$Q116)+1)+(INT(-$Q116)+1+$Q116)*SUMIFS($Z100:$CV100,$Z$2:$CV$2,CM$2+INT(-$Q116))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",1,null,{"$f":"IF(G111<>0,1,IF(OR($Q111=\"\",$Q111=0),0,IF($R111=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H111))),$Q111)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q112/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G113<>0,1,IF(OR($Q113=\"\",$Q113=0),0,IF($R113=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H113))),$Q113)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q113-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q112/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,{"$f":"IF($R114=\"^\",IF(COUNTIF(Lists!$13:$13,H114)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q111","v":0},null,{"$f":"IF(G114<>0,1,IF(OR($Q114=\"\",$Q114=0),0,IF($R114=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H114))),$Q114)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q114-(100%-Q111))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие расходы отдела продаж"},{"$f":"I110","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q115/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q116-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q115/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H100","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z118:$CV118)","v":706368},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA100:AA100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA100:AB100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA100:AC100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA100:AD100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA100:AE100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA100:AF100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA100:AG100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA100:AH100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA100:AI100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA100:AJ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA100:AK100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA100:AL100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA100:AM100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA100:AN100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA100:AO100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA100:AP100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA100:AQ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA100:AR100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA100:AS100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA100:AT100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA100:AU100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA100:AV100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA100:AW100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA100:AX100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA100:AY100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA100:AZ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA100:BA100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA100:BB100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA100:BC100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA100:BD100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA100:BE100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA100:BF100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA100:BG100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA100:BH100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA100:BI100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA100:BJ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA100:BK100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA100:BL100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA100:BM100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA100:BN100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA100:BO100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA100:BP100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA100:BQ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA100:BR100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA100:BS100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA100:BT100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA100:BU100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA100:BV100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA100:BW100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA100:BX100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA100:BY100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA100:BZ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA100:CA100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA100:CB100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA100:CC100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA100:CD100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA100:CE100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA100:CF100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA100:CG100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA100:CH100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA100:CI100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA100:CJ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA100:CK100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA100:CL100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA100:CM100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA100:CN100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA100:CO100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA100:CP100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA100:CQ100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA100:CR100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA100:CS100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA100:CT100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA100:CU100,INDIRECT(ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A121,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$240","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":120},null,null,null,null,null,{"$f":"IF($R120=\"^\",IF(COUNTIF(Lists!$13:$13,H120)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие расходы отдела продаж"},{"$f":"I119","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X120-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA120>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z120:$CV120)","v":1},"*",null,{"$f":"100%-SUM($AB120:$CV120)","v":1}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие расходы отдела продаж"},{"$f":"I119","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X120-SUM($Z121:$CV121))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z120:$CV120,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},"Завершение расчетов",null,null,null,{"$f":"\"конец \"&K16&\" блока продаж\"","v":"конец 1 блока продаж"}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$77","v":"Поток потенциальных заказов"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K126)+1)=1,MAX(K$15:K126)+1,0)","v":2},{"$f":"\"начало \"&K127&\" блока продаж\"","v":"начало 2 блока продаж"}]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},{"$f":"Sales!$H$21","v":"Нормативы коммерческих затрат"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z132:$CV132)","v":2.2000000000000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q133:$Q136,AA133:AA136))","v":2.2000000000000002},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q133:$Q136,AB133:AB136))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q133:$Q136,CN133:CN136))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X132-SUM($Z137:$CV137))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z132:$CV132,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z132:$CV132,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z132:$CV132,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,2.2000000000000002]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z138:$CV138)","v":8922040.6639004163},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA128:AA128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA128:AB128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA128:AC128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA128:AD128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA128:AE128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2921.1618257261416},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA128:AF128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7531.1203319502092},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA128:AG128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10516.182572614111},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA128:AH128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13053.941908713694},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA128:AI128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10735.269709543569},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA128:AJ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18622.406639004152},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA128:AK128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":35053.941908713692},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA128:AL128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49970.12448132781},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA128:AM128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":59810.78838174275},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA128:AN128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":65388.381742738595},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA128:AO128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":55502.074688796682},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA128:AP128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84987.551867219925},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA128:AQ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":105453.94190871371},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA128:AR128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":106668.04979253112},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA128:AS128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":91578.423236514529},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA128:AT128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":81518.672199170134},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA128:AU128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":52033.195020746891},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA128:AV128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":73540.248962655605},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA128:AW128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":116554.35684647305},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA128:AX128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143264.73029045641},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA128:AY128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":150549.37759336099},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA128:AZ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":146560.16597510377},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA128:BA128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":117941.90871369296},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA128:BB128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":172403.31950207471},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA128:BC128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205357.67634854774},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA128:BD128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":200327.80082987554},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA128:BE128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":166506.22406639004},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA128:BF128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143958.5062240664},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA128:BG128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":89497.095435684649},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA128:BH128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123492.11618257262},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA128:BI128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":191482.15767634858},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA128:BJ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":230680.49792531121},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA128:BK128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":237965.14522821578},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA128:BL128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":227731.95020746888},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA128:BM128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":180381.74273858921},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA128:BN128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":259819.08713692945},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA128:BO128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":305261.41078838176},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA128:BP128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":293987.55186721997},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA128:BQ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":241434.02489626556},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA128:BR128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":206398.34024896269},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA128:BS128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":125400.00000000001},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA128:BT128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":167200},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA128:BU128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":250800.00000000003},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA128:BV128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":292600},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA128:BW128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":292600},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA128:BX128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":271700},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA128:BY128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209000.00000000003},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA128:BZ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":292600},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA128:CA128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":334400},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA128:CB128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":313500},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA128:CC128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":250800.00000000003},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA128:CD128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209000.00000000003},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA128:CE128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":125400.00000000001},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA128:CF128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":167200},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA128:CG128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":250800.00000000003},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA128:CH128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":292600},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA128:CI128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA128:CJ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA128:CK128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA128:CL128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA128:CM128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA128:CN128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA128:CO128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA128:CP128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA128:CQ128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA128:CR128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA128:CS128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA128:CT128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA128:CU128,INDIRECT(ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A137,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"H140","v":"Прямые переменные коммерческие расходы"},{"$f":"I141","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G143<>0,1,IF(OR($Q143=\"\",$Q143=0),0,IF($R143=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H143))),$Q143)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"Sales!$H$43","v":"Затраты времени на одну маску"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z154:$CV154)","v":5.8333333333333327E-4},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q155:$Q158,AA155:AA158)/60)","v":5.8333333333333327E-4},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q155:$Q158,AB155:AB158))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q155:$Q158,CN155:CN158))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H154","v":"Затраты времени на одну маску"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",0.02,null,{"$f":"IF(G155<>0,1,IF(OR($Q155=\"\",$Q155=0),0,IF($R155=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H155))),$Q155)=1,0,1),0)))","v":0},{"$f":"IF($X155=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z155:$CV155)","v":1},"*",null,1]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"Sales!$H$49","v":"Затраты времени сотрудников отдела продаж"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z160:$CV160)","v":2365.6926002766254},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA128:AA128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA128:AB128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA128:AC128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA128:AD128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA128:AE128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0.77455048409405247},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA128:AF128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1.9968879668049795},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA128:AG128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2.7883817427385895},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA128:AH128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3.4612724757952971},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA128:AI128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2.8464730290456428},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA128:AJ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4.9377593360995844},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA128:AK128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9.2946058091286297},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA128:AL128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13.249654218533887},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA128:AM128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15.858921161825727},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA128:AN128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17.337828492392806},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA128:AO128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14.716459197786996},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA128:AP128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22.534578146611342},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA128:AQ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27.961272475795294},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA128:AR128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28.283195020746884},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA128:AS128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24.282157676348547},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA128:AT128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21.61479944674965},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA128:AU128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13.79668049792531},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA128:AV128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19.499308437067771},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA128:AW128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30.904564315352697},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA128:AX128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37.986860304287681},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA128:AY128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":39.918395573997223},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA128:AZ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":38.860650069156293},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA128:BA128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31.272475795297368},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA128:BB128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":45.713001383125864},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA128:BC128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":54.450899031811893},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA128:BD128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":53.117219917012441},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA128:BE128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44.149377593360988},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA128:BF128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":38.170816044260029},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA128:BG128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23.730290456431533},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA128:BH128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":32.744121715076069},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA128:BI128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50.771784232365142},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA128:BJ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":61.165283540802207},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA128:BK128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":63.096818810511749},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA128:BL128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":60.383471645919769},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA128:BM128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":47.828492392807739},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA128:BN128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":68.891424619640375},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA128:BO128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":80.940525587828475},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA128:BP128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77.951244813278009},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA128:BQ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":64.01659751037343},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA128:BR128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":54.7268326417704},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA128:BS128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33.25},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA128:BT128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44.333333333333329},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA128:BU128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":66.5},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA128:BV128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77.583333333333329},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA128:BW128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77.583333333333329},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA128:BX128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":72.041666666666657},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA128:BY128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":55.416666666666664},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA128:BZ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77.583333333333329},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA128:CA128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":88.666666666666657},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA128:CB128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83.124999999999986},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA128:CC128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":66.5},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA128:CD128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":55.416666666666664},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA128:CE128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33.25},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA128:CF128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44.333333333333329},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA128:CG128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":66.5},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA128:CH128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77.583333333333329},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA128:CI128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA128:CJ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA128:CK128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA128:CL128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA128:CM128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA128:CN128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA128:CO128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA128:CP128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA128:CQ128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA128:CR128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA128:CS128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA128:CT128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA128:CU128,INDIRECT(ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A159,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H164","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$288","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$288","v":"руб./мес."},null,null,"*",35000,null,{"$f":"IF(G165<>0,1,IF(OR($Q165=\"\",$Q165=0),0,IF($R165=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H165))),$Q165)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,{"$f":"IF($R171=\"^\",IF(COUNTIF(Lists!$13:$13,H171)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ менеджеров по продаже"},{"$f":"I169","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G171<>0,1,IF(OR($Q171=\"\",$Q171=0),0,IF($R171=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H171))),$Q171)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"H168","v":"ФОТ менеджеров по продаже"},{"$f":"I169","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q171/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G172<>0,1,IF(OR($Q172=\"\",$Q172=0),0,IF($R172=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H172))),$Q172)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q172-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q171/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"H164","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z177:$CV177)","v":690789.31639519625},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA164:AA164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA164:AB164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA164:AC164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA164:AD164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA164:AE164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":169.43291839557398},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA164:AF164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":436.81924273858925},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA164:AG164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":609.95850622406635},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA164:AH164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":757.15335408022133},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA164:AI164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":757.15335408022133},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA164:AJ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1080.1348547717841},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA164:AK164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2033.1950207468878},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA164:AL164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2898.3618603042883},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA164:AM164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3573.2131742738593},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA164:AN164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3906.4294821922545},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA164:AO164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3906.4294821922545},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA164:AP164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5077.3221386583682},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA164:AQ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6300.0242047026277},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA164:AR164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6372.5573781120329},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA164:AS164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6372.5573781120329},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA164:AT164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6372.5573781120329},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA164:AU164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6372.5573781120329},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA164:AV164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6372.5573781120329},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA164:AW164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6963.1846473029045},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA164:AX164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8558.9144623098182},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA164:AY164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9263.9369078492364},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA164:AZ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9263.9369078492364},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA164:BA164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9263.9369078492364},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA164:BB164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10608.701942859612},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA164:BC164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12636.52223374827},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA164:BD164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12636.52223374827},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA164:BE164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12636.52223374827},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA164:BF164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12636.52223374827},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA164:BG164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12636.52223374827},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA164:BH164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12636.52223374827},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA164:BI164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12636.52223374827},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA164:BJ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14194.742036220607},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA164:BK164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15082.286959327452},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA164:BL164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15082.286959327452},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA164:BM164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15082.286959327452},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA164:BN164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16467.394945388136},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA164:BO164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19347.540122752413},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA164:BP164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19347.540122752413},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA164:BQ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19347.540122752413},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA164:BR164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19347.540122752413},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA164:BS164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19347.540122752413},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA164:BT164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19347.540122752413},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA164:BU164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19347.540122752413},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA164:BV164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19347.540122752413},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA164:BW164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19927.966326434984},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA164:BX164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19927.966326434984},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA164:BY164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19927.966326434984},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA164:BZ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19927.966326434984},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA164:CA164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21830.181293958329},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA164:CB164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21830.181293958329},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA164:CC164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21830.181293958329},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA164:CD164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21830.181293958329},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA164:CE164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21830.181293958329},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA164:CF164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21830.181293958329},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA164:CG164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21830.181293958329},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA164:CH164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21830.181293958329},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA164:CI164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA164:CJ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA164:CK164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA164:CL164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA164:CM164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA164:CN164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA164:CO164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA164:CP164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA164:CQ164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA164:CR164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA164:CS164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA164:CT164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA164:CU164,INDIRECT(ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A180,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":182},null,null,null,null,null,{"$f":"IF($R182=\"^\",IF(COUNTIF(Lists!$13:$13,H182)=1,0,1),0)","v":0},{"$f":"Sales!$H$71","v":"Конверсия в решение о покупке"},null,null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z182:$CV182)","v":0.9},null,null,{"$f":"IF(AA$11=\"\",0,$Q183*AA183)","v":0.9},{"$f":"IF(AB$11=\"\",0,$Q183*AB183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q183*CN183)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187}]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K127","v":2},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X194-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z194:$CV194)","v":36499.257261410807},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":11.950207468879679},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":30.809128630705427},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":43.020746887966851},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":53.402489626556061},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":43.917012448132823},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":76.182572614107954},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":143.40248962655613},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":204.42323651452304},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":244.68049792531147},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":267.49792531120357},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":227.05394190871388},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":347.67634854771819},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":431.40248962655642},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":436.3692946058095},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":374.63900414937791},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":333.48547717842354},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":212.86307053941928},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":300.84647302904591},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":476.81327800829922},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":586.08298755186763},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":615.88381742738648},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":599.56431535269769},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":482.48962655601701},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":705.28630705394266},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":840.09958506224154},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":819.52282157676427},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":681.16182572614173},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":588.9211618257267},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":366.12448132780116},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":505.19502074688842},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":783.33609958506304},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":943.69294605809216},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":973.49377593361089},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":931.63070539419175},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":737.92531120332012},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1062.8962655601667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1248.7966804979264},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1202.676348547719},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":987.68464730290532},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":844.35684647302992},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":513.00000000000045},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":684.00000000000057},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1026.0000000000009},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1197.0000000000011},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1197.0000000000011},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1111.5000000000009},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":855.0000000000008},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1197.0000000000011},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1368.0000000000011},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1282.5000000000011},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1026.0000000000009},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":855.0000000000008},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":513.00000000000045},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":684.00000000000057},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1026.0000000000009},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":1197.0000000000011},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H194,Prdction!$I:$I,\"\",Prdction!$L:$L,$L194))","v":0}]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H198","v":"Условия предоплаты от клиентов"},{"$f":"Sales!$I$88","v":"Процент предоплаты и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",1,null,{"$f":"IF(G199<>0,1,IF(OR($Q199=\"\",$Q199=0),0,IF($R199=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H199))),$Q199)=1,0,1),0)))","v":0},{"$f":"IF($X199=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z199:$CV199)","v":1},"*",null,1]
[{"$f":"ROW()","v":204}]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X202-SUM($Z205:$CV205))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z202:$CV202,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z202:$CV202,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z202:$CV202,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-03-01","^",{"$f":"IF(G212<>0,1,IF(OR($Q212=\"\",$Q212=0),0,IF($R212=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H212))),$Q212)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,null,{"$f":"IF($R216=\"^\",IF(COUNTIF(Lists!$13:$13,H216)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$310","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$310","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G216<>0,1,IF(OR($Q216=\"\",$Q216=0),0,IF($R216=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H216))),$Q216)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":221},null,null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":222},null,null,null,null,null,{"$f":"IF($R222=\"^\",IF(COUNTIF(Lists!$13:$13,H222)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",1,null,{"$f":"IF(G222<>0,1,IF(OR($Q222=\"\",$Q222=0),0,IF($R222=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H222))),$Q222)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":227},null,null,null,null,null,{"$f":"IF($R227=\"^\",IF(COUNTIF(Lists!$13:$13,H227)=1,0,1),0)","v":0},{"$f":"H220","v":"Прочие расходы отдела продаж"},{"$f":"I221","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q226/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G227<>0,1,IF(OR($Q227=\"\",$Q227=0),0,IF($R227=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H227))),$Q227)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q227-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q226/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":232},null,null,null,null,null,{"$f":"IF($R232=\"^\",IF(COUNTIF(Lists!$13:$13,H232)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие расходы отдела продаж"},{"$f":"I230","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X231-SUM($Z232:$CV232))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z231:$CV231,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":234},null,null,null,null,null,{"$f":"IF($R234=\"^\",IF(COUNTIF(Lists!$13:$13,H234)=1,0,1),0)","v":0},{"$f":"Sales!$H$123","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K127&\" блока продаж\"","v":"конец 2 блока продаж"}]
[{"$f":"ROW()","v":239},null,null,null,null,null,{"$f":"IF($R239=\"^\",IF(COUNTIF(Lists!$13:$13,H239)=1,0,1),0)","v":0},{"$f":"H238","v":"Поток потенциальных заказов"},{"$f":"IF(OR(K238=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K238)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K238)))","v":"Полумаски FFP3"},null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$80","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z239:$CV239)","v":9124814.3153526969},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":2987.5518672199169},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":7702.282157676349},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":10755.186721991704},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":13350.622406639004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":10979.253112033195},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":19045.643153526969},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":35850.622406639006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":51105.80912863071},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":61170.12448132781},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":66874.481327800822},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":56763.485477178423},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":86919.087136929462},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":107850.622406639},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":109092.32365145229},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":93659.751037344395},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":83371.369294605815},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":53215.767634854768},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":75211.618257261405},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":119203.31950207468},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":146520.74688796679},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":153970.95435684646},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":149891.07883817426},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":120622.40663900414},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":176321.57676348547},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":210024.89626556015},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":204880.70539419085},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":170290.45643153528},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":147230.29045643154},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":91531.120331950209},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":126298.75518672199},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":195834.02489626556},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":235923.23651452281},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":243373.44398340248},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":232907.67634854771},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":184481.32780082987},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":265724.06639004144},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":312199.17012448132},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":300669.08713692945},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":246921.16182572613},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":211089.21161825725},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":128250},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":171000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":256500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":299250},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":299250},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":277875},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":213750},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":299250},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":342000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":320625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":256500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":213750},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":128250},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":171000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":256500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":299250},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H239,Mrkting!$I:$I,$I239))","v":0}]
[{"$f":"ROW()","v":244},null,null,null,null,null,{"$f":"IF($R244=\"^\",IF(COUNTIF(Lists!$13:$13,H244)=1,0,1),0)","v":0},{"$f":"H243","v":"Нормативы коммерческих затрат"},{"$f":"Items!$AD$16","v":"Представительские расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G244<>0,1,IF(OR($Q244=\"\",$Q244=0),0,IF($R244=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H244))),$Q244)=1,0,1),0)))","v":0},{"$f":"IF($X244=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z244:$CV244)","v":1},"*",null,1]
[{"$f":"ROW()","v":249},null,null,null,null,null,{"$f":"IF($R249=\"^\",IF(COUNTIF(Lists!$13:$13,H249)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z249:$CV249)","v":20074591.493775934},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA239:AA239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA239:AB239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA239:AC239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA239:AD239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA239:AE239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6572.6141078838173},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA239:AF239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16945.020746887971},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA239:AG239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23661.410788381752},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA239:AH239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29371.369294605811},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA239:AI239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24154.356846473031},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA239:AJ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":41900.414937759335},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA239:AK239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":78871.369294605815},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA239:AL239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":112432.78008298758},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA239:AM239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":134574.27385892119},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA239:AN239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":147123.85892116182},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA239:AO239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":124879.66804979254},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA239:AP239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":191221.99170124484},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA239:AQ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":237271.36929460583},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA239:AR239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":240003.11203319504},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA239:AS239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":206051.4522821577},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA239:AT239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183417.01244813279},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA239:AU239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":117074.68879668049},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA239:AV239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":165465.5601659751},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA239:AW239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":262247.30290456431},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA239:AX239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":322345.64315352694},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA239:AY239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":338736.09958506224},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA239:AZ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":329760.37344398338},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA239:BA239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":265369.29460580915},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA239:BB239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":387907.46887966804},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA239:BC239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":462054.77178423235},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA239:BD239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":450737.55186721991},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA239:BE239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":374639.00414937764},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA239:BF239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":323906.63900414942},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA239:BG239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":201368.46473029046},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA239:BH239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":277857.2614107884},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA239:BI239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":430834.85477178427},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA239:BJ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":519031.12033195025},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA239:BK239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":535421.57676348556},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA239:BL239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":512396.88796680502},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA239:BM239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":405858.92116182571},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA239:BN239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":584592.94605809124},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA239:BO239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":686838.17427385889},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA239:BP239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":661471.99170124484},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA239:BQ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":543226.55601659755},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA239:BR239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":464396.26556016598},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA239:BS239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":282150},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA239:BT239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":376200.00000000006},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA239:BU239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":564300},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA239:BV239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":658350},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA239:BW239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":658350},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA239:BX239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":611325},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA239:BY239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":470250.00000000006},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA239:BZ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":658350},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA239:CA239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":752400.00000000012},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA239:CB239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":705375},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA239:CC239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":564300},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA239:CD239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":470250.00000000006},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA239:CE239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":282150},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA239:CF239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":376200.00000000006},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA239:CG239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":564300},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA239:CH239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":658350},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA239:CI239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA239:CJ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA239:CK239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA239:CL239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA239:CM239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA239:CN239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA239:CO239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA239:CP239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA239:CQ239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA239:CR239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA239:CS239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA239:CT239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA239:CU239,INDIRECT(ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A248,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":254},null,null,null,null,null,{"$f":"IF($R254=\"^\",IF(COUNTIF(Lists!$13:$13,H254)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G254<>0,1,IF(OR($Q254=\"\",$Q254=0),0,IF($R254=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H254))),$Q254)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":257},null,null,null,null,null,{"$f":"IF($R257=\"^\",IF(COUNTIF(Lists!$13:$13,H257)=1,0,1),0)","v":0},{"$f":"H251","v":"Прямые переменные коммерческие расходы"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G257<>0,1,IF(OR($Q257=\"\",$Q257=0),0,IF($R257=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H257))),$Q257)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":261},null,null,null,null,null,{"$f":"IF($R261=\"^\",IF(COUNTIF(Lists!$13:$13,H261)=1,0,1),0)","v":0},{"$f":"H260","v":"Прямые переменные коммерческие расходы"},{"$f":"Sales!$I$39","v":"Срок цикла продаж и производства"},null,null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G261<>0,1,IF(OR($Q261=\"\",$Q261=0),0,IF($R261=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H261))),$Q261)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H265","v":"Затраты времени на одну маску"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",0.02,null,{"$f":"IF(G266<>0,1,IF(OR($Q266=\"\",$Q266=0),0,IF($R266=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H266))),$Q266)=1,0,1),0)))","v":0},{"$f":"IF($X266=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z266:$CV266)","v":1},"*",null,1]
[{"$f":"ROW()","v":271},null,null,null,null,null,{"$f":"IF($R271=\"^\",IF(COUNTIF(Lists!$13:$13,H271)=1,0,1),0)","v":0},{"$f":"Sales!$H$49","v":"Затраты времени сотрудников отдела продаж"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z271:$CV271)","v":5322.8083506224057},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA239:AA239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA239:AB239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA239:AC239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA239:AD239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA239:AE239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1.7427385892116181},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA239:AF239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4.4929979253112036},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA239:AG239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6.2738589211618265},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA239:AH239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7.7878630705394185},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA239:AI239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6.4045643153526965},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA239:AJ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11.109958506224064},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA239:AK239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20.912863070539419},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA239:AL239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29.811721991701244},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA239:AM239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":35.682572614107883},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA239:AN239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":39.010114107883808},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA239:AO239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33.112033195020743},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA239:AP239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50.702800829875514},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA239:AQ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":62.912863070539409},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA239:AR239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":63.637188796680498},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA239:AS239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":54.634854771784227},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA239:AT239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":48.633298755186722},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA239:AU239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31.042531120331944},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA239:AV239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43.873443983402481},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA239:AW239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":69.535269709543556},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA239:AX239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":85.470435684647285},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA239:AY239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":89.816390041493761},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA239:AZ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":87.436462655601645},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA239:BA239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":70.36307053941907},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA239:BB239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":102.85425311203318},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA239:BC239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122.51452282157675},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA239:BD239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":119.51374481327798},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA239:BE239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":99.336099585062229},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA239:BF239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":85.884336099585056},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA239:BG239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":53.393153526970949},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA239:BH239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":73.674273858921154},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA239:BI239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":114.23651452282157},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA239:BJ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":137.62188796680496},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA239:BK239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":141.96784232365144},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA239:BL239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":135.8628112033195},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA239:BM239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":107.61410788381741},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA239:BN239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":155.00570539419081},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA239:BO239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":182.11618257261409},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA239:BP239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":175.39030082987549},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA239:BQ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":144.03734439834022},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA239:BR239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123.13537344398338},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA239:BS239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":74.812499999999986},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA239:BT239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":99.749999999999986},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA239:BU239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":149.62499999999997},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA239:BV239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":174.56249999999997},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA239:BW239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":174.56249999999997},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA239:BX239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":162.09374999999997},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA239:BY239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":124.68749999999999},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA239:BZ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":174.56249999999997},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA239:CA239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":199.49999999999997},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA239:CB239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":187.03124999999997},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA239:CC239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":149.62499999999997},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA239:CD239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":124.68749999999999},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA239:CE239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":74.812499999999986},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA239:CF239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":99.749999999999986},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA239:CG239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":149.62499999999997},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA239:CH239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":174.56249999999997},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA239:CI239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA239:CJ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA239:CK239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA239:CL239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA239:CM239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA239:CN239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA239:CO239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA239:CP239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA239:CQ239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA239:CR239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA239:CS239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA239:CT239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA239:CU239,INDIRECT(ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A270,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":272}]
[{"$f":"ROW()","v":280},null,null,null,null,null,{"$f":"IF($R280=\"^\",IF(COUNTIF(Lists!$13:$13,H280)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":283},null,null,null,null,null,{"$f":"IF($R283=\"^\",IF(COUNTIF(Lists!$13:$13,H283)=1,0,1),0)","v":0},{"$f":"H279","v":"ФОТ менеджеров по продаже"},{"$f":"I280","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q282/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G283<>0,1,IF(OR($Q283=\"\",$Q283=0),0,IF($R283=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H283))),$Q283)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q283-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q282/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":288},null,null,null,null,null,{"$f":"IF($R288=\"^\",IF(COUNTIF(Lists!$13:$13,H288)=1,0,1),0)","v":0},{"$f":"H275","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z288:$CV288)","v":1554275.9618891906},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA275:AA275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA275:AB275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA275:AC275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA275:AD275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA275:AE275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":381.22406639004146},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA275:AF275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":982.84329616182572},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA275:AG275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1372.4066390041496},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA275:AH275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1703.5950466804977},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA275:AI275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1703.5950466804977},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA275:AJ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2430.3034232365139},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA275:AK275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4574.6887966804979},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA275:AL275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6521.3141856846469},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA275:AM275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8039.7296421161818},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA275:AN275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8789.466334932571},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA275:AO275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8789.466334932571},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA275:AP275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11423.974811981327},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA275:AQ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14175.05446058091},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA275:AR275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14338.254100752074},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA275:AS275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14338.254100752074},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA275:AT275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14338.254100752074},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA275:AU275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14338.254100752074},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA275:AV275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14338.254100752074},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA275:AW275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15667.165456431532},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA275:AX275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19257.557540197089},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA275:AY275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20843.858042660784},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA275:AZ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20843.858042660784},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA275:BA275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20843.858042660784},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA275:BB275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23869.579371434123},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA275:BC275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28432.175025933604},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA275:BD275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28432.175025933604},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA275:BE275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28432.175025933604},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA275:BF275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28432.175025933604},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA275:BG275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28432.175025933604},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA275:BH275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28432.175025933604},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA275:BI275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28432.175025933604},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA275:BJ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31938.16958149636},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA275:BK275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33935.14565848677},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA275:BL275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33935.14565848677},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA275:BM275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33935.14565848677},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA275:BN275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37051.638627123299},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA275:BO275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43531.965276192946},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA275:BP275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43531.965276192946},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA275:BQ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43531.965276192946},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA275:BR275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43531.965276192946},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA275:BS275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43531.965276192946},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA275:BT275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43531.965276192946},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA275:BU275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43531.965276192946},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA275:BV275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43531.965276192946},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA275:BW275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44837.924234478727},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA275:BX275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44837.924234478727},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA275:BY275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44837.924234478727},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA275:BZ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44837.924234478727},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA275:CA275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49117.907911406241},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA275:CB275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49117.907911406241},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA275:CC275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49117.907911406241},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA275:CD275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49117.907911406241},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA275:CE275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49117.907911406241},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA275:CF275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49117.907911406241},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA275:CG275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49117.907911406241},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA275:CH275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49117.907911406241},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA275:CI275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA275:CJ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA275:CK275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA275:CL275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA275:CM275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA275:CN275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA275:CO275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA275:CP275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA275:CQ275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA275:CR275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA275:CS275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA275:CT275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA275:CU275,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":289},null,null,null,null,null,{"$f":"IF($R289=\"^\",IF(COUNTIF(Lists!$13:$13,H289)=1,0,1),0)","v":0},{"$f":"H288","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$240","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":294},null,null,null,null,null,{"$f":"IF($R294=\"^\",IF(COUNTIF(Lists!$13:$13,H294)=1,0,1),0)","v":0},{"$f":"H293","v":"Конверсия в решение о покупке"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",1,null,{"$f":"IF(G294<>0,1,IF(OR($Q294=\"\",$Q294=0),0,IF($R294=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H294))),$Q294)=1,0,1),0)))","v":0},{"$f":"IF(ABS($X294-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z294:$CV294)","v":1},"*",null,1]
[{"$f":"ROW()","v":298}]
[{"$f":"ROW()","v":305},null,null,null,null,null,{"$f":"IF($R305=\"^\",IF(COUNTIF(Lists!$13:$13,H305)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K238","v":3},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X305-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z305:$CV305)","v":91248.143153527009},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":29.875518672199195},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":77.022821576763562},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":107.55186721991714},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":133.50622406639016},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":109.79253112033204},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":190.45643153526987},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":358.50622406639036},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":511.05809128630756},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":611.70124481327866},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":668.74481327800879},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":567.63485477178472},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":869.19087136929534},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1078.506224066391},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1090.9232365145238},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":936.59751037344483},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":833.71369294605893},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":532.15767634854819},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":752.11618257261478},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1192.0331950207478},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1465.2074688796692},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1539.709543568466},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1498.9107883817439},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1206.2240663900425},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1763.2157676348563},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2100.2489626556035},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2048.8070539419105},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1702.9045643153543},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1472.3029045643168},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":915.31120331950285},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1262.9875518672211},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1958.3402489626574},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2359.2323651452302},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2433.7344398340269},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2329.0767634854792},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1844.8132780083004},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2657.2406639004166},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":3121.9917012448159},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":3006.6908713692969},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2469.2116182572636},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2110.8921161825742},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1282.5000000000011},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1710.0000000000016},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2565.0000000000023},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2992.5000000000027},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2992.5000000000027},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2778.7500000000023},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2137.5000000000018},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2992.5000000000027},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":3420.0000000000032},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":3206.2500000000027},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2565.0000000000023},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2137.5000000000018},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1282.5000000000011},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":1710.0000000000016},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2565.0000000000023},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":2992.5000000000027},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H305,Prdction!$I:$I,\"\",Prdction!$L:$L,$L305))","v":0}]
[{"$f":"ROW()","v":306}]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X313-SUM($Z316:$CV316))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z313:$CV313,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z313:$CV313,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z313:$CV313,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":321}]
[{"$f":"ROW()","v":323},null,null,null,null,null,{"$f":"IF($R323=\"^\",IF(COUNTIF(Lists!$13:$13,H323)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-02-01","^",{"$f":"IF(G323<>0,1,IF(OR($Q323=\"\",$Q323=0),0,IF($R323=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H323))),$Q323)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":328},null,null,null,null,null,{"$f":"IF($R328=\"^\",IF(COUNTIF(Lists!$13:$13,H328)=1,0,1),0)","v":0},{"$f":"H322","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$311","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",5000,null,{"$f":"IF(G328<>0,1,IF(OR($Q328=\"\",$Q328=0),0,IF($R328=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H328))),$Q328)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":333},null,null,null,null,null,{"$f":"IF($R333=\"^\",IF(COUNTIF(Lists!$13:$13,H333)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",1,null,{"$f":"IF(G333<>0,1,IF(OR($Q333=\"\",$Q333=0),0,IF($R333=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H333))),$Q333)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":338},null,null,null,null,null,{"$f":"IF($R338=\"^\",IF(COUNTIF(Lists!$13:$13,H338)=1,0,1),0)","v":0},{"$f":"H331","v":"Прочие расходы отдела продаж"},{"$f":"I332","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q337/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G338<>0,1,IF(OR($Q338=\"\",$Q338=0),0,IF($R338=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H338))),$Q338)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q338-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q337/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":339}]
[{"$f":"ROW()","v":343},null,null,null,null,null,{"$f":"IF($R343=\"^\",IF(COUNTIF(Lists!$13:$13,H343)=1,0,1),0)","v":0},{"$f":"H340","v":"Прочие расходы отдела продаж"},{"$f":"I341","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X342-SUM($Z343:$CV343))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z342:$CV342,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":350},null,null,null,null,null,{"$f":"IF($R350=\"^\",IF(COUNTIF(Lists!$13:$13,H350)=1,0,1),0)","v":0},{"$f":"H349","v":"Поток потенциальных заказов"},{"$f":"IF(OR(K349=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K349)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K349)))","v":"Полумаски FFP4"},null,null,{"$f":"K349","v":4},{"$f":"Mrkting!$M$79","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z350:$CV350)","v":12166419.087136928},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":3983.402489626556},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":10269.709543568466},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":14340.248962655603},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":17800.82987551867},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":14639.004149377592},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":25394.190871369294},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":47800.82987551867},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":68141.078838174275},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":81560.165975103737},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":89165.975103734439},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":75684.647302904559},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":115892.1161825726},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":143800.82987551866},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":145456.43153526969},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":124879.66804979253},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":111161.82572614108},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":70954.35684647302},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":100282.15767634854},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":158937.75933609958},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":195360.99585062236},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":205294.60580912861},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":199854.77178423235},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":160829.8755186722},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":235095.43568464729},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":280033.19502074685},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":273174.27385892114},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":227053.94190871366},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":196307.0539419087},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":122041.4937759336},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":168398.34024896263},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":261112.03319502072},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":314564.3153526971},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":324497.92531120329},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":310543.56846473028},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":245975.10373443982},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":354298.75518672192},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":416265.56016597507},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":400892.11618257256},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":329228.21576763486},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":281452.28215767635},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":171000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":227999.99999999997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":342000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":399000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":399000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":370500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":285000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":399000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":455999.99999999994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":427499.99999999994},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":342000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":285000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":171000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":227999.99999999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":342000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":399000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H350,Mrkting!$I:$I,$I350))","v":0}]
[{"$f":"ROW()","v":355},null,null,null,null,null,{"$f":"IF($R355=\"^\",IF(COUNTIF(Lists!$13:$13,H355)=1,0,1),0)","v":0},{"$f":"H354","v":"Нормативы коммерческих затрат"},{"$f":"Items!$AD$16","v":"Представительские расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G355<>0,1,IF(OR($Q355=\"\",$Q355=0),0,IF($R355=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H355))),$Q355)=1,0,1),0)))","v":0},{"$f":"IF($X355=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z355:$CV355)","v":1},"*",null,1]
[{"$f":"ROW()","v":356},null,null,null,null,null,{"$f":"IF($R356=\"^\",IF(COUNTIF(Lists!$13:$13,H356)=1,0,1),0)","v":0},{"$f":"H354","v":"Нормативы коммерческих затрат"},{"$f":"Items!$AD$17","v":"Командировочные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G356<>0,1,IF(OR($Q356=\"\",$Q356=0),0,IF($R356=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H356))),$Q356)=1,0,1),0)))","v":0},{"$f":"IF($X356=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z356:$CV356)","v":1},"*",null,1]
[{"$f":"ROW()","v":361}]
[{"$f":"ROW()","v":366},null,null,null,null,null,{"$f":"IF($R366=\"^\",IF(COUNTIF(Lists!$13:$13,H366)=1,0,1),0)","v":0},{"$f":"H362","v":"Прямые переменные коммерческие расходы"},{"$f":"I363","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q365/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G366<>0,1,IF(OR($Q366=\"\",$Q366=0),0,IF($R366=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H366))),$Q366)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q366-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q365/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":372},null,null,null,null,null,{"$f":"IF($R372=\"^\",IF(COUNTIF(Lists!$13:$13,H372)=1,0,1),0)","v":0},{"$f":"H371","v":"Прямые переменные коммерческие расходы"},{"$f":"Sales!$I$39","v":"Срок цикла продаж и производства"},null,null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G372<>0,1,IF(OR($Q372=\"\",$Q372=0),0,IF($R372=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H372))),$Q372)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":373},null,null,null,null,null,{"$f":"IF($R373=\"^\",IF(COUNTIF(Lists!$13:$13,H373)=1,0,1),0)","v":0},{"$f":"H371","v":"Прямые переменные коммерческие расходы"},{"$f":"I372","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q372/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G373<>0,1,IF(OR($Q373=\"\",$Q373=0),0,IF($R373=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H373))),$Q373)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q373-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q372/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":378},null,null,null,null,null,{"$f":"IF($R378=\"^\",IF(COUNTIF(Lists!$13:$13,H378)=1,0,1),0)","v":0},{"$f":"H376","v":"Затраты времени на одну маску"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",0.01,null,{"$f":"IF(G378<>0,1,IF(OR($Q378=\"\",$Q378=0),0,IF($R378=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H378))),$Q378)=1,0,1),0)))","v":0},{"$f":"IF($X378=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z378:$CV378)","v":1},"*",null,1]
[{"$f":"ROW()","v":383}]
[{"$f":"ROW()","v":389}]
[{"$f":"ROW()","v":390},null,null,null,null,null,{"$f":"IF($R390=\"^\",IF(COUNTIF(Lists!$13:$13,H390)=1,0,1),0)","v":0},{"$f":"H386","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K349","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z390:$CV390)","v":2039622.6772446509},null,null,{"$f":"IF(AA$11=\"\",0,$Q392*(IF(AA$2=1,SUMIFS($Z386:$CV386,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q394))+($Q394-INT($Q394))*SUMIFS($Z386:$CV386,$Z$2:$CV$2,INT($Q394)+1),0)+($Q394-INT($Q394))*SUMIFS($Z386:$CV386,$Z$2:$CV$2,AA$2+INT($Q394)+1)+(INT($Q394)+1-$Q394)*SUMIFS($Z386:$CV386,$Z$2:$CV$2,AA$2+INT($Q394)))+$Q395*((-$Q397-INT(-$Q397))*SUMIFS($Z386:$CV386,$Z$2:$CV$2,AA$2+INT(-$Q397)+1)+(INT(-$Q397)+1+$Q397)*SUMIFS($Z386:$CV386,$Z$2:$CV$2,AA$2+INT(-$Q397))))","v":0},0,0,0,254.14937759336098,909.37824170124486,1570.1666234439836,2050.6677904564312,2271.4600622406633,2755.9323132780073,4669.9948132780073,7397.3353215767629,9707.3625518672197,11219.46398469917,11719.288446576764,13475.627431275932,17066.019515041491,19008.872374221988,19117.672134336095,19117.672134336095,19117.672134336095,19117.672134336095,20003.613038122403,23283.148664419081,26734.277055238585,27791.810723547711,27791.810723547711,29808.958276063273,34867.836264911821,37909.566701244803,37909.566701244803,37909.566701244803,37909.566701244803,37909.566701244803,37909.566701244803,40246.89640495331,43915.543493322082,45246.860877982348,45246.860877982348,47324.522857073374,53722.40260221083,58042.620368257252,58042.620368257252,58042.620368257252,58042.620368257252,58042.620368257252,58042.620368257252,58042.620368257252,58913.259673781111,59783.898979304962,59783.898979304962,59783.898979304962,62637.221430589969,65490.543881874975,65490.543881874975,65490.543881874975,65490.543881874975,65490.543881874975,65490.543881874975,65490.543881874975,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q392*(IF(CM$2=1,SUMIFS($Z386:$CV386,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q394))+($Q394-INT($Q394))*SUMIFS($Z386:$CV386,$Z$2:$CV$2,INT($Q394)+1),0)+($Q394-INT($Q394))*SUMIFS($Z386:$CV386,$Z$2:$CV$2,CM$2+INT($Q394)+1)+(INT($Q394)+1-$Q394)*SUMIFS($Z386:$CV386,$Z$2:$CV$2,CM$2+INT($Q394)))+$Q395*((-$Q397-INT(-$Q397))*SUMIFS($Z386:$CV386,$Z$2:$CV$2,CM$2+INT(-$Q397)+1)+(INT(-$Q397)+1+$Q397)*SUMIFS($Z386:$CV386,$Z$2:$CV$2,CM$2+INT(-$Q397))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},null,null,null,null,null,{"$f":"IF($R395=\"^\",IF(COUNTIF(Lists!$13:$13,H395)=1,0,1),0)","v":0},{"$f":"H390","v":"ФОТ менеджеров по продаже"},{"$f":"I391","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q392","v":0.5},null,{"$f":"IF(G395<>0,1,IF(OR($Q395=\"\",$Q395=0),0,IF($R395=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H395))),$Q395)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q395-(100%-Q392))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":400},null,null,null,null,null,{"$f":"IF($R400=\"^\",IF(COUNTIF(Lists!$13:$13,H400)=1,0,1),0)","v":0},{"$f":"H399","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$240","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":405},null,null,null,null,null,{"$f":"IF($R405=\"^\",IF(COUNTIF(Lists!$13:$13,H405)=1,0,1),0)","v":0},{"$f":"H404","v":"Конверсия в решение о покупке"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.9,null,{"$f":"IF(G405<>0,1,IF(OR($Q405=\"\",$Q405=0),0,IF($R405=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H405))),$Q405)=1,0,1),0)))","v":0},{"$f":"IF(ABS($X405-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z405:$CV405)","v":1},"*",null,1]
[{"$f":"ROW()","v":407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X404-SUM($Z407:$CV407))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z404:$CV404,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z404:$CV404,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,0.9]
[{"$f":"ROW()","v":412},null,null,null,null,null,{"$f":"IF($R412=\"^\",IF(COUNTIF(Lists!$13:$13,H412)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K349","v":4},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X412-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z412:$CV412)","v":10840279.406639002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":3549.2116182572613},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":9150.311203319503},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":12777.161825726142},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":15860.539419087136},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":13043.352697095434},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":22626.224066390041},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":42590.53941908713},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":60713.701244813274},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":72670.107883817429},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":79446.883817427384},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":67435.020746887967},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":103259.87551867218},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":128126.53941908712},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":129601.68049792529},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":111267.78423236514},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":99045.186721991689},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":63220.331950207459},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":89351.402489626533},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":141613.54356846472},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":174066.64730290452},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":182917.4937759336},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":178070.60165975103},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":143299.41908713695},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":209470.03319502075},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":249509.57676348544},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":243398.27800829874},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":202305.06224066389},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":174909.58506224066},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":108738.97095435683},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":150042.92116182571},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":232650.82157676347},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":280276.80497925309},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":289127.65145228215},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":276694.31950207468},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":219163.81742738589},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":315680.19087136927},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":370892.61410788383},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":357194.87551867217},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":293342.34024896269},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":250773.98340248963},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":152361},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":203147.99999999997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":304722},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":355509},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":355509},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":330115.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":253935},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":355509},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":406295.99999999994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":380902.49999999994},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":304722},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":253935},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":152361},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":203147.99999999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":304722},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":355509},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H412,Prdction!$I:$I,\"\",Prdction!$L:$L,$L412))","v":0}]
[{"$f":"ROW()","v":417}]
[{"$f":"ROW()","v":422}]
[{"$f":"ROW()","v":423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X420-SUM($Z423:$CV423))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z420:$CV420,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z420:$CV420,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":430},null,null,null,null,null,{"$f":"IF($R430=\"^\",IF(COUNTIF(Lists!$13:$13,H430)=1,0,1),0)","v":0},{"$f":"H428","v":"Поступление ДС"},{"$f":"Sales!$I$97","v":"Возврат предоплат по отказам"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z430:$CV430)","v":-11314816.246419096},null,null,{"$f":"IF(AA$11=\"\",0,-AA418*$X420)","v":0},{"$f":"IF(AB$11=\"\",0,-AB418*$X420)","v":0},0,0,-3613.527634854775,-9316.1259336099665,-13036.318804979266,-16182.236016597522,-13307.908780082998,-23134.057095435706,-43546.460414937792,-62076.386539419145,-74458.23296265566,-81401.758655601734,-69094.330954356905,-106023.90248962665,-131556.18921161836,-133070.81639004158,-114486.68255601669,-101910.49394190882,-65049.251452282209,-92129.418821576837,-146016.43737759351,-179478.53760995867,-188999.96235684666,-183991.89883817444,-148064.48663900429,-216888.23457261434,-258345.74419917032,-252018.01904564336,-209906.8282157678,-181481.94522821592,-112824.9201659752,-156005.23279668065,-241895.75422406662,-291414.26912863099,-301241.80800000025,-288287.53200000024,-228346.56000000017,-329589.25140248984,-387234.36746888002,-372933.09821576794,-306901.27508713724,-262365.31419087161,-159403.46400000015,-212977.08000000016,-319465.62000000029,-372709.89000000031,-373478.36400000029,-346801.33800000034,-266770.26000000024,-374246.8380000004,-427710.67200000031,-400978.7550000003,-321441.69600000029,-267868.08000000025,-160720.84800000014,-214733.59200000015,-322100.38800000027,-375783.78600000037,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,-CN418*$X420)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":434},null,null,null,null,null,{"$f":"IF($R434=\"^\",IF(COUNTIF(Lists!$13:$13,H434)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-03-01","^",{"$f":"IF(G434<>0,1,IF(OR($Q434=\"\",$Q434=0),0,IF($R434=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H434))),$Q434)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":439},null,null,null,null,null,{"$f":"IF($R439=\"^\",IF(COUNTIF(Lists!$13:$13,H439)=1,0,1),0)","v":0},{"$f":"H433","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$311","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G439<>0,1,IF(OR($Q439=\"\",$Q439=0),0,IF($R439=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H439))),$Q439)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":440},null,null,null,null,null,{"$f":"IF($R440=\"^\",IF(COUNTIF(Lists!$13:$13,H440)=1,0,1),0)","v":0},{"$f":"H433","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$312","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$289","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G440<>0,1,IF(OR($Q440=\"\",$Q440=0),0,IF($R440=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H440))),$Q440)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":445},null,null,null,null,null,{"$f":"IF($R445=\"^\",IF(COUNTIF(Lists!$13:$13,H445)=1,0,1),0)","v":0},{"$f":"H442","v":"Прочие расходы отдела продаж"},{"$f":"I443","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G445<>0,1,IF(OR($Q445=\"\",$Q445=0),0,IF($R445=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H445))),$Q445)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":450}]
[{"$f":"ROW()","v":452},null,null,null,null,null,{"$f":"IF($R452=\"^\",IF(COUNTIF(Lists!$13:$13,H452)=1,0,1),0)","v":0},{"$f":"H451","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$240","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":457},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":462},null,null,null,null,null,{"$f":"IF($R462=\"^\",IF(COUNTIF(Lists!$13:$13,H462)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$156","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":467},null,null,null,null,null,{"$f":"IF($R467=\"^\",IF(COUNTIF(Lists!$13:$13,H467)=1,0,1),0)","v":0},{"$f":"H465","v":"Нормативы коммерческих затрат"},{"$f":"Items!$AD$17","v":"Командировочные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",1,null,{"$f":"IF(G467<>0,1,IF(OR($Q467=\"\",$Q467=0),0,IF($R467=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H467))),$Q467)=1,0,1),0)))","v":0},{"$f":"IF($X467=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z467:$CV467)","v":1},"*",null,1]
[{"$f":"ROW()","v":472}]
[{"$f":"ROW()","v":475},null,null,null,null,null,{"$f":"IF($R475=\"^\",IF(COUNTIF(Lists!$13:$13,H475)=1,0,1),0)","v":0},{"$f":"H473","v":"Прямые переменные коммерческие расходы"},{"$f":"I474","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G475<>0,1,IF(OR($Q475=\"\",$Q475=0),0,IF($R475=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H475))),$Q475)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":479},null,null,null,null,null,{"$f":"IF($R479=\"^\",IF(COUNTIF(Lists!$13:$13,H479)=1,0,1),0)","v":0},{"$f":"H473","v":"Прямые переменные коммерческие расходы"},{"$f":"I474","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G479<>0,1,IF(OR($Q479=\"\",$Q479=0),0,IF($R479=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H479))),$Q479)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":484},null,null,null,null,null,{"$f":"IF($R484=\"^\",IF(COUNTIF(Lists!$13:$13,H484)=1,0,1),0)","v":0},{"$f":"H482","v":"Прямые переменные коммерческие расходы"},{"$f":"I483","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q483/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G484<>0,1,IF(OR($Q484=\"\",$Q484=0),0,IF($R484=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H484))),$Q484)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q484-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q483/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":489},null,null,null,null,null,{"$f":"IF($R489=\"^\",IF(COUNTIF(Lists!$13:$13,H489)=1,0,1),0)","v":0},{"$f":"H487","v":"Затраты времени на одну маску"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",0.01,null,{"$f":"IF(G489<>0,1,IF(OR($Q489=\"\",$Q489=0),0,IF($R489=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H489))),$Q489)=1,0,1),0)))","v":0},{"$f":"IF($X489=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z489:$CV489)","v":1},"*",null,1]
[{"$f":"ROW()","v":490},null,null,null,null,null,{"$f":"IF($R490=\"^\",IF(COUNTIF(Lists!$13:$13,H490)=1,0,1),0)","v":0},{"$f":"H487","v":"Затраты времени на одну маску"},{"$f":"Lists!$BK$18","v":"представительская деятельность"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",5.0000000000000001E-3,null,{"$f":"IF(G490<>0,1,IF(OR($Q490=\"\",$Q490=0),0,IF($R490=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H490))),$Q490)=1,0,1),0)))","v":0},{"$f":"IF($X490=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z490:$CV490)","v":1},"*",null,1]
[{"$f":"ROW()","v":498},null,null,null,null,null,{"$f":"IF($R498=\"^\",IF(COUNTIF(Lists!$13:$13,H498)=1,0,1),0)","v":0},{"$f":"H497","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$288","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$288","v":"руб./мес."},null,null,"*",35000,null,{"$f":"IF(G498<>0,1,IF(OR($Q498=\"\",$Q498=0),0,IF($R498=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H498))),$Q498)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":501},null,null,null,null,null,{"$f":"IF($R501=\"^\",IF(COUNTIF(Lists!$13:$13,H501)=1,0,1),0)","v":0},{"$f":"H497","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K460","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z501:$CV501)","v":28894654.59429922},null,null,{"$f":"IF(AA$11=\"\",0,$Q503*(IF(AA$2=1,SUMIFS($Z497:$CV497,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q505))+($Q505-INT($Q505))*SUMIFS($Z497:$CV497,$Z$2:$CV$2,INT($Q505)+1),0)+($Q505-INT($Q505))*SUMIFS($Z497:$CV497,$Z$2:$CV$2,AA$2+INT($Q505)+1)+(INT($Q505)+1-$Q505)*SUMIFS($Z497:$CV497,$Z$2:$CV$2,AA$2+INT($Q505)))+$Q506*((-$Q508-INT(-$Q508))*SUMIFS($Z497:$CV497,$Z$2:$CV$2,AA$2+INT(-$Q508)+1)+(INT(-$Q508)+1+$Q508)*SUMIFS($Z497:$CV497,$Z$2:$CV$2,AA$2+INT(-$Q508))))","v":0},0,0,0,3600.4495159059475,12882.85842410097,22244.027165456435,29051.127031466116,32179.017548409407,39042.374438105122,66158.259854771779,104795.58372233748,137520.96948478563,158942.4064499049,166023.25299317081,190904.72194307571,241768.60979642117,269292.35863481159,270833.68856976141,270833.68856976141,270833.68856976141,270833.68856976141,283384.5180400674,329844.60607927036,378735.59161588002,393717.31858359266,393717.31858359266,422293.57557756308,493961.01375291753,537052.19493430154,537052.19493430154,537052.19493430154,537052.19493430154,537052.19493430154,537052.19493430154,570164.36573683866,622136.86615539645,640997.19577141688,640997.19577141688,670430.7404752064,761067.37019798672,822270.45521697775,822270.45521697775,822270.45521697775,822270.45521697775,822270.45521697775,822270.45521697775,822270.45521697775,834604.51204523235,846938.56887348706,846938.56887348706,846938.56887348706,887360.63693335804,927782.70499322901,927782.70499322901,927782.70499322901,927782.70499322901,927782.70499322901,927782.70499322901,927782.70499322901,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q503*(IF(CM$2=1,SUMIFS($Z497:$CV497,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q505))+($Q505-INT($Q505))*SUMIFS($Z497:$CV497,$Z$2:$CV$2,INT($Q505)+1),0)+($Q505-INT($Q505))*SUMIFS($Z497:$CV497,$Z$2:$CV$2,CM$2+INT($Q505)+1)+(INT($Q505)+1-$Q505)*SUMIFS($Z497:$CV497,$Z$2:$CV$2,CM$2+INT($Q505)))+$Q506*((-$Q508-INT(-$Q508))*SUMIFS($Z497:$CV497,$Z$2:$CV$2,CM$2+INT(-$Q508)+1)+(INT(-$Q508)+1+$Q508)*SUMIFS($Z497:$CV497,$Z$2:$CV$2,CM$2+INT(-$Q508))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":506},null,null,null,null,null,{"$f":"IF($R506=\"^\",IF(COUNTIF(Lists!$13:$13,H506)=1,0,1),0)","v":0},{"$f":"H501","v":"ФОТ менеджеров по продаже"},{"$f":"I502","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q503","v":0.5},null,{"$f":"IF(G506<>0,1,IF(OR($Q506=\"\",$Q506=0),0,IF($R506=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H506))),$Q506)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q506-(100%-Q503))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":507},null,null,null,null,null,{"$f":"IF($R507=\"^\",IF(COUNTIF(Lists!$13:$13,H507)=1,0,1),0)","v":0},{"$f":"H501","v":"ФОТ менеджеров по продаже"},{"$f":"I502","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G507<>0,1,IF(OR($Q507=\"\",$Q507=0),0,IF($R507=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H507))),$Q507)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":512},null,null,null,null,null,{"$f":"IF($R512=\"^\",IF(COUNTIF(Lists!$13:$13,H512)=1,0,1),0)","v":0},{"$f":"H510","v":"ФОТ менеджеров по продаже"},{"$f":"I511","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X512-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA512>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z512:$CV512)","v":1},"*",null,{"$f":"100%-SUM($AB512:$CV512)","v":1}]
[{"$f":"ROW()","v":516},null,null,null,null,null,{"$f":"IF($R516=\"^\",IF(COUNTIF(Lists!$13:$13,H516)=1,0,1),0)","v":0},{"$f":"H515","v":"Конверсия в решение о покупке"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",1,null,{"$f":"IF(G516<>0,1,IF(OR($Q516=\"\",$Q516=0),0,IF($R516=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H516))),$Q516)=1,0,1),0)))","v":0},{"$f":"IF(ABS($X516-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z516:$CV516)","v":1},"*",null,1]
[{"$f":"ROW()","v":523},null,null,null,null,null,{"$f":"IF($R523=\"^\",IF(COUNTIF(Lists!$13:$13,H523)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Количество продаж"},null,null,null,{"$f":"K460","v":5},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,{"$f":"IF($X523-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z523:$CV523)","v":170634027.69709545},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":55867.219917012451},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":144032.67634854774},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":201121.99170124487},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":249656.63900414939},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":205312.03319502078},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":356153.52697095438},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":670406.63900414936},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":955678.63070539432},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1143881.3278008301},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1250552.8008298755},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1061477.1784232366},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1625386.9294605809},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2016806.6390041495},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2040026.4522821577},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1751437.3443983404},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1559044.6058091286},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":995134.85477178427},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1406457.2614107884},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2229102.0746887969},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2739937.9668049794},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2879256.8464730289},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2802963.1742738592},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2255639.0041493778},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3297213.4854771788},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3927465.5601659757},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3831269.1908713696},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3184431.5352697098},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2753206.4315352701},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":1711631.9502074691},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2361786.7219917015},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3662096.265560166},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4411764.5228215773},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4551083.4024896268},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4355373.5477178423},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3449800.8298755186},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4969040.0414937753},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5838124.481327801},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5622511.9294605814},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4617425.7261410784},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3947368.2572614113},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2398275},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3197700},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4796550},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5595975},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5595975},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5196262.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3997125.0000000005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5595975},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":6395400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5995687.5},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4796550},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3997125.0000000005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":2398275},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":3197700},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":4796550},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":5595975},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H523,Prdction!$I:$I,\"\",Prdction!$L:$L,$L523))","v":0}]
[{"$f":"ROW()","v":524}]
[{"$f":"ROW()","v":529},null,null,null,null,null,{"$f":"IF($R529=\"^\",IF(COUNTIF(Lists!$13:$13,H529)=1,0,1),0)","v":0},{"$f":"Prdction!$H$88","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K460","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X529-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z529:$CV529)","v":4289906.4859958533},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":1381.1618257261423},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":3560.807831950211},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":4979.800829875524},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":6181.523599585069},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":5083.5466804979305},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":8831.8879668049885},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":16624.730290456446},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":23698.899377593385},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":28409.274896265593},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":31058.552515560197},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":26362.697095435709},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":40429.447614107921},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":50165.518672199221},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":50743.082209543609},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":43631.134854771823},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":38838.320798755223},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":24790.417531120351},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":35090.398340248998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":55614.970954356897},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":68360.068464730357},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":71945.06690871375},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":70038.688407676411},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":56362.49481327807},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":82513.600103734527},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":98285.817427385977},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":95878.478993776022},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":79811.825726141149},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":69003.974325726202},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":42898.856327800873},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":59283.23236514529},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":91922.315352697173},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":110739.74585062252},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":114409.17997925324},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":109489.25168568475},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":86724.159751037412},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":125104.36670124492},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":146985.10373443997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":141556.67660788397},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":116426.75726141089},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":99531.495072614212},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":60471.656250000051},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":80750.000000000073},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":121125.0000000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":141312.50000000012},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":141312.50000000012},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":131218.75000000012},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":100937.5000000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":141312.50000000012},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":161500.00000000015},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":151406.25000000015},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":121125.0000000001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":100937.5000000001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":60562.500000000051},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":80750.000000000073},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":121125.0000000001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":141312.50000000012},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H529,Prdction!$I:$I,\"\",Prdction!$L:$L,$L529))","v":0}]
[{"$f":"ROW()","v":534},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X531-SUM($Z534:$CV534))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z531:$CV531,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z531:$CV531,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":539},null,null,null,null,null,{"$f":"IF($R539=\"^\",IF(COUNTIF(Lists!$13:$13,H539)=1,0,1),0)","v":0},{"$f":"Items!$BS$41","v":"Поступление ДС"},null,null,null,{"$f":"K460","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z539:$CV539)","v":424700742.11358923},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA540:AA542))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB540:AB542))","v":0},0,0,136735.02074688798,352519.97536307061,493000.28215767647,611970.83635892125,503271.12136929465,874356.90871369303,1645848.2987551868,2346191.0383817432,2812518.2147302912,3074796.6990404567,2609907.012448133,4002515.3137966809,4966386.3485477185,5023565.1387448134,4319482.3506224062,3844993.7590767634,2454251.3355809129,3473949.4356846479,5505882.1244813278,6767646.7780082999,7122561.6239626557,6933830.1523599587,5579886.9865145236,8168846.4102697112,9730295.925311204,9491969.4203838184,7901370.746887967,6831393.4582468886,4246986.7764522824,5869040.0041493783,9100309.2199170124,10963234.83921162,11326508.81794606,10839435.916882781,8585691.8153526969,12385332.303423235,14551525.269709544,14014110.984180499,11526248.968879668,9853618.0121887978,5986693.96875,7994250,11991375,13989937.5,13989937.5,12990656.25,9992812.5000000019,13989937.5,15988500,14989218.75,11991375,9992812.5000000019,5995687.5,7994250,11991375,13989937.5,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN540:CN542))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":541},null,null,null,null,null,{"$f":"IF($R541=\"^\",IF(COUNTIF(Lists!$13:$13,H541)=1,0,1),0)","v":0},{"$f":"H539","v":"Поступление ДС"},{"$f":"Sales!$I$97","v":"Возврат предоплат по отказам"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z541:$CV541)","v":-4289906.4859958533},null,null,{"$f":"IF(AA$11=\"\",0,-AA529*$X531)","v":0},{"$f":"IF(AB$11=\"\",0,-AB529*$X531)","v":0},0,0,-1381.1618257261423,-3560.807831950211,-4979.800829875524,-6181.523599585069,-5083.5466804979305,-8831.8879668049885,-16624.730290456446,-23698.899377593385,-28409.274896265593,-31058.552515560197,-26362.697095435709,-40429.447614107921,-50165.518672199221,-50743.082209543609,-43631.134854771823,-38838.320798755223,-24790.417531120351,-35090.398340248998,-55614.970954356897,-68360.068464730357,-71945.06690871375,-70038.688407676411,-56362.49481327807,-82513.600103734527,-98285.817427385977,-95878.478993776022,-79811.825726141149,-69003.974325726202,-42898.856327800873,-59283.23236514529,-91922.315352697173,-110739.74585062252,-114409.17997925324,-109489.25168568475,-86724.159751037412,-125104.36670124492,-146985.10373443997,-141556.67660788397,-116426.75726141089,-99531.495072614212,-60471.656250000051,-80750.000000000073,-121125.0000000001,-141312.50000000012,-141312.50000000012,-131218.75000000012,-100937.5000000001,-141312.50000000012,-161500.00000000015,-151406.25000000015,-121125.0000000001,-100937.5000000001,-60562.500000000051,-80750.000000000073,-121125.0000000001,-141312.50000000012,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,-CN529*$X531)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":546},null,null,null,null,null,{"$f":"IF($R546=\"^\",IF(COUNTIF(Lists!$13:$13,H546)=1,0,1),0)","v":0},{"$f":"H544","v":"Прочие расходы отдела продаж"},{"$f":"I545","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q545)=0,Q545=0,Q545=\"\"),1,SUMIFS($2:$2,$11:$11,Q545))","v":10},null,{"$f":"IF(G546<>0,1,IF(OR($Q546=\"\",$Q546=0),0,IF($R546=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H546))),$Q546)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q546-IF(OR(SUMIFS($2:$2,$11:$11,Q545)=0,Q545=0,Q545=\"\"),1,SUMIFS($2:$2,$11:$11,Q545)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":551},null,null,null,null,null,{"$f":"IF($R551=\"^\",IF(COUNTIF(Lists!$13:$13,H551)=1,0,1),0)","v":0},{"$f":"H544","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$312","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$289","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G551<>0,1,IF(OR($Q551=\"\",$Q551=0),0,IF($R551=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H551))),$Q551)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":556},null,null,null,null,null,{"$f":"IF($R556=\"^\",IF(COUNTIF(Lists!$13:$13,H556)=1,0,1),0)","v":0},{"$f":"H553","v":"Прочие расходы отдела продаж"},{"$f":"I554","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G556<>0,1,IF(OR($Q556=\"\",$Q556=0),0,IF($R556=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H556))),$Q556)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":557},null,null,null,null,null,{"$f":"IF($R557=\"^\",IF(COUNTIF(Lists!$13:$13,H557)=1,0,1),0)","v":0},{"$f":"H553","v":"Прочие расходы отдела продаж"},{"$f":"I554","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q556/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G557<>0,1,IF(OR($Q557=\"\",$Q557=0),0,IF($R557=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H557))),$Q557)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q557-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q556/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":561}]
[{"$f":"ROW()","v":568},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":573},null,null,null,null,null,{"$f":"IF($R573=\"^\",IF(COUNTIF(Lists!$13:$13,H573)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$156","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":574},null,null,null,null,null,{"$f":"IF($R574=\"^\",IF(COUNTIF(Lists!$13:$13,H574)=1,0,1),0)","v":0},{"$f":"H573","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"I572","v":"Маски гигиенические"},null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z574:$CV574)","v":84914137.842323661},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":27493.443983402489},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":70881.535269709537},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":99076.780082987578},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":122985.93360995851},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":101140.87966804979},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":175626.22406639004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":330590.53941908712},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":471263.70124481333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":564641.02904564317},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":617296.0456431536},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":523964.81327800831},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":803132.36514522834},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":996539.75103734434},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1008013.0705394191},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":866290.2572614107},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":771129.5850622406},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":492210.37344398338},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":696359.30290456431},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1103663.8008298753},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1356586.7551867219},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1427002.8049792529},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1389190.5186721992},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1117928.4647302902},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1635794.041493776},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1948470.9709543567},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1900746.5975103735},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1581430.705394191},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1367278.6307053941},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":850019.00414937746},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1174073.2282157675},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1820473.0954356848},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2193142.4066390037},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2264671.0207468881},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2167283.5643153526},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1716660.2489626557},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2475131.1037344397},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2908031.2033195021},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2800632.3236514521},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2302292.9128630706},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1968195.8091286307},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1195803},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1596000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2394000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2793000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2793000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2593500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1994999.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2793000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":3192000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2992500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2394000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1994999.9999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1197000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":1596000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2394000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":2793000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H574,Mrkting!$I:$I,$I574))","v":0}]
[{"$f":"ROW()","v":579},null,null,null,null,null,{"$f":"IF($R579=\"^\",IF(COUNTIF(Lists!$13:$13,H579)=1,0,1),0)","v":0},{"$f":"H576","v":"Нормативы коммерческих затрат"},{"$f":"Items!$AD$18","v":"Прочие расходники"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"*",0.2,null,{"$f":"IF(G579<>0,1,IF(OR($Q579=\"\",$Q579=0),0,IF($R579=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H579))),$Q579)=1,0,1),0)))","v":0},{"$f":"IF($X579=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z579:$CV579)","v":1},"*",null,1]
[{"$f":"ROW()","v":584},null,null,null,null,null,{"$f":"IF($R584=\"^\",IF(COUNTIF(Lists!$13:$13,H584)=1,0,1),0)","v":0},{"$f":"H582","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z584:$CV584)","v":65379154.979253113},null,null,{"$f":"IF(AA$11=\"\",0,$Q586*(IF(AA$2=1,SUMIFS($Z582:$CV582,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q588))+($Q588-INT($Q588))*SUMIFS($Z582:$CV582,$Z$2:$CV$2,INT($Q588)+1),0)+($Q588-INT($Q588))*SUMIFS($Z582:$CV582,$Z$2:$CV$2,AA$2+INT($Q588)+1)+(INT($Q588)+1-$Q588)*SUMIFS($Z582:$CV582,$Z$2:$CV$2,AA$2+INT($Q588)))+$Q589*((-$Q591-INT(-$Q591))*SUMIFS($Z582:$CV582,$Z$2:$CV$2,AA$2+INT(-$Q591)+1)+(INT(-$Q591)+1+$Q591)*SUMIFS($Z582:$CV582,$Z$2:$CV$2,AA$2+INT(-$Q591))))","v":0},0,0,2190.8713692946058,10030.08298755187,34519.917012448139,65103.112033195037,82842.323651452301,98602.904564315351,110584.23236514523,187826.14107883818,303846.47302904568,401100.62240663904,453715.76763485488,490282.78008298762,497957.67634854774,684366.59751037357,782319.08713692951,758513.90041493776,642089.6265560165,561178.00829875516,470900.41493775928,668366.39004149381,939719.50207468867,1087884.0248962655,1098680.9128630706,1075656.22406639,1031818.2572614108,1363399.7925311206,1503499.1701244817,1409449.1701244814,1157218.2572614108,982646.8879668049,798709.54356846481,1108567.2199170126,1529775.9336099587,1738819.2946058093,1726201.2448132783,1661029.6680497925,1565678.838174274,2042432.9875518673,2224679.2531120335,2060384.439834025,1671176.1410788381,1397091.2863070541,1097250,1473450,1975050,2178825,2100450,1959375,1786950,2272875,2413950,2178825,1724250,1410750,1097250,1473450,1755600,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q586*(IF(CM$2=1,SUMIFS($Z582:$CV582,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q588))+($Q588-INT($Q588))*SUMIFS($Z582:$CV582,$Z$2:$CV$2,INT($Q588)+1),0)+($Q588-INT($Q588))*SUMIFS($Z582:$CV582,$Z$2:$CV$2,CM$2+INT($Q588)+1)+(INT($Q588)+1-$Q588)*SUMIFS($Z582:$CV582,$Z$2:$CV$2,CM$2+INT($Q588)))+$Q589*((-$Q591-INT(-$Q591))*SUMIFS($Z582:$CV582,$Z$2:$CV$2,CM$2+INT(-$Q591)+1)+(INT(-$Q591)+1+$Q591)*SUMIFS($Z582:$CV582,$Z$2:$CV$2,CM$2+INT(-$Q591))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":590},null,null,null,null,null,{"$f":"IF($R590=\"^\",IF(COUNTIF(Lists!$13:$13,H590)=1,0,1),0)","v":0},{"$f":"H584","v":"Прямые переменные коммерческие расходы"},{"$f":"I585","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G590<>0,1,IF(OR($Q590=\"\",$Q590=0),0,IF($R590=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H590))),$Q590)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":591},null,null,null,null,null,{"$f":"IF($R591=\"^\",IF(COUNTIF(Lists!$13:$13,H591)=1,0,1),0)","v":0},{"$f":"H584","v":"Прямые переменные коммерческие расходы"},{"$f":"I585","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q590/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G591<>0,1,IF(OR($Q591=\"\",$Q591=0),0,IF($R591=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H591))),$Q591)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q591-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q590/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":596},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":601},null,null,null,null,null,{"$f":"IF($R601=\"^\",IF(COUNTIF(Lists!$13:$13,H601)=1,0,1),0)","v":0},{"$f":"H598","v":"Затраты времени на одну маску"},{"$f":"Lists!$BK$18","v":"представительская деятельность"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",5.0000000000000001E-3,null,{"$f":"IF(G601<>0,1,IF(OR($Q601=\"\",$Q601=0),0,IF($R601=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H601))),$Q601)=1,0,1),0)))","v":0},{"$f":"IF($X601=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z601:$CV601)","v":1},"*",null,1]
[{"$f":"ROW()","v":607}]
[{"$f":"ROW()","v":608},null,null,null,null,null,{"$f":"IF($R608=\"^\",IF(COUNTIF(Lists!$13:$13,H608)=1,0,1),0)","v":0},{"$f":"Items!$AH$16","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z608:$CV608)","v":5180919.8729639677},null,null,{"$f":"IF(AA$11=\"\",0,AA606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AB$2-1)/12)))","v":0},{"$f":"IF(AC$11=\"\",0,AC606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AC$2-1)/12)))","v":0},{"$f":"IF(AD$11=\"\",0,AD606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AD$2-1)/12)))","v":0},{"$f":"IF(AE$11=\"\",0,AE606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AE$2-1)/12)))","v":1270.7468879668049},{"$f":"IF(AF$11=\"\",0,AF606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AF$2-1)/12)))","v":3276.1443205394194},{"$f":"IF(AG$11=\"\",0,AG606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AG$2-1)/12)))","v":4574.6887966804989},{"$f":"IF(AH$11=\"\",0,AH606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AH$2-1)/12)))","v":5678.6501556016592},{"$f":"IF(AI$11=\"\",0,AI606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AI$2-1)/12)))","v":5678.6501556016592},{"$f":"IF(AJ$11=\"\",0,AJ606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AJ$2-1)/12)))","v":8101.0114107883801},{"$f":"IF(AK$11=\"\",0,AK606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AK$2-1)/12)))","v":15248.962655601657},{"$f":"IF(AL$11=\"\",0,AL606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AL$2-1)/12)))","v":21737.71395228216},{"$f":"IF(AM$11=\"\",0,AM606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AM$2-1)/12)))","v":26799.098807053942},{"$f":"IF(AN$11=\"\",0,AN606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AN$2-1)/12)))","v":29298.221116441913},{"$f":"IF(AO$11=\"\",0,AO606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AO$2-1)/12)))","v":29298.221116441913},{"$f":"IF(AP$11=\"\",0,AP606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AP$2-1)/12)))","v":38079.916039937765},{"$f":"IF(AQ$11=\"\",0,AQ606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AQ$2-1)/12)))","v":47250.181535269709},{"$f":"IF(AR$11=\"\",0,AR606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AR$2-1)/12)))","v":47794.180335840247},{"$f":"IF(AS$11=\"\",0,AS606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AS$2-1)/12)))","v":47794.180335840247},{"$f":"IF(AT$11=\"\",0,AT606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AT$2-1)/12)))","v":47794.180335840247},{"$f":"IF(AU$11=\"\",0,AU606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AU$2-1)/12)))","v":47794.180335840247},{"$f":"IF(AV$11=\"\",0,AV606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AV$2-1)/12)))","v":47794.180335840247},{"$f":"IF(AW$11=\"\",0,AW606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AW$2-1)/12)))","v":52223.884854771786},{"$f":"IF(AX$11=\"\",0,AX606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AX$2-1)/12)))","v":64191.858467323633},{"$f":"IF(AY$11=\"\",0,AY606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AY$2-1)/12)))","v":69479.526808869283},{"$f":"IF(AZ$11=\"\",0,AZ606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((AZ$2-1)/12)))","v":69479.526808869283},{"$f":"IF(BA$11=\"\",0,BA606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BA$2-1)/12)))","v":69479.526808869283},{"$f":"IF(BB$11=\"\",0,BB606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BB$2-1)/12)))","v":79565.264571447085},{"$f":"IF(BC$11=\"\",0,BC606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BC$2-1)/12)))","v":94773.916753112018},{"$f":"IF(BD$11=\"\",0,BD606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BD$2-1)/12)))","v":94773.916753112018},{"$f":"IF(BE$11=\"\",0,BE606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BE$2-1)/12)))","v":94773.916753112018},{"$f":"IF(BF$11=\"\",0,BF606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BF$2-1)/12)))","v":94773.916753112018},{"$f":"IF(BG$11=\"\",0,BG606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BG$2-1)/12)))","v":94773.916753112018},{"$f":"IF(BH$11=\"\",0,BH606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BH$2-1)/12)))","v":94773.916753112018},{"$f":"IF(BI$11=\"\",0,BI606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BI$2-1)/12)))","v":94773.916753112018},{"$f":"IF(BJ$11=\"\",0,BJ606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BJ$2-1)/12)))","v":106460.56527165456},{"$f":"IF(BK$11=\"\",0,BK606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BK$2-1)/12)))","v":113117.15219495591},{"$f":"IF(BL$11=\"\",0,BL606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BL$2-1)/12)))","v":113117.15219495591},{"$f":"IF(BM$11=\"\",0,BM606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BM$2-1)/12)))","v":113117.15219495591},{"$f":"IF(BN$11=\"\",0,BN606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BN$2-1)/12)))","v":123505.46209041102},{"$f":"IF(BO$11=\"\",0,BO606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BO$2-1)/12)))","v":145106.55092064315},{"$f":"IF(BP$11=\"\",0,BP606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BP$2-1)/12)))","v":145106.55092064315},{"$f":"IF(BQ$11=\"\",0,BQ606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BQ$2-1)/12)))","v":145106.55092064315},{"$f":"IF(BR$11=\"\",0,BR606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BR$2-1)/12)))","v":145106.55092064315},{"$f":"IF(BS$11=\"\",0,BS606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BS$2-1)/12)))","v":145106.55092064315},{"$f":"IF(BT$11=\"\",0,BT606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BT$2-1)/12)))","v":145106.55092064315},{"$f":"IF(BU$11=\"\",0,BU606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BU$2-1)/12)))","v":145106.55092064315},{"$f":"IF(BV$11=\"\",0,BV606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BV$2-1)/12)))","v":145106.55092064315},{"$f":"IF(BW$11=\"\",0,BW606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BW$2-1)/12)))","v":149459.74744826244},{"$f":"IF(BX$11=\"\",0,BX606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BX$2-1)/12)))","v":149459.74744826244},{"$f":"IF(BY$11=\"\",0,BY606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BY$2-1)/12)))","v":149459.74744826244},{"$f":"IF(BZ$11=\"\",0,BZ606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((BZ$2-1)/12)))","v":149459.74744826244},{"$f":"IF(CA$11=\"\",0,CA606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CA$2-1)/12)))","v":163726.35970468746},{"$f":"IF(CB$11=\"\",0,CB606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CB$2-1)/12)))","v":163726.35970468746},{"$f":"IF(CC$11=\"\",0,CC606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CC$2-1)/12)))","v":163726.35970468746},{"$f":"IF(CD$11=\"\",0,CD606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CD$2-1)/12)))","v":163726.35970468746},{"$f":"IF(CE$11=\"\",0,CE606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CE$2-1)/12)))","v":163726.35970468746},{"$f":"IF(CF$11=\"\",0,CF606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CF$2-1)/12)))","v":163726.35970468746},{"$f":"IF(CG$11=\"\",0,CG606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CG$2-1)/12)))","v":163726.35970468746},{"$f":"IF(CH$11=\"\",0,CH606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CH$2-1)/12)))","v":163726.35970468746},{"$f":"IF(CI$11=\"\",0,CI606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CI$2-1)/12)))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CJ$2-1)/12)))","v":0},{"$f":"IF(CK$11=\"\",0,CK606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CK$2-1)/12)))","v":0},{"$f":"IF(CL$11=\"\",0,CL606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CL$2-1)/12)))","v":0},{"$f":"IF(CM$11=\"\",0,CM606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CM$2-1)/12)))","v":0},{"$f":"IF(CN$11=\"\",0,CN606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CN$2-1)/12)))","v":0},{"$f":"IF(CO$11=\"\",0,CO606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CO$2-1)/12)))","v":0},{"$f":"IF(CP$11=\"\",0,CP606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CP$2-1)/12)))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CQ$2-1)/12)))","v":0},{"$f":"IF(CR$11=\"\",0,CR606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CR$2-1)/12)))","v":0},{"$f":"IF(CS$11=\"\",0,CS606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CS$2-1)/12)))","v":0},{"$f":"IF(CT$11=\"\",0,CT606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CT$2-1)/12)))","v":0},{"$f":"IF(CU$11=\"\",0,CU606*$Q609*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q610,INT((CU$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":613},null,null,null,null,null,{"$f":"IF($R613=\"^\",IF(COUNTIF(Lists!$13:$13,H613)=1,0,1),0)","v":0},{"$f":"H612","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":618},null,null,null,null,null,{"$f":"IF($R618=\"^\",IF(COUNTIF(Lists!$13:$13,H618)=1,0,1),0)","v":0},{"$f":"H612","v":"ФОТ менеджеров по продаже"},{"$f":"I613","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G618<>0,1,IF(OR($Q618=\"\",$Q618=0),0,IF($R618=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H618))),$Q618)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":623},null,null,null,null,null,{"$f":"IF($R623=\"^\",IF(COUNTIF(Lists!$13:$13,H623)=1,0,1),0)","v":0},{"$f":"H621","v":"ФОТ менеджеров по продаже"},{"$f":"I622","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X623-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA623>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z623:$CV623)","v":1},"*",null,{"$f":"100%-SUM($AB623:$CV623)","v":1}]
[{"$f":"ROW()","v":625}]
[{"$f":"ROW()","v":630},null,null,null,null,null,{"$f":"IF($R630=\"^\",IF(COUNTIF(Lists!$13:$13,H630)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z630:$CV630)","v":30416047.717842322},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA572:AA572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA572:AB572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA572:AC572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA572:AD572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA572:AE572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9958.5062240663901},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA572:AF572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25674.273858921166},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA572:AG572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":35850.622406639013},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA572:AH572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44502.074688796682},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA572:AI572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36597.510373443984},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA572:AJ572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":63485.477178423236},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA572:AK572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":119502.07468879668},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA572:AL572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":170352.69709543572},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA572:AM572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":203900.41493775937},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA572:AN572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":222914.93775933611},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA572:AO572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":189211.61825726141},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA572:AP572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":289730.29045643157},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA572:AQ572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":359502.07468879671},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA572:AR572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":363641.07883817429},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA572:AS572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":312199.17012448132},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA572:AT572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":277904.56431535271},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA572:AU572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":177385.89211618257},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA572:AV572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":250705.39419087136},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA572:AW572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":397344.39834024897},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA572:AX572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":488402.48962655599},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA572:AY572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":513236.51452282158},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA572:AZ572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":499636.92946058093},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA572:BA572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":402074.68879668048},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA572:BB572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":587738.58921161829},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA572:BC572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":700082.98755186726},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA572:BD572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":682935.68464730296},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA572:BE572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":567634.85477178427},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA572:BF572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":490767.63485477178},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA572:BG572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":305103.73443983402},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA572:BH572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":420995.85062240664},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA572:BI572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":652780.08298755193},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA572:BJ572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":786410.78838174278},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA572:BK572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":811244.81327800837},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA572:BL572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":776358.92116182577},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA572:BM572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":614937.75933609961},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA572:BN572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":885746.8879668049},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA572:BO572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1040663.9004149378},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA572:BP572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1002230.2904564316},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA572:BQ572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":823070.53941908712},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA572:BR572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":703630.70539419085},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA572:BS572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":427500},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA572:BT572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":570000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA572:BU572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":855000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA572:BV572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":997500},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA572:BW572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":997500},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA572:BX572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":926250},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA572:BY572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":712500},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA572:BZ572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":997500},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA572:CA572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1140000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA572:CB572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1068750},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA572:CC572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":855000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA572:CD572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":712500},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA572:CE572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":427500},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA572:CF572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":570000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA572:CG572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":855000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA572:CH572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":997500},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA572:CI572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA572:CJ572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA572:CK572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA572:CL572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA572:CM572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA572:CN572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA572:CO572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA572:CP572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA572:CQ572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA572:CR572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA572:CS572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA572:CT572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA572:CU572,INDIRECT(ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A629,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":635}]
[{"$f":"ROW()","v":640},null,null,null,null,null,{"$f":"IF($R640=\"^\",IF(COUNTIF(Lists!$13:$13,H640)=1,0,1),0)","v":0},{"$f":"Prdction!$H$88","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X640-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z640:$CV640)","v":849141.37842323689},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":274.93443983402511},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":708.81535269709605},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":990.76780082987671},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":1229.8593360995862},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":1011.4087966804988},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":1756.262240663902},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":3305.9053941908742},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":4712.6370124481373},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":5646.410290456437},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":6172.9604564315414},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":5239.6481327800875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":8031.3236514522905},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":9965.397510373452},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":10080.1307053942},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":8662.9025726141153},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":7711.2958506224131},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":4922.1037344398383},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":6963.593029045649},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":11036.638008298763},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":13565.867551867232},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":14270.028049792541},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":13891.905186722004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":11179.284647302913},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":16357.940414937775},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":19484.709709543586},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":19007.465975103751},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":15814.307053941924},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":13672.786307053953},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":8500.1900414937827},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":11740.732282157685},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":18204.730954356863},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":21931.424066390056},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":22646.710207468903},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":21672.835643153547},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":17166.602489626574},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":24751.311037344418},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":29080.312033195045},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":28006.323236514545},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":23022.929128630727},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":19681.958091286324},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":11958.03000000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":15960.000000000015},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":23940.000000000022},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":27930.000000000025},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":27930.000000000025},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":25935.000000000022},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":19950.000000000015},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":27930.000000000025},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":31920.000000000029},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":29925.000000000025},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":23940.000000000022},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":19950.000000000015},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":11970.000000000011},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":15960.000000000015},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":23940.000000000022},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":27930.000000000025},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H640,Prdction!$I:$I,\"\",Prdction!$L:$L,$L640))","v":0}]
[{"$f":"ROW()","v":641}]
[{"$f":"ROW()","v":648}]
[{"$f":"ROW()","v":650},null,null,null,null,null,{"$f":"IF($R650=\"^\",IF(COUNTIF(Lists!$13:$13,H650)=1,0,1),0)","v":0},{"$f":"Items!$BS$41","v":"Поступление ДС"},null,null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z650:$CV650)","v":84064996.463900417},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA651:AA653))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB651:AB653))","v":0},0,0,27218.509543568463,70172.719917012437,98086.012282157695,121756.07427385892,100129.4708713693,173869.96182572615,327284.63402489625,466551.06423236517,558994.61875518668,611123.08518672211,518725.16514522821,795101.04149377602,986574.35352697084,997932.93983402487,857627.35468879656,763418.28921161813,487288.26970954356,689395.70987551869,1092627.1628215765,1343020.8876348548,1412732.7769294602,1375298.6134854772,1106749.1800829873,1619436.1010788383,1928986.2612448132,1881739.1315352698,1565616.398340249,1353605.8443983402,841518.81410788372,1162332.4959336098,1802268.3644813278,2171210.9825726137,2242024.3105394193,2145610.728672199,1699493.6464730292,2450379.7926970953,2878950.891286307,2772626.0004149377,2279269.9837344401,1948513.8510373444,1183844.97,1580040,2370060,2765070,2765070,2567565,1975049.9999999998,2765070,3160080,2962575,2370060,1975049.9999999998,1185030,1580040,2370060,2765070,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN651:CN653))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":651},null,null,null,null,null,{"$f":"IF($R651=\"^\",IF(COUNTIF(Lists!$13:$13,H651)=1,0,1),0)","v":0},{"$f":"H650","v":"Поступление ДС"},{"$f":"Sales!$I$96","v":"Поступление предоплат"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z651:$CV651)","v":84914137.842323661},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA632:AA632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA632:AB632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA632:AC632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA632:AD632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA632:AE632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27493.443983402489},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA632:AF632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":70881.535269709537},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA632:AG632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":99076.780082987578},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA632:AH632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":122985.93360995851},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA632:AI632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":101140.87966804979},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA632:AJ632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":175626.22406639004},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA632:AK632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":330590.53941908712},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA632:AL632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":471263.70124481333},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA632:AM632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":564641.02904564317},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA632:AN632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":617296.0456431536},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA632:AO632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":523964.81327800831},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA632:AP632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":803132.36514522834},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA632:AQ632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":996539.75103734434},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA632:AR632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1008013.0705394191},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA632:AS632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":866290.2572614107},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA632:AT632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":771129.5850622406},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA632:AU632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":492210.37344398338},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA632:AV632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":696359.30290456431},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA632:AW632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1103663.8008298753},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA632:AX632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1356586.7551867219},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA632:AY632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1427002.8049792529},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA632:AZ632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1389190.5186721992},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA632:BA632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1117928.4647302902},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA632:BB632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1635794.041493776},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA632:BC632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1948470.9709543567},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA632:BD632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1900746.5975103735},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA632:BE632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1581430.705394191},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA632:BF632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1367278.6307053941},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA632:BG632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":850019.00414937746},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA632:BH632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1174073.2282157675},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA632:BI632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1820473.0954356848},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA632:BJ632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2193142.4066390037},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA632:BK632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2264671.0207468881},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA632:BL632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2167283.5643153526},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA632:BM632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1716660.2489626557},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA632:BN632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2475131.1037344397},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA632:BO632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2908031.2033195021},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA632:BP632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2800632.3236514521},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA632:BQ632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2302292.9128630706},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA632:BR632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1968195.8091286307},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA632:BS632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1195803},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA632:BT632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1596000},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA632:BU632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2394000},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA632:BV632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2793000},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA632:BW632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2793000},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA632:BX632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2593500},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA632:BY632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1994999.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA632:BZ632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2793000},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA632:CA632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3192000},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA632:CB632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2992500},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA632:CC632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2394000},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA632:CD632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1994999.9999999998},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA632:CE632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1197000},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA632:CF632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1596000},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA632:CG632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2394000},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA632:CH632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2793000},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA632:CI632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA632:CJ632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA632:CK632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA632:CL632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA632:CM632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA632:CN632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA632:CO632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA632:CP632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA632:CQ632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA632:CR632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA632:CS632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA632:CT632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA632:CU632,INDIRECT(ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A645,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":652},null,null,null,null,null,{"$f":"IF($R652=\"^\",IF(COUNTIF(Lists!$13:$13,H652)=1,0,1),0)","v":0},{"$f":"H650","v":"Поступление ДС"},{"$f":"Sales!$I$97","v":"Возврат предоплат по отказам"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z652:$CV652)","v":-849141.37842323689},null,null,{"$f":"IF(AA$11=\"\",0,-AA640*$X642)","v":0},{"$f":"IF(AB$11=\"\",0,-AB640*$X642)","v":0},0,0,-274.93443983402511,-708.81535269709605,-990.76780082987671,-1229.8593360995862,-1011.4087966804988,-1756.262240663902,-3305.9053941908742,-4712.6370124481373,-5646.410290456437,-6172.9604564315414,-5239.6481327800875,-8031.3236514522905,-9965.397510373452,-10080.1307053942,-8662.9025726141153,-7711.2958506224131,-4922.1037344398383,-6963.593029045649,-11036.638008298763,-13565.867551867232,-14270.028049792541,-13891.905186722004,-11179.284647302913,-16357.940414937775,-19484.709709543586,-19007.465975103751,-15814.307053941924,-13672.786307053953,-8500.1900414937827,-11740.732282157685,-18204.730954356863,-21931.424066390056,-22646.710207468903,-21672.835643153547,-17166.602489626574,-24751.311037344418,-29080.312033195045,-28006.323236514545,-23022.929128630727,-19681.958091286324,-11958.03000000001,-15960.000000000015,-23940.000000000022,-27930.000000000025,-27930.000000000025,-25935.000000000022,-19950.000000000015,-27930.000000000025,-31920.000000000029,-29925.000000000025,-23940.000000000022,-19950.000000000015,-11970.000000000011,-15960.000000000015,-23940.000000000022,-27930.000000000025,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,-CN640*$X642)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":653},null,null,null,null,null,{"$f":"IF($R653=\"^\",IF(COUNTIF(Lists!$13:$13,H653)=1,0,1),0)","v":0},{"$f":"H650","v":"Поступление ДС"},{"$f":"Sales!$I$98","v":"Поступление окончательного расчета"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z653:$CV653)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA636:AA636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA636:AB636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA636:AC636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA636:AD636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA636:AE636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA636:AF636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA636:AG636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA636:AH636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA636:AI636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA636:AJ636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA636:AK636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA636:AL636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA636:AM636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA636:AN636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA636:AO636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA636:AP636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA636:AQ636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA636:AR636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA636:AS636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA636:AT636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA636:AU636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA636:AV636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA636:AW636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA636:AX636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA636:AY636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA636:AZ636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA636:BA636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA636:BB636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA636:BC636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA636:BD636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA636:BE636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA636:BF636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA636:BG636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA636:BH636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA636:BI636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA636:BJ636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA636:BK636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA636:BL636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA636:BM636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA636:BN636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA636:BO636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA636:BP636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA636:BQ636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA636:BR636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA636:BS636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA636:BT636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA636:BU636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA636:BV636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA636:BW636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA636:BX636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA636:BY636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA636:BZ636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA636:CA636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA636:CB636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA636:CC636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA636:CD636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA636:CE636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA636:CF636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA636:CG636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA636:CH636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA636:CI636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA636:CJ636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA636:CK636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA636:CL636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA636:CM636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA636:CN636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA636:CO636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA636:CP636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA636:CQ636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA636:CR636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA636:CS636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA636:CT636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA636:CU636,INDIRECT(ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A649,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":654}]
[{"$f":"ROW()","v":655},null,null,null,null,null,{"$f":"IF($R655=\"^\",IF(COUNTIF(Lists!$13:$13,H655)=1,0,1),0)","v":0},{"$f":"Items!$AH$17","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z655:$CV655)","v":353184},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q657,AA$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AA$2-$Q657)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q657,AB$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AB$2-$Q657)/12))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q657,AC$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AC$2-$Q657)/12))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q657,AD$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AD$2-$Q657)/12))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q657,AE$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AE$2-$Q657)/12))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q657,AF$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AF$2-$Q657)/12))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q657,AG$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AG$2-$Q657)/12))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q657,AH$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AH$2-$Q657)/12))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q657,AI$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AI$2-$Q657)/12))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q657,AJ$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AJ$2-$Q657)/12))))","v":5000},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q657,AK$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AK$2-$Q657)/12))))","v":5000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q657,AL$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AL$2-$Q657)/12))))","v":5000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q657,AM$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AM$2-$Q657)/12))))","v":5000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q657,AN$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AN$2-$Q657)/12))))","v":5000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q657,AO$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AO$2-$Q657)/12))))","v":5000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q657,AP$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AP$2-$Q657)/12))))","v":5000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q657,AQ$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AQ$2-$Q657)/12))))","v":5000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q657,AR$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AR$2-$Q657)/12))))","v":5000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q657,AS$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AS$2-$Q657)/12))))","v":5000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q657,AT$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AT$2-$Q657)/12))))","v":5000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q657,AU$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AU$2-$Q657)/12))))","v":5000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q657,AV$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AV$2-$Q657)/12))))","v":6000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q657,AW$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AW$2-$Q657)/12))))","v":6000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q657,AX$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AX$2-$Q657)/12))))","v":6000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q657,AY$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AY$2-$Q657)/12))))","v":6000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q657,AZ$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((AZ$2-$Q657)/12))))","v":6000},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q657,BA$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BA$2-$Q657)/12))))","v":6000},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q657,BB$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BB$2-$Q657)/12))))","v":6000},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q657,BC$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BC$2-$Q657)/12))))","v":6000},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q657,BD$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BD$2-$Q657)/12))))","v":6000},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q657,BE$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BE$2-$Q657)/12))))","v":6000},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q657,BF$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BF$2-$Q657)/12))))","v":6000},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q657,BG$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BG$2-$Q657)/12))))","v":6000},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q657,BH$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BH$2-$Q657)/12))))","v":7200},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q657,BI$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BI$2-$Q657)/12))))","v":7200},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q657,BJ$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BJ$2-$Q657)/12))))","v":7200},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q657,BK$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BK$2-$Q657)/12))))","v":7200},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q657,BL$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BL$2-$Q657)/12))))","v":7200},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q657,BM$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BM$2-$Q657)/12))))","v":7200},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q657,BN$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BN$2-$Q657)/12))))","v":7200},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q657,BO$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BO$2-$Q657)/12))))","v":7200},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q657,BP$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BP$2-$Q657)/12))))","v":7200},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q657,BQ$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BQ$2-$Q657)/12))))","v":7200},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q657,BR$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BR$2-$Q657)/12))))","v":7200},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q657,BS$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BS$2-$Q657)/12))))","v":7200},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q657,BT$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BT$2-$Q657)/12))))","v":8640},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q657,BU$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BU$2-$Q657)/12))))","v":8640},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q657,BV$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BV$2-$Q657)/12))))","v":8640},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q657,BW$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BW$2-$Q657)/12))))","v":8640},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q657,BX$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BX$2-$Q657)/12))))","v":8640},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q657,BY$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BY$2-$Q657)/12))))","v":8640},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q657,BZ$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((BZ$2-$Q657)/12))))","v":8640},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q657,CA$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CA$2-$Q657)/12))))","v":8640},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q657,CB$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CB$2-$Q657)/12))))","v":8640},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q657,CC$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CC$2-$Q657)/12))))","v":8640},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q657,CD$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CD$2-$Q657)/12))))","v":8640},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q657,CE$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CE$2-$Q657)/12))))","v":8640},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q657,CF$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CF$2-$Q657)/12))))","v":10368},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q657,CG$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CG$2-$Q657)/12))))","v":10368},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q657,CH$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CH$2-$Q657)/12))))","v":10368},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q657,CI$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CI$2-$Q657)/12))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2<$Q657,CJ$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CJ$2-$Q657)/12))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2<$Q657,CK$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CK$2-$Q657)/12))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2<$Q657,CL$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CL$2-$Q657)/12))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2<$Q657,CM$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CM$2-$Q657)/12))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2<$Q657,CN$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CN$2-$Q657)/12))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2<$Q657,CO$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CO$2-$Q657)/12))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2<$Q657,CP$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CP$2-$Q657)/12))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2<$Q657,CQ$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CQ$2-$Q657)/12))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2<$Q657,CR$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CR$2-$Q657)/12))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2<$Q657,CS$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CS$2-$Q657)/12))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2<$Q657,CT$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CT$2-$Q657)/12))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2<$Q657,CU$2>$Q659),0,$Q660*$Q661*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q662,INT((CU$2-$Q657)/12))))","v":0}]
[{"$f":"ROW()","v":656},null,null,null,null,null,{"$f":"IF($R656=\"^\",IF(COUNTIF(Lists!$13:$13,H656)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-02-01","^",{"$f":"IF(G656<>0,1,IF(OR($Q656=\"\",$Q656=0),0,IF($R656=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H656))),$Q656)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":657},null,null,null,null,null,{"$f":"IF($R657=\"^\",IF(COUNTIF(Lists!$13:$13,H657)=1,0,1),0)","v":0},{"$f":"H655","v":"Прочие расходы отдела продаж"},{"$f":"I656","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q656)=0,Q656=0,Q656=\"\"),1,SUMIFS($2:$2,$11:$11,Q656))","v":10},null,{"$f":"IF(G657<>0,1,IF(OR($Q657=\"\",$Q657=0),0,IF($R657=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H657))),$Q657)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q657-IF(OR(SUMIFS($2:$2,$11:$11,Q656)=0,Q656=0,Q656=\"\"),1,SUMIFS($2:$2,$11:$11,Q656)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":658},null,null,null,null,null,{"$f":"IF($R658=\"^\",IF(COUNTIF(Lists!$13:$13,H658)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G658<>0,1,IF(OR($Q658=\"\",$Q658=0),0,IF($R658=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H658))),$Q658)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":659},null,null,null,null,null,{"$f":"IF($R659=\"^\",IF(COUNTIF(Lists!$13:$13,H659)=1,0,1),0)","v":0},{"$f":"H655","v":"Прочие расходы отдела продаж"},{"$f":"I658","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q658)=0,Q658=0,Q658=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q658))","v":60},null,{"$f":"IF(G659<>0,1,IF(OR($Q659=\"\",$Q659=0),0,IF($R659=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H659))),$Q659)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q659-IF(OR(SUMIFS($2:$2,$11:$11,Q658)=0,Q658=0,Q658=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q658)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":660},null,null,null,null,null,{"$f":"IF($R660=\"^\",IF(COUNTIF(Lists!$13:$13,H660)=1,0,1),0)","v":0},{"$f":"H655","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$310","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$310","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G660<>0,1,IF(OR($Q660=\"\",$Q660=0),0,IF($R660=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H660))),$Q660)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":661},null,null,null,null,null,{"$f":"IF($R661=\"^\",IF(COUNTIF(Lists!$13:$13,H661)=1,0,1),0)","v":0},{"$f":"H655","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$311","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",5000,null,{"$f":"IF(G661<>0,1,IF(OR($Q661=\"\",$Q661=0),0,IF($R661=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H661))),$Q661)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":662},null,null,null,null,null,{"$f":"IF($R662=\"^\",IF(COUNTIF(Lists!$13:$13,H662)=1,0,1),0)","v":0},{"$f":"H655","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$312","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$289","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G662<>0,1,IF(OR($Q662=\"\",$Q662=0),0,IF($R662=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H662))),$Q662)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":663}]
[{"$f":"ROW()","v":664},null,null,null,null,null,{"$f":"IF($R664=\"^\",IF(COUNTIF(Lists!$13:$13,H664)=1,0,1),0)","v":0},{"$f":"H655","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z664:$CV664)","v":353184},null,null,{"$f":"IF(AA$11=\"\",0,$Q666*(IF(AA$2=1,SUMIFS($Z655:$CV655,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q668))+($Q668-INT($Q668))*SUMIFS($Z655:$CV655,$Z$2:$CV$2,INT($Q668)+1),0)+($Q668-INT($Q668))*SUMIFS($Z655:$CV655,$Z$2:$CV$2,AA$2+INT($Q668)+1)+(INT($Q668)+1-$Q668)*SUMIFS($Z655:$CV655,$Z$2:$CV$2,AA$2+INT($Q668)))+$Q669*((-$Q671-INT(-$Q671))*SUMIFS($Z655:$CV655,$Z$2:$CV$2,AA$2+INT(-$Q671)+1)+(INT(-$Q671)+1+$Q671)*SUMIFS($Z655:$CV655,$Z$2:$CV$2,AA$2+INT(-$Q671))))","v":0},0,0,0,0,0,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,6000,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,8640,8640,8640,8640,8640,8640,8640,8640,8640,8640,8640,8640,10368,10368,10368,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q666*(IF(CM$2=1,SUMIFS($Z655:$CV655,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q668))+($Q668-INT($Q668))*SUMIFS($Z655:$CV655,$Z$2:$CV$2,INT($Q668)+1),0)+($Q668-INT($Q668))*SUMIFS($Z655:$CV655,$Z$2:$CV$2,CM$2+INT($Q668)+1)+(INT($Q668)+1-$Q668)*SUMIFS($Z655:$CV655,$Z$2:$CV$2,CM$2+INT($Q668)))+$Q669*((-$Q671-INT(-$Q671))*SUMIFS($Z655:$CV655,$Z$2:$CV$2,CM$2+INT(-$Q671)+1)+(INT(-$Q671)+1+$Q671)*SUMIFS($Z655:$CV655,$Z$2:$CV$2,CM$2+INT(-$Q671))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":665},null,null,null,null,null,{"$f":"IF($R665=\"^\",IF(COUNTIF(Lists!$13:$13,H665)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":666},null,null,null,null,null,{"$f":"IF($R666=\"^\",IF(COUNTIF(Lists!$13:$13,H666)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",1,null,{"$f":"IF(G666<>0,1,IF(OR($Q666=\"\",$Q666=0),0,IF($R666=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H666))),$Q666)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":667},null,null,null,null,null,{"$f":"IF($R667=\"^\",IF(COUNTIF(Lists!$13:$13,H667)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G667<>0,1,IF(OR($Q667=\"\",$Q667=0),0,IF($R667=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H667))),$Q667)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":668},null,null,null,null,null,{"$f":"IF($R668=\"^\",IF(COUNTIF(Lists!$13:$13,H668)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q667/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G668<>0,1,IF(OR($Q668=\"\",$Q668=0),0,IF($R668=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H668))),$Q668)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q668-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q667/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":669},null,null,null,null,null,{"$f":"IF($R669=\"^\",IF(COUNTIF(Lists!$13:$13,H669)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q666","v":0},null,{"$f":"IF(G669<>0,1,IF(OR($Q669=\"\",$Q669=0),0,IF($R669=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H669))),$Q669)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q669-(100%-Q666))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":670},null,null,null,null,null,{"$f":"IF($R670=\"^\",IF(COUNTIF(Lists!$13:$13,H670)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G670<>0,1,IF(OR($Q670=\"\",$Q670=0),0,IF($R670=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H670))),$Q670)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":671},null,null,null,null,null,{"$f":"IF($R671=\"^\",IF(COUNTIF(Lists!$13:$13,H671)=1,0,1),0)","v":0},{"$f":"H664","v":"Прочие расходы отдела продаж"},{"$f":"I665","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q670/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G671<>0,1,IF(OR($Q671=\"\",$Q671=0),0,IF($R671=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H671))),$Q671)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q671-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q670/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":672}]
[{"$f":"ROW()","v":673},null,null,null,null,null,{"$f":"IF($R673=\"^\",IF(COUNTIF(Lists!$13:$13,H673)=1,0,1),0)","v":0},{"$f":"H655","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K571","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z673:$CV673)","v":353184},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA655:AA655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA655:AB655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA655:AC655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA655:AD655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA655:AE655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA655:AF655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA655:AG655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA655:AH655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA655:AI655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA655:AJ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA655:AK655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA655:AL655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA655:AM655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA655:AN655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA655:AO655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA655:AP655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA655:AQ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA655:AR655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA655:AS655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA655:AT655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA655:AU655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA655:AV655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA655:AW655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA655:AX655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA655:AY655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA655:AZ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA655:BA655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA655:BB655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA655:BC655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA655:BD655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA655:BE655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA655:BF655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA655:BG655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA655:BH655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA655:BI655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA655:BJ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA655:BK655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA655:BL655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA655:BM655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA655:BN655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA655:BO655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA655:BP655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA655:BQ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA655:BR655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA655:BS655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA655:BT655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA655:BU655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA655:BV655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA655:BW655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA655:BX655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA655:BY655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA655:BZ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA655:CA655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA655:CB655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA655:CC655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA655:CD655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA655:CE655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8640},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA655:CF655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10368},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA655:CG655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10368},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA655:CH655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10368},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA655:CI655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA655:CJ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA655:CK655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA655:CL655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA655:CM655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA655:CN655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA655:CO655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA655:CP655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA655:CQ655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA655:CR655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA655:CS655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA655:CT655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA655:CU655,INDIRECT(ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A676,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":674},null,null,null,null,null,{"$f":"IF($R674=\"^\",IF(COUNTIF(Lists!$13:$13,H674)=1,0,1),0)","v":0},{"$f":"H673","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$240","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":675},null,null,null,null,null,{"$f":"IF($R675=\"^\",IF(COUNTIF(Lists!$13:$13,H675)=1,0,1),0)","v":0},{"$f":"H673","v":"Прочие расходы отдела продаж"},{"$f":"I674","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(ABS($X675-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),AA675>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z675:$CV675)","v":1},"*",null,{"$f":"100%-SUM($AB675:$CV675)","v":1}]
[{"$f":"ROW()","v":676},null,null,null,null,null,{"$f":"IF($R676=\"^\",IF(COUNTIF(Lists!$13:$13,H676)=1,0,1),0)","v":0},{"$f":"H673","v":"Прочие расходы отдела продаж"},{"$f":"I674","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X675-SUM($Z676:$CV676))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AA$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AB$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AC$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AD$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AE$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AF$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AG$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AH$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AI$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AJ$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AK$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AL$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AM$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AN$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AO$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AP$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AQ$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AR$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AS$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AT$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AU$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AV$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AW$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AX$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AY$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,AZ$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BA$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BB$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BC$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BD$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BE$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BF$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BG$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BH$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BI$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BJ$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BK$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BL$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BM$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BN$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BO$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BP$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BQ$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BR$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BS$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BT$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BU$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BV$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BW$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BX$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BY$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,BZ$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CA$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CB$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CC$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CD$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CE$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CF$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CG$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CH$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CI$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CJ$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CK$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CL$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CM$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CN$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CO$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CP$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CQ$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CR$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CS$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CT$15)","v":0},{"$f":"SUMIFS($Z675:$CV675,$Z$2:$CV$2,CU$15)","v":1}]
[{"$f":"ROW()","v":677}]
[{"$f":"ROW()","v":678},null,null,null,null,null,{"$f":"IF($R678=\"^\",IF(COUNTIF(Lists!$13:$13,H678)=1,0,1),0)","v":0},{"$f":"Sales!$H$123","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K571&\" блока продаж\"","v":"конец 6 блока продаж"}]
[{"$f":"ROW()","v":679},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":680},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Prdction","index":10,"n_rows":780,"n_cols":99,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I35\")","v":"Prdction"},null,null,{"$f":"INDIRECT(\"START!K35\")","v":"Технологическая карта производственного процесса"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100135)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100135)","v":0},{"$f":"SUM(T$15:T$100135)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z15:Z15)-1)","v":73},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z15:AA15)-1)","v":72},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z15:AB15)-1)","v":71},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z15:AC15)-1)","v":70},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z15:AD15)-1)","v":69},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z15:AE15)-1)","v":68},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z15:AF15)-1)","v":67},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z15:AG15)-1)","v":66},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z15:AH15)-1)","v":65},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z15:AI15)-1)","v":64},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z15:AJ15)-1)","v":63},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z15:AK15)-1)","v":62},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z15:AL15)-1)","v":61},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z15:AM15)-1)","v":60},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z15:AN15)-1)","v":59},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z15:AO15)-1)","v":58},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z15:AP15)-1)","v":57},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z15:AQ15)-1)","v":56},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z15:AR15)-1)","v":55},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z15:AS15)-1)","v":54},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z15:AT15)-1)","v":53},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z15:AU15)-1)","v":52},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z15:AV15)-1)","v":51},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z15:AW15)-1)","v":50},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z15:AX15)-1)","v":49},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z15:AY15)-1)","v":48},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z15:AZ15)-1)","v":47},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z15:BA15)-1)","v":46},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z15:BB15)-1)","v":45},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z15:BC15)-1)","v":44},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z15:BD15)-1)","v":43},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z15:BE15)-1)","v":42},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z15:BF15)-1)","v":41},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z15:BG15)-1)","v":40},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z15:BH15)-1)","v":39},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z15:BI15)-1)","v":38},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z15:BJ15)-1)","v":37},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z15:BK15)-1)","v":36},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z15:BL15)-1)","v":35},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z15:BM15)-1)","v":34},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z15:BN15)-1)","v":33},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z15:BO15)-1)","v":32},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z15:BP15)-1)","v":31},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z15:BQ15)-1)","v":30},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z15:BR15)-1)","v":29},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z15:BS15)-1)","v":28},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z15:BT15)-1)","v":27},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z15:BU15)-1)","v":26},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z15:BV15)-1)","v":25},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z15:BW15)-1)","v":24},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z15:BX15)-1)","v":23},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z15:BY15)-1)","v":22},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z15:BZ15)-1)","v":21},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z15:CA15)-1)","v":20},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z15:CB15)-1)","v":19},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z15:CC15)-1)","v":18},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z15:CD15)-1)","v":17},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z15:CE15)-1)","v":16},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z15:CF15)-1)","v":15},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z15:CG15)-1)","v":14},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z15:CH15)-1)","v":13},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z15:CI15)-1)","v":12},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z15:CJ15)-1)","v":11},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z15:CK15)-1)","v":10},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z15:CL15)-1)","v":9},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z15:CM15)-1)","v":8},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z15:CN15)-1)","v":7},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z15:CO15)-1)","v":6},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z15:CP15)-1)","v":5},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z15:CQ15)-1)","v":4},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z15:CR15)-1)","v":3},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z15:CS15)-1)","v":2},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z15:CT15)-1)","v":1}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K15)+1)=1,MAX(K$15:K15)+1,0)","v":1},{"$f":"\"начало \"&K16&\" блока производства\"","v":"начало 1 блока производства"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Поток решений о покупке"},{"$f":"IF(OR(K16=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)))","v":"Полумаски FFP1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z17:$CV17)","v":15410797.51037344},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":5045.6431535269703},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":13008.298755186721},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":18164.315352697096},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":22547.717842323647},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":18542.738589211614},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":32165.975103734429},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":60547.717842323633},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":86312.033195020733},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":103309.54356846472},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":112943.56846473026},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":95867.219917012422},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":146796.68049792526},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":182147.71784232359},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":184244.81327800825},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":158180.91286307049},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":140804.97925311199},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":89875.518672199149},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":127024.06639004145},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":201321.1618257261},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":247457.26141078828},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":260039.83402489618},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":253149.37759336093},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":203717.84232365142},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":297787.55186721985},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":354708.71369294595},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":346020.74688796676},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":287601.65975103725},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":248655.60165975097},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":154585.89211618254},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":213304.56431535265},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":330741.90871369286},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":398448.13278008287},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":411030.70539419074},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":393355.18672199157},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":311568.46473029035},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":448778.42323651438},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":527269.70954356831},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":507796.6804979252},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":417022.40663900407},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":356506.22406638996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":216599.99999999994},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":288799.99999999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":433199.99999999988},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":505399.99999999988},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":505399.99999999988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":469299.99999999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":360999.99999999994},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":505399.99999999988},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":577599.99999999988},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":541499.99999999988},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":433199.99999999988},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":360999.99999999994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":216599.99999999994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":288799.99999999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":433199.99999999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":505399.99999999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z18:$CV18)","v":850269331.29811192},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":240172.61410788377},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":619195.02074688789},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":883766.59917012439},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1097036.6639004145},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":902178.40331950178},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1568284.2821576761},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2952064.531120331},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4208229.4904564312},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":5148447.6332614105},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":5628560.8054107856},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4777558.2433195002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":7330908.7867219876},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":9096311.3108713645},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":9201038.579253111},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8074203.0935422378},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":7187264.1173576741},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4587615.3940580897},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":6497309.6524799969},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":10297622.845439995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12657494.747519992},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":13595265.646790158},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":13235022.432647102},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":10650668.939881692},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":15601005.432655348},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":18583088.966060292},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":18127928.847803749},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":15400470.367729548},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":13314990.00543284},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8277752.8226546347},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":11445566.070202302},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":17747057.502111427},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":21380060.215405982},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":22542613.145273454},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":21573215.058122478},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":17087695.095542561},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":24663392.867485199},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":28977016.987165522},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":27906843.064344071},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":23424452.65198737},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":20025214.551627133},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12166579.933467578},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":16255280.620038485},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":24382920.930057723},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":28446741.085067343},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":29074891.57188455},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":26998113.602464225},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":20767779.694203254},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":29134107.23700041},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":33296122.556571897},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":31215114.89678615},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":25523305.165850215},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":21269420.971541848},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12761652.582925107},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":17050051.050615292},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":25575076.575922936},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":29837589.338576756},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"Перем. производств. затраты на одну маску"]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на одну маску"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,null,{"$f":"IF(OR($I21=\"\",$I21=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I21)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I21))&\" // %\")","v":"гр // %"},null,null,"*",19.611000000000001,null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},{"$f":"IF($X21=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z21:$CV21)","v":1},"*",null,1]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на одну маску"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,null,{"$f":"IF(OR($I22=\"\",$I22=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I22)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I22))&\" // %\")","v":"гр // %"},null,null,"*",12.34,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF($X22=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z22:$CV22)","v":1},"*",null,1]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на одну маску"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,null,{"$f":"IF(OR($I23=\"\",$I23=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I23)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I23))&\" // %\")","v":"шт // %"},null,null,"*",1,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF($X23=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z23:$CV23)","v":1},"*",null,1]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X21-SUM($Z25:$CV25))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X22-SUM($Z26:$CV26))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X23-SUM($Z27:$CV27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},"Натуральный поток решений о покупке"]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,null,{"$f":"IF(OR($I29=\"\",$I29=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I29)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I29)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":302221149.97593349},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q21)","v":0},{"$f":"IF(AB$11=\"\",0,AB17*$Q21)","v":0},0,0,98950.107883817414,255105.74688796679,356220.38838174276,442183.29460580909,363641.64647302899,630806.93775933585,1187401.2946058088,1692665.2829875518,2026003.4589211617,2214936.3211618252,1880052.0497925307,2878829.7012448125,3572098.894605808,3613225.0331950202,3102085.8821576755,2761326.4481327794,1762548.7966804975,2491068.965975103,3948109.3045643149,4852884.3535269694,5099641.1850622389,4964512.4439834012,3995110.6058091284,5839911.6796680484,6956192.5842323629,6785812.8672199165,5640156.1493775919,4876385.0041493764,3031583.9302904559,4183115.8107883809,6486179.5717842309,7813966.3319502054,8060723.1634854749,7714088.5668049771,6110169.1618257239,8800993.6580912843,10340286.273858918,9958400.7012448106,8178226.4165975088,6991443.5601659734,4247742.5999999987,5663656.7999999989,8495485.1999999974,9911399.3999999985,9911399.3999999985,9203442.2999999989,7079570.9999999991,9911399.3999999985,11327313.599999998,10619356.499999998,8495485.1999999974,7079570.9999999991,4247742.5999999987,5663656.7999999989,8495485.1999999974,9911399.3999999985,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM17*$Q21)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,null,{"$f":"IF(OR($I30=\"\",$I30=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I30)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I30)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z30:$CV30)","v":190169241.27800825},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q22)","v":0},0,0,0,62263.23651452281,160522.40663900413,224147.65145228215,278238.83817427378,228817.39419087133,396928.13278008281,747158.83817427361,1065090.4896265559,1274839.7676348547,1393723.6348547714,1183001.4937759333,1811471.0373443977,2247702.8381742733,2273580.9958506217,1951952.4647302898,1737533.4439834019,1109063.9004149374,1567476.9792531114,2484303.1369294599,3053622.6058091274,3208891.5518672187,3123863.3195020738,2513878.1742738583,3674698.3900414929,4377105.5269709527,4269896.0165975094,3549004.4813277996,3068410.1244813269,1907589.9087136926,2632178.3236514516,4081355.1535269697,4916849.9585062228,5072118.9045643136,4854003.0041493764,3844754.8547717826,5537925.7427385878,6506508.2157676332,6266211.037344397,5146056.4979253104,4399286.8049792517,2672843.9999999991,3563791.9999999991,5345687.9999999981,6236635.9999999981,6236635.9999999981,5791161.9999999981,4454739.9999999991,6236635.9999999981,7127583.9999999981,6682109.9999999981,5345687.9999999981,4454739.9999999991,2672843.9999999991,3563791.9999999991,5345687.9999999981,6236635.9999999981,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM17*$Q22)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H28","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,null,{"$f":"IF(OR($I31=\"\",$I31=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I31)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I31)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z31:$CV31)","v":15410797.51037344},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q23)","v":0},0,0,0,5045.6431535269703,13008.298755186721,18164.315352697096,22547.717842323647,18542.738589211614,32165.975103734429,60547.717842323633,86312.033195020733,103309.54356846472,112943.56846473026,95867.219917012422,146796.68049792526,182147.71784232359,184244.81327800825,158180.91286307049,140804.97925311199,89875.518672199149,127024.06639004145,201321.1618257261,247457.26141078828,260039.83402489618,253149.37759336093,203717.84232365142,297787.55186721985,354708.71369294595,346020.74688796676,287601.65975103725,248655.60165975097,154585.89211618254,213304.56431535265,330741.90871369286,398448.13278008287,411030.70539419074,393355.18672199157,311568.46473029035,448778.42323651438,527269.70954356831,507796.6804979252,417022.40663900407,356506.22406638996,216599.99999999994,288799.99999999994,433199.99999999988,505399.99999999988,505399.99999999988,469299.99999999988,360999.99999999994,505399.99999999988,577599.99999999988,541499.99999999988,433199.99999999988,360999.99999999994,216599.99999999994,288799.99999999994,433199.99999999988,505399.99999999988,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM17*$Q23)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},"Период оборач-ти произв.затрат. в продажах"]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",2,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H35","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",2,null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H36","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",2,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},"Стоимостной поток решений о покупках"]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H40","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z41:$CV41)","v":47488855.627139606},null,null,{"$f":"IF(AA$11=\"\",0,AA29*SUMIFS($Z$737:$CV$737,$Z$2:$CV$2,IF(AA$2-INT($Q35)<1,1,AA$2-INT($Q35))))","v":0},0,0,0,13061.414240663898,33673.958589211616,47021.091266390045,58368.194887966805,49440.718254473017,85764.511257759295,161439.08001460577,230134.77187498752,275455.43027492112,301142.74222516175,263280.23299048626,403147.856766682,500232.4426819238,505991.69777859078,434412.38443430228,386692.84220477665,254229.97498143828,359311.69797376607,569475.14395842177,699979.86444889335,735572.06094629469,716081.09619771782,593542.24825666461,867619.10995165375,1033461.7969645453,1008148.9657888936,837941.99753882049,724470.68537210522,{"$f":"IF(BG$11=\"\",0,BG29*SUMIFS($Z$737:$CV$737,$Z$2:$CV$2,IF(BG$2-INT($Q35)<1,1,BG$2-INT($Q35))))","v":463905.63838742959},640117.85761986405,992542.29608473298,1195725.7733629481,1233485.5346270413,1180442.0604703391,963053.7206213458,1387167.7629719002,1629783.2195130468,1569592.3619742128,1289010.3645239554,1101955.699557117,689592.76462452894,919457.01949937199,1379185.5292490579,1609049.784123901,1609049.784123901,1494117.6566864797,1183800.9126054414,1657321.2776476177,1894081.460168706,1775701.368908162,1420561.0951265295,1183800.9126054414,731588.96399016271,975451.95198688377,1463177.9279803254,1707040.9159770466,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM29*SUMIFS($Z$737:$CV$737,$Z$2:$CV$2,IF(CM$2-INT($Q35)<1,1,CM$2-INT($Q35))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H41","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z42:$CV42)","v":337625819.75385219},null,null,{"$f":"IF(AA$11=\"\",0,AA30*SUMIFS($Z$738:$CV$738,$Z$2:$CV$2,IF(AA$2-INT($Q36)<1,1,AA$2-INT($Q36))))","v":0},0,0,0,92861.16988737401,239407.70361588613,334300.2115945465,414973.35293420259,351502.74331618252,609749.65677296952,1147764.0598079427,1636161.5790074687,1958372.4270473027,2140998.4271886181,1871811.8875367865,2866211.9527907041,3556442.5863198941,3597388.4713597614,3088489.6144356974,2749223.7098196549,1807468.3539027094,2554555.2735158289,4048729.1127420692,4976562.8677454591,5229608.4372918392,5091035.8634926314,4219836.1169115258,6168407.5003089067,7347479.3565047728,7167515.7574011944,5957415.6944633294,5150682.3191714203,{"$f":"IF(BG$11=\"\",0,BG30*SUMIFS($Z$738:$CV$738,$Z$2:$CV$2,IF(BG$2-INT($Q36)<1,1,BG$2-INT($Q36))))","v":3298174.2638472612},4550969.1392621119,7056558.8900918141,8501108.083172204,8769564.1279039569,8392447.3031617329,6846907.5027774917,9862180.2299621962,11587074.235469602,11159142.516546009,9164322.3498714138,7834442.2387550147,4902714.9502340099,6536953.2669786811,9805429.9004680198,11439668.217212692,11439668.217212692,10622549.058840355,8416327.3312350512,11782858.263729071,13466123.729976082,12624490.996852577,10099592.79748206,8416327.3312350512,5201290.2907032613,6935053.7209376823,10402580.581406523,12136344.011640944,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM30*SUMIFS($Z$738:$CV$738,$Z$2:$CV$2,IF(CM$2-INT($Q36)<1,1,CM$2-INT($Q36))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z43:$CV43)","v":73380053.59876816},null,null,{"$f":"IF(AA$11=\"\",0,AA31*SUMIFS($Z$739:$CV$739,$Z$2:$CV$2,IF(AA$2-INT($Q37)<1,1,AA$2-INT($Q37))))","v":0},0,0,0,20182.572614107881,52033.195020746884,72657.261410788386,90190.871369294589,76396.082987551854,132523.81742738586,249456.59751037337,355605.57676348544,425635.31950207468,465327.50207468867,406822.13443983387,622946.39336099557,772962.05543568439,781861.28962655575,671256.52182572591,597520.00995850598,392837.62356846465,555210.5079767633,879956.27679336083,1081612.9235585057,1136610.190858091,1106492.639717842,917144.90515784209,1340650.0525395514,1596911.1289807132,1557797.5962607465,1294792.8072816592,1119456.2812956013,{"$f":"IF(BG$11=\"\",0,BG31*SUMIFS($Z$739:$CV$739,$Z$2:$CV$2,IF(BG$2-INT($Q37)<1,1,BG$2-INT($Q37))))","v":716829.66793130862},989113.80536258093,1533682.0802251254,1847642.361140776,1905988.9620189057,1824025.8798329616,1488116.1633488715,2143459.6275928938,2518350.4302827059,2425343.1700734016,1991786.2494054132,1702748.3022934205,1065562.7170041071,1420750.2893388094,2131125.4340082142,2486313.0063429167,2486313.0063429167,2308719.2201755652,1829215.9975237171,2560902.3965332038,2926745.5960379471,2743823.9962855754,2195059.1970284604,1829215.9975237171,1130455.4864696572,1507273.981959543,2260910.9729393143,2637729.4684291999,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM31*SUMIFS($Z$739:$CV$739,$Z$2:$CV$2,IF(CM$2-INT($Q37)<1,1,CM$2-INT($Q37))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},"Конверсия в продажу",null,null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X46>=0,X46<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z46:$CV46)","v":0.98},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*AA47)","v":0.98},{"$f":"IF(AB$11=\"\",0,$Q47*AB47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q47*CM47)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H46","v":"Конверсия в продажу"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.98,null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF($X47=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z47:$CV47)","v":1},"*",null,1]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X46-SUM($Z48:$CV48)=0,0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,0.98]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Отмены продаж / отказы / возвраты",null,null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q50-(100%-Q47))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X49>=0,X49<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z49:$CV49)","v":2.0000000000000018E-2},null,null,{"$f":"IF(AA$11=\"\",0,$Q50*AA50)","v":2.0000000000000018E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q50*CM50)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H49","v":"Отмены продаж / отказы / возвраты"},"Процент отмен и его распределение",null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,null,{"$f":"100%-Q47","v":2.0000000000000018E-2},null,{"$f":"IF(G50<>0,1,IF(OR($Q50=\"\",$Q50=0),0,IF($R50=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H50))),$Q50)=1,0,1),0)))","v":0},{"$f":"IF($X50=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z50:$CV50)","v":1},"*",null,1]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X49-SUM($Z51:$CV51)=0,0,1)","v":0},null,null,null,null,"Обратное распределение отмен",null,{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z49:$CV49,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,2.0000000000000018E-2]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,{"$f":"Lists!$AU$19","v":"списание"}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I53=\"\",$I53=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I53)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I53)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z53:$CV53)","v":296176726.97641492},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA29:AA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA29:AB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA29:AC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA29:AD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA29:AE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":96971.105726141061},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA29:AF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":250003.63195020743},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA29:AG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":349095.98061410792},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA29:AH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":433339.62871369289},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA29:AI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":356368.81354356842},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":618190.79900414916},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA29:AK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1163653.2687136927},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA29:AL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1658811.9773278006},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA29:AM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1985483.3897427383},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA29:AN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2170637.5947385887},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA29:AO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1842451.00879668},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA29:AP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2821253.1072199163},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3500656.9167136918},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA29:AR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3540960.5325311199},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA29:AS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3040044.1645145221},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA29:AT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2706099.919170124},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA29:AU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1727297.8207468875},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA29:AV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2441247.5866556009},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA29:AW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3869147.1184730283},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA29:AX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4755826.6664564302},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA29:AY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4997648.3613609942},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:AZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4865222.1951037329},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA29:BA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3915208.3936929456},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA29:BB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5723113.4460746869},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA29:BC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6817068.7325477153},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA29:BD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6650096.6098755179},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA29:BE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5527353.0263900403},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA29:BF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4778857.3040663889},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA29:BG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2970952.2516846466},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA29:BH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4099453.4945726134},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA29:BI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6356455.9803485461},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7657687.0053112013},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA29:BK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7899508.7002157653},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA29:BL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7559806.7954688771},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA29:BM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5987965.7785892095},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA29:BN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8624973.7849294581},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA29:BO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10133480.54838174},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA29:BP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9759232.687219914},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8014661.8882655585},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA29:BR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6851614.6889626542},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA29:BS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4162787.7479999987},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA29:BT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5550383.6639999989},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA29:BU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8325575.4959999975},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA29:BV29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9713171.4119999986},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA29:BW29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9713171.4119999986},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA29:BX29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9019373.453999998},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA29:BY29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6937979.5799999991},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA29:BZ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9713171.4119999986},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA29:CA29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11100767.327999998},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA29:CB29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10406969.369999997},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA29:CC29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8325575.4959999975},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA29:CD29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6937979.5799999991},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA29:CE29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4162787.7479999987},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA29:CF29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5550383.6639999989},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA29:CG29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8325575.4959999975},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA29:CH29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9713171.4119999986},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA29:CI29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA29:CJ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA29:CK29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA29:CL29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA29:CM29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA29:CN29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA29:CO29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA29:CP29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA29:CQ29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA29:CR29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA29:CS29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA29:CT29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA29:CU29,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H53","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I54=\"\",$I54=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I54)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I54)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z54:$CV54)","v":186365856.4524481},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA30:AA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA30:AB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA30:AC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA30:AD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA30:AE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":61017.971784232352},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA30:AF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":157311.95850622404},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA30:AG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":219664.69842323649},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA30:AH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":272674.06141078833},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA30:AI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":224241.04630705391},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388989.57012448116},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA30:AK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":732215.66141078807},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA30:AL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1043788.6798340247},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA30:AM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1249342.9722821575},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA30:AN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1365849.1621576759},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA30:AO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1159341.4639004145},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA30:AP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1775241.6165975097},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2202748.7814107877},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA30:AR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2228109.3759336094},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA30:AS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1912913.4154356839},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA30:AT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1702782.7751037339},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA30:AU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1086882.6224066387},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA30:AV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1536127.4396680491},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA30:AW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2434617.0741908709},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA30:AX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2992550.1536929449},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA30:AY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3144713.7208298743},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:AZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3061386.0531120324},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA30:BA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2463600.6107883812},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA30:BB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3601204.4222406629},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA30:BC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4289563.4164315332},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA30:BD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4184498.0962655591},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA30:BE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3478024.3917012434},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA30:BF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3007041.9219917003},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA30:BG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1869438.1105394186},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA30:BH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2579534.7571784225},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA30:BI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3999728.0504564303},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4818512.9593360983},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA30:BK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4970676.5264730277},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA30:BL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4756922.9440663885},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA30:BM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3767859.7576763467},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA30:BN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5427167.2278838158},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA30:BO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6376378.05145228},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA30:BP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6140886.8165975092},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5043135.3679668037},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA30:BR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4311301.0688796667},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA30:BS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2619387.1199999992},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA30:BT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3492516.1599999992},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA30:BU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5238774.2399999984},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA30:BV30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6111903.2799999984},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA30:BW30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6111903.2799999984},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA30:BX30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5675338.7599999979},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA30:BY30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4365645.1999999993},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA30:BZ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6111903.2799999984},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA30:CA30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6985032.3199999984},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA30:CB30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6548467.799999998},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA30:CC30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5238774.2399999984},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA30:CD30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4365645.1999999993},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA30:CE30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2619387.1199999992},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA30:CF30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3492516.1599999992},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA30:CG30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5238774.2399999984},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA30:CH30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6111903.2799999984},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA30:CI30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA30:CJ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA30:CK30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA30:CL30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA30:CM30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA30:CN30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA30:CO30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA30:CP30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA30:CQ30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA30:CR30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA30:CS30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA30:CT30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA30:CU30,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H54","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I55=\"\",$I55=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I55)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I55)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z55:$CV55)","v":15102581.560165973},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA31:AA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA31:AB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA31:AC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA31:AD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA31:AE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4944.7302904564312},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA31:AF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12748.132780082986},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA31:AG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17801.029045643154},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA31:AH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22096.763485477175},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA31:AI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18171.883817427381},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31522.655601659739},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA31:AK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":59336.76348547716},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA31:AL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84585.792531120314},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA31:AM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":101243.35269709543},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA31:AN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":110684.69709543565},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA31:AO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":93949.875518672168},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA31:AP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143860.74688796676},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":178504.7634854771},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA31:AR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":180559.91701244807},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA31:AS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":155017.29460580909},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA31:AT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":137988.87966804975},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA31:AU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":88078.008298755158},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA31:AV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":124483.58506224061},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA31:AW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":197294.73858921157},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA31:AX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":242508.1161825725},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA31:AY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":254839.03734439824},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:AZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":248086.39004149369},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA31:BA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":199643.48547717839},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA31:BB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":291831.80082987546},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA31:BC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":347614.539419087},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA31:BD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":339100.33195020742},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA31:BE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":281849.6265560165},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA31:BF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":243682.48962655594},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA31:BG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":151494.17427385889},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA31:BH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209038.47302904559},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA31:BI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":324127.07053941902},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":390479.1701244812},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA31:BK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":402810.09128630691},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA31:BL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":385488.08298755175},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA31:BM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":305337.09543568455},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA31:BN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":439802.8547717841},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA31:BO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":516724.31535269693},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA31:BP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":497640.7468879667},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":408681.95850622398},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA31:BR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":349376.09958506213},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA31:BS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":212267.99999999994},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA31:BT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":283023.99999999994},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA31:BU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424535.99999999988},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA31:BV31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA31:BW31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA31:BX31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":459913.99999999988},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA31:BY31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":353779.99999999994},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA31:BZ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA31:CA31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":566047.99999999988},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA31:CB31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":530669.99999999988},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA31:CC31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424535.99999999988},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA31:CD31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":353779.99999999994},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA31:CE31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":212267.99999999994},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA31:CF31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":283023.99999999994},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA31:CG31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424535.99999999988},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA31:CH31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA31:CI31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA31:CJ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA31:CK31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA31:CL31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA31:CM31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA31:CN31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA31:CO31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA31:CP31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA31:CQ31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA31:CR31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA31:CS31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA31:CT31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA31:CU31,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},"Стоимостной поток списаний произв. расходов",null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z58:$CV58)","v":449324834.40016484},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA59:AA62))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB59:AB62))","v":0},0,0,123583.05360730288,318612.56008132774,444898.99298629042,552261.77080763481,467792.75366704323,811477.22574895236,1527486.5425862635,2177463.8890930228,2606273.9132878128,2849319.2980586989,2491075.9698677645,3814460.0788600137,4733044.3427487519,4787536.6295896098,4110275.3502818113,3658767.8307432788,2405445.2334035602,3399695.9298770311,5388197.3228239743,6622992.5426378008,6959754.8753142999,6775337.4074200271,5615912.804919512,8209143.1295441091,9778295.2368010301,9538793.0730618183,7928347.4892981332,6854717.1001223437,4389331.3787626792,6056596.7861996666,9391127.6010736395,11313586.693322409,11670857.852058906,11168976.938595733,9112115.8390127551,13124951.468116449,15420503.727560047,14850996.487621751,12196216.584524767,10426363.315793442,6524713.0232253931,8699617.3643005248,13049426.046450786,15224330.38752592,15224330.38752592,14136878.216988353,11200757.356536925,15681060.299151696,17921211.770459078,16801136.034805387,13440908.827844309,11200757.356536925,6922068.0463398192,9229424.0617864281,13844136.092679638,16151492.108126245,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN59:CN62))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H58","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z59:$CV59)","v":46539078.51459682},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA41:AA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA41:AB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA41:AC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA41:AD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA41:AE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12800.18595585062},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA41:AF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33000.479417427385},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA41:AG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":46080.669441062244},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA41:AH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":57200.830990207469},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA41:AI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":48451.903889383553},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84049.221032604109},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA41:AK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":158210.29841431364},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA41:AL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":225532.07643748776},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA41:AM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":269946.32166942267},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA41:AN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":295119.88738065853},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA41:AO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":258014.62833067653},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA41:AP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":395084.89963134838},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":490227.7938282853},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA41:AR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495871.86382301897},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA41:AS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":425724.13674561621},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA41:AT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":378958.98536068114},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA41:AU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":249145.37548180952},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA41:AV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":352125.46401429077},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA41:AW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":558085.64107925328},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA41:AX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":685980.26715991541},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA41:AY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":720860.61972736882},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:AZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":701759.47427376348},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA41:BA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":581671.40329153126},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA41:BB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":850266.7277526207},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA41:BC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1012792.5610252543},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA41:BD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":987985.98647311574},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA41:BE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":821183.15758804407},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA41:BF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":709981.2716646631},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA41:BG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":454627.52561968099},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA41:BH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":627315.50046746677},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA41:BI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":972691.45016303833},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1171811.2578956892},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA41:BK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1208815.8239345006},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA41:BL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1156833.2192609324},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA41:BM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":943792.64620891889},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA41:BN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1359424.4077124621},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA41:BO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1597187.5551227857},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA41:BP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1538200.5147347285},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1263230.1572334762},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA41:BR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1079916.5855659747},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA41:BS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":675800.90933203837},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA41:BT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":901067.87910938449},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA41:BU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1351601.8186640767},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA41:BV41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1576868.7884414231},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA41:BW41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1576868.7884414231},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA41:BX41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1464235.30355275},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA41:BY41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1160124.8943533325},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA41:BZ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1624174.8520946654},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA41:CA41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1856199.8309653318},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA41:CB41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1740187.3415299987},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA41:CC41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1392149.8732239988},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA41:CD41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1160124.8943533325},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA41:CE41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":716957.18471035943},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA41:CF41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":955942.91294714611},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA41:CG41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1433914.3694207189},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA41:CH41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1672900.0976575057},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA41:CI41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA41:CJ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA41:CK41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA41:CL41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA41:CM41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA41:CN41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA41:CO41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA41:CP41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA41:CQ41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA41:CR41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA41:CS41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA41:CT41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA41:CU41,INDIRECT(ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A25,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H59","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z60:$CV60)","v":330873303.35877526},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA42:AA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA42:AB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA42:AC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA42:AD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA42:AE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":91003.946489626527},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA42:AF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":234619.5495435684},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA42:AG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":327614.20736265555},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA42:AH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":406673.88587551855},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA42:AI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":344472.68844985886},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":597554.66363751015},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA42:AK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1124808.7786117839},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA42:AL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1603438.3474273193},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA42:AM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1919204.9785063567},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA42:AN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2098178.4586448455},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA42:AO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1834375.6497860507},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA42:AP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2808887.7137348899},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3485313.7345934962},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA42:AR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3525440.7019325662},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA42:AS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3026719.8221469834},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA42:AT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2694239.2356232619},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA42:AU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1771318.9868246552},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA42:AV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2503464.1680455124},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA42:AW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3967754.5304872277},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA42:AX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4877031.6103905495},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA42:AY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5125016.268546002},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:AZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4989215.1462227786},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA42:BA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4135439.394573295},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA42:BB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6045039.3503027288},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA42:BC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200529.769374677},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA42:BD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7024165.4422531705},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA42:BE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5838267.3805740625},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA42:BF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5047668.6727879914},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA42:BG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3232210.7785703158},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA42:BH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4459949.7564768698},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA42:BI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6915427.7122899778},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8331085.9215087602},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA42:BK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8594172.8453458771},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA42:BL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8224598.3570984984},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA42:BM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6709969.3527219417},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA42:BN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9664936.6253629513},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA42:BO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11355332.750760211},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA42:BP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10935959.666215088},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8981035.9028739855},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA42:BR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7677753.3939799145},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA42:BS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4804660.6512293294},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA42:BT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6406214.2016391074},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA42:BU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9609321.3024586588},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA42:BV42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11210874.852868438},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA42:BW42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11210874.852868438},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA42:BX42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10410098.077663548},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA42:BY42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8248000.7846103497},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA42:BZ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11547201.09845449},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA42:CA42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13196801.255376561},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA42:CB42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12372001.176915525},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA42:CC42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9897600.9415324181},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA42:CD42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8248000.7846103497},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA42:CE42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5097264.4848891962},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA42:CF42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6796352.6465189289},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA42:CG42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10194528.969778392},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA42:CH42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11893617.131408125},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA42:CI42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA42:CJ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA42:CK42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA42:CL42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA42:CM42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA42:CN42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA42:CO42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA42:CP42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA42:CQ42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA42:CR42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA42:CS42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA42:CT42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA42:CU42,INDIRECT(ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A26,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z61:$CV61)","v":71912452.526792794},null,null,{"$f":"IF(AA$11=\"\",0,$Q47*SUMPRODUCT($AA43:AA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q47*SUMPRODUCT($AA43:AB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q47*SUMPRODUCT($AA43:AC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q47*SUMPRODUCT($AA43:AD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q47*SUMPRODUCT($AA43:AE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19778.921161825725},{"$f":"IF(AF$11=\"\",0,$Q47*SUMPRODUCT($AA43:AF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50992.531120331943},{"$f":"IF(AG$11=\"\",0,$Q47*SUMPRODUCT($AA43:AG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":71204.116182572616},{"$f":"IF(AH$11=\"\",0,$Q47*SUMPRODUCT($AA43:AH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":88387.0539419087},{"$f":"IF(AI$11=\"\",0,$Q47*SUMPRODUCT($AA43:AI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":74868.161327800815},{"$f":"IF(AJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":129873.34107883814},{"$f":"IF(AK$11=\"\",0,$Q47*SUMPRODUCT($AA43:AK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":244467.4655601659},{"$f":"IF(AL$11=\"\",0,$Q47*SUMPRODUCT($AA43:AL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":348493.46522821573},{"$f":"IF(AM$11=\"\",0,$Q47*SUMPRODUCT($AA43:AM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":417122.61311203317},{"$f":"IF(AN$11=\"\",0,$Q47*SUMPRODUCT($AA43:AN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":456020.95203319489},{"$f":"IF(AO$11=\"\",0,$Q47*SUMPRODUCT($AA43:AO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":398685.6917510372},{"$f":"IF(AP$11=\"\",0,$Q47*SUMPRODUCT($AA43:AP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":610487.46549377567},{"$f":"IF(AQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":757502.81432697072},{"$f":"IF(AR$11=\"\",0,$Q47*SUMPRODUCT($AA43:AR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":766224.06383402459},{"$f":"IF(AS$11=\"\",0,$Q47*SUMPRODUCT($AA43:AS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":657831.39138921141},{"$f":"IF(AT$11=\"\",0,$Q47*SUMPRODUCT($AA43:AT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":585569.60975933587},{"$f":"IF(AU$11=\"\",0,$Q47*SUMPRODUCT($AA43:AU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":384980.87109709537},{"$f":"IF(AV$11=\"\",0,$Q47*SUMPRODUCT($AA43:AV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":544106.29781722801},{"$f":"IF(AW$11=\"\",0,$Q47*SUMPRODUCT($AA43:AW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":862357.15125749365},{"$f":"IF(AX$11=\"\",0,$Q47*SUMPRODUCT($AA43:AX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1059980.6650873355},{"$f":"IF(AY$11=\"\",0,$Q47*SUMPRODUCT($AA43:AY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1113877.9870409293},{"$f":"IF(AZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:AZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1084362.7869234851},{"$f":"IF(BA$11=\"\",0,$Q47*SUMPRODUCT($AA43:BA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":898802.00705468527},{"$f":"IF(BB$11=\"\",0,$Q47*SUMPRODUCT($AA43:BB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1313837.0514887604},{"$f":"IF(BC$11=\"\",0,$Q47*SUMPRODUCT($AA43:BC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1564972.9064010989},{"$f":"IF(BD$11=\"\",0,$Q47*SUMPRODUCT($AA43:BD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1526641.6443355316},{"$f":"IF(BE$11=\"\",0,$Q47*SUMPRODUCT($AA43:BE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1268896.9511360261},{"$f":"IF(BF$11=\"\",0,$Q47*SUMPRODUCT($AA43:BF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1097067.1556696892},{"$f":"IF(BG$11=\"\",0,$Q47*SUMPRODUCT($AA43:BG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":702493.07457268238},{"$f":"IF(BH$11=\"\",0,$Q47*SUMPRODUCT($AA43:BH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":969331.52925532928},{"$f":"IF(BI$11=\"\",0,$Q47*SUMPRODUCT($AA43:BI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1503008.438620623},{"$f":"IF(BJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1810689.5139179605},{"$f":"IF(BK$11=\"\",0,$Q47*SUMPRODUCT($AA43:BK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1867869.1827785275},{"$f":"IF(BL$11=\"\",0,$Q47*SUMPRODUCT($AA43:BL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1787545.3622363023},{"$f":"IF(BM$11=\"\",0,$Q47*SUMPRODUCT($AA43:BM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1458353.8400818941},{"$f":"IF(BN$11=\"\",0,$Q47*SUMPRODUCT($AA43:BN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2100590.435041036},{"$f":"IF(BO$11=\"\",0,$Q47*SUMPRODUCT($AA43:BO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2467983.4216770516},{"$f":"IF(BP$11=\"\",0,$Q47*SUMPRODUCT($AA43:BP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2376836.3066719337},{"$f":"IF(BQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1951950.5244173049},{"$f":"IF(BR$11=\"\",0,$Q47*SUMPRODUCT($AA43:BR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1668693.3362475522},{"$f":"IF(BS$11=\"\",0,$Q47*SUMPRODUCT($AA43:BS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1044251.4626640249},{"$f":"IF(BT$11=\"\",0,$Q47*SUMPRODUCT($AA43:BT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1392335.2835520331},{"$f":"IF(BU$11=\"\",0,$Q47*SUMPRODUCT($AA43:BU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2088502.9253280498},{"$f":"IF(BV$11=\"\",0,$Q47*SUMPRODUCT($AA43:BV43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2436586.7462160583},{"$f":"IF(BW$11=\"\",0,$Q47*SUMPRODUCT($AA43:BW43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2436586.7462160583},{"$f":"IF(BX$11=\"\",0,$Q47*SUMPRODUCT($AA43:BX43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2262544.8357720538},{"$f":"IF(BY$11=\"\",0,$Q47*SUMPRODUCT($AA43:BY43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1792631.6775732427},{"$f":"IF(BZ$11=\"\",0,$Q47*SUMPRODUCT($AA43:BZ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2509684.3486025399},{"$f":"IF(CA$11=\"\",0,$Q47*SUMPRODUCT($AA43:CA43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2868210.6841171882},{"$f":"IF(CB$11=\"\",0,$Q47*SUMPRODUCT($AA43:CB43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2688947.5163598638},{"$f":"IF(CC$11=\"\",0,$Q47*SUMPRODUCT($AA43:CC43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2151158.013087891},{"$f":"IF(CD$11=\"\",0,$Q47*SUMPRODUCT($AA43:CD43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1792631.6775732427},{"$f":"IF(CE$11=\"\",0,$Q47*SUMPRODUCT($AA43:CE43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1107846.376740264},{"$f":"IF(CF$11=\"\",0,$Q47*SUMPRODUCT($AA43:CF43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1477128.502320352},{"$f":"IF(CG$11=\"\",0,$Q47*SUMPRODUCT($AA43:CG43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2215692.753480528},{"$f":"IF(CH$11=\"\",0,$Q47*SUMPRODUCT($AA43:CH43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2584974.8790606158},{"$f":"IF(CI$11=\"\",0,$Q47*SUMPRODUCT($AA43:CI43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q47*SUMPRODUCT($AA43:CJ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q47*SUMPRODUCT($AA43:CK43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q47*SUMPRODUCT($AA43:CL43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q47*SUMPRODUCT($AA43:CM43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q47*SUMPRODUCT($AA43:CN43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q47*SUMPRODUCT($AA43:CO43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q47*SUMPRODUCT($AA43:CP43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q47*SUMPRODUCT($AA43:CQ43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q47*SUMPRODUCT($AA43:CR43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q47*SUMPRODUCT($AA43:CS43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q47*SUMPRODUCT($AA43:CT43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q47*SUMPRODUCT($AA43:CU43,INDIRECT(ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A27,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},"Затраты производств. времени на одну маску",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z64:$CV64)","v":2.7777777777777775E-3},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q65:$Q68,AA65:AA68)/60)","v":2.7777777777777775E-3},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q65:$Q68,AB65:AB68)/60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q65:$Q68,CN65:CN68)/60)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H64","v":"Затраты производств. времени на одну маску"},{"$f":"Lists!$BO$16","v":"Вырубка полотна"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",{"$f":"1/18*0.3*300%","v":0.05},null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0},{"$f":"IF($X65=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z65:$CV65)","v":1},"*",null,1]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H64","v":"Затраты производств. времени на одну маску"},{"$f":"Lists!$BO$17","v":"Литье и пайка"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",{"$f":"1/18*0.5*300%","v":8.3333333333333329E-2},null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0},{"$f":"IF($X66=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z66:$CV66)","v":1},"*",null,1]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H64","v":"Затраты производств. времени на одну маску"},{"$f":"Lists!$BO$18","v":"Упаковка"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",{"$f":"1/18*0.2*300%","v":3.3333333333333333E-2},null,{"$f":"IF(G67<>0,1,IF(OR($Q67=\"\",$Q67=0),0,IF($R67=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H67))),$Q67)=1,0,1),0)))","v":0},{"$f":"IF($X67=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z67:$CV67)","v":1},"*",null,1]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z64:$CV64,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z64:$CV64,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z64:$CV64,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,2.7777777777777775E-3]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},"Затраты времени произв. персонала на поток",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z70:$CV70)","v":42807.770862148442},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$X64)","v":0},0,0,0,14.015675426463805,36.134163208852002,50.456431535269708,62.632549562010126,51.507607192254476,89.34993084370673,168.18810511756564,239.75564776394646,286.97095435684645,313.73213462425065,266.29783310281226,407.76855693868123,505.96588289534327,511.79114799446728,439.39142461964019,391.1249423697555,249.65421853388651,352.84462886122623,559.22544951590578,687.38128169663401,722.33287229137818,703.1927155371136,565.88289534347609,827.18764407561059,985.30198248040529,961.16874135546311,798.89349930843673,690.71000461041933,429.40525587828478,592.51267865375723,918.72752420470226,1106.8003688335634,1141.7519594283074,1092.6532964499766,865.46795758413975,1246.6067312125399,1464.6380820654674,1410.5463347164587,1158.3955739972334,990.29506685108311,601.6666666666664,802.22222222222194,1203.3333333333328,1403.8888888888885,1403.8888888888885,1303.6111111111106,1002.7777777777775,1403.8888888888885,1604.4444444444439,1504.1666666666661,1203.3333333333328,1002.7777777777775,601.6666666666664,802.22222222222194,1203.3333333333328,1403.8888888888885,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM17*$X64)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},"Потребность в произв. персонале на поток",null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z72:$CV72)","v":327.7379552789302},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z70:AA70)=0,0,IF(MAX($Z72:Z72)>IF(Macro!$Q$20=0,0,AA70/Macro!$Q$20),MAX($Z72:Z72),IF(Macro!$Q$20=0,0,AA70/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z70:AB70)=0,0,IF(MAX($Z72:AA72)>IF(Macro!$Q$20=0,0,AB70/Macro!$Q$20),MAX($Z72:AA72),IF(Macro!$Q$20=0,0,AB70/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z70:AC70)=0,0,IF(MAX($Z72:AB72)>IF(Macro!$Q$20=0,0,AC70/Macro!$Q$20),MAX($Z72:AB72),IF(Macro!$Q$20=0,0,AC70/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z70:AD70)=0,0,IF(MAX($Z72:AC72)>IF(Macro!$Q$20=0,0,AD70/Macro!$Q$20),MAX($Z72:AC72),IF(Macro!$Q$20=0,0,AD70/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z70:AE70)=0,0,IF(MAX($Z72:AD72)>IF(Macro!$Q$20=0,0,AE70/Macro!$Q$20),MAX($Z72:AD72),IF(Macro!$Q$20=0,0,AE70/Macro!$Q$20))))","v":8.7597971415398782E-2},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z70:AF70)=0,0,IF(MAX($Z72:AE72)>IF(Macro!$Q$20=0,0,AF70/Macro!$Q$20),MAX($Z72:AE72),IF(Macro!$Q$20=0,0,AF70/Macro!$Q$20))))","v":0.22583852005532501},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z70:AG70)=0,0,IF(MAX($Z72:AF72)>IF(Macro!$Q$20=0,0,AG70/Macro!$Q$20),MAX($Z72:AF72),IF(Macro!$Q$20=0,0,AG70/Macro!$Q$20))))","v":0.31535269709543567},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z70:AH70)=0,0,IF(MAX($Z72:AG72)>IF(Macro!$Q$20=0,0,AH70/Macro!$Q$20),MAX($Z72:AG72),IF(Macro!$Q$20=0,0,AH70/Macro!$Q$20))))","v":0.39145343476256328},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z70:AI70)=0,0,IF(MAX($Z72:AH72)>IF(Macro!$Q$20=0,0,AI70/Macro!$Q$20),MAX($Z72:AH72),IF(Macro!$Q$20=0,0,AI70/Macro!$Q$20))))","v":0.39145343476256328},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z70:AJ70)=0,0,IF(MAX($Z72:AI72)>IF(Macro!$Q$20=0,0,AJ70/Macro!$Q$20),MAX($Z72:AI72),IF(Macro!$Q$20=0,0,AJ70/Macro!$Q$20))))","v":0.55843706777316704},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z70:AK70)=0,0,IF(MAX($Z72:AJ72)>IF(Macro!$Q$20=0,0,AK70/Macro!$Q$20),MAX($Z72:AJ72),IF(Macro!$Q$20=0,0,AK70/Macro!$Q$20))))","v":1.0511756569847852},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z70:AL70)=0,0,IF(MAX($Z72:AK72)>IF(Macro!$Q$20=0,0,AL70/Macro!$Q$20),MAX($Z72:AK72),IF(Macro!$Q$20=0,0,AL70/Macro!$Q$20))))","v":1.4984727985246653},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z70:AM70)=0,0,IF(MAX($Z72:AL72)>IF(Macro!$Q$20=0,0,AM70/Macro!$Q$20),MAX($Z72:AL72),IF(Macro!$Q$20=0,0,AM70/Macro!$Q$20))))","v":1.7935684647302903},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z70:AN70)=0,0,IF(MAX($Z72:AM72)>IF(Macro!$Q$20=0,0,AN70/Macro!$Q$20),MAX($Z72:AM72),IF(Macro!$Q$20=0,0,AN70/Macro!$Q$20))))","v":1.9608258414015665},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z70:AO70)=0,0,IF(MAX($Z72:AN72)>IF(Macro!$Q$20=0,0,AO70/Macro!$Q$20),MAX($Z72:AN72),IF(Macro!$Q$20=0,0,AO70/Macro!$Q$20))))","v":1.9608258414015665},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z70:AP70)=0,0,IF(MAX($Z72:AO72)>IF(Macro!$Q$20=0,0,AP70/Macro!$Q$20),MAX($Z72:AO72),IF(Macro!$Q$20=0,0,AP70/Macro!$Q$20))))","v":2.5485534808667576},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z70:AQ70)=0,0,IF(MAX($Z72:AP72)>IF(Macro!$Q$20=0,0,AQ70/Macro!$Q$20),MAX($Z72:AP72),IF(Macro!$Q$20=0,0,AQ70/Macro!$Q$20))))","v":3.1622867680958953},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z70:AR70)=0,0,IF(MAX($Z72:AQ72)>IF(Macro!$Q$20=0,0,AR70/Macro!$Q$20),MAX($Z72:AQ72),IF(Macro!$Q$20=0,0,AR70/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z70:AS70)=0,0,IF(MAX($Z72:AR72)>IF(Macro!$Q$20=0,0,AS70/Macro!$Q$20),MAX($Z72:AR72),IF(Macro!$Q$20=0,0,AS70/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z70:AT70)=0,0,IF(MAX($Z72:AS72)>IF(Macro!$Q$20=0,0,AT70/Macro!$Q$20),MAX($Z72:AS72),IF(Macro!$Q$20=0,0,AT70/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z70:AU70)=0,0,IF(MAX($Z72:AT72)>IF(Macro!$Q$20=0,0,AU70/Macro!$Q$20),MAX($Z72:AT72),IF(Macro!$Q$20=0,0,AU70/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z70:AV70)=0,0,IF(MAX($Z72:AU72)>IF(Macro!$Q$20=0,0,AV70/Macro!$Q$20),MAX($Z72:AU72),IF(Macro!$Q$20=0,0,AV70/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z70:AW70)=0,0,IF(MAX($Z72:AV72)>IF(Macro!$Q$20=0,0,AW70/Macro!$Q$20),MAX($Z72:AV72),IF(Macro!$Q$20=0,0,AW70/Macro!$Q$20))))","v":3.4951590594744113},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z70:AX70)=0,0,IF(MAX($Z72:AW72)>IF(Macro!$Q$20=0,0,AX70/Macro!$Q$20),MAX($Z72:AW72),IF(Macro!$Q$20=0,0,AX70/Macro!$Q$20))))","v":4.2961330106039624},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z70:AY70)=0,0,IF(MAX($Z72:AX72)>IF(Macro!$Q$20=0,0,AY70/Macro!$Q$20),MAX($Z72:AX72),IF(Macro!$Q$20=0,0,AY70/Macro!$Q$20))))","v":4.5145804518211134},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z70:AZ70)=0,0,IF(MAX($Z72:AY72)>IF(Macro!$Q$20=0,0,AZ70/Macro!$Q$20),MAX($Z72:AY72),IF(Macro!$Q$20=0,0,AZ70/Macro!$Q$20))))","v":4.5145804518211134},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z70:BA70)=0,0,IF(MAX($Z72:AZ72)>IF(Macro!$Q$20=0,0,BA70/Macro!$Q$20),MAX($Z72:AZ72),IF(Macro!$Q$20=0,0,BA70/Macro!$Q$20))))","v":4.5145804518211134},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z70:BB70)=0,0,IF(MAX($Z72:BA72)>IF(Macro!$Q$20=0,0,BB70/Macro!$Q$20),MAX($Z72:BA72),IF(Macro!$Q$20=0,0,BB70/Macro!$Q$20))))","v":5.1699227754725658},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z70:BC70)=0,0,IF(MAX($Z72:BB72)>IF(Macro!$Q$20=0,0,BC70/Macro!$Q$20),MAX($Z72:BB72),IF(Macro!$Q$20=0,0,BC70/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z70:BD70)=0,0,IF(MAX($Z72:BC72)>IF(Macro!$Q$20=0,0,BD70/Macro!$Q$20),MAX($Z72:BC72),IF(Macro!$Q$20=0,0,BD70/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z70:BE70)=0,0,IF(MAX($Z72:BD72)>IF(Macro!$Q$20=0,0,BE70/Macro!$Q$20),MAX($Z72:BD72),IF(Macro!$Q$20=0,0,BE70/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z70:BF70)=0,0,IF(MAX($Z72:BE72)>IF(Macro!$Q$20=0,0,BF70/Macro!$Q$20),MAX($Z72:BE72),IF(Macro!$Q$20=0,0,BF70/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z70:BG70)=0,0,IF(MAX($Z72:BF72)>IF(Macro!$Q$20=0,0,BG70/Macro!$Q$20),MAX($Z72:BF72),IF(Macro!$Q$20=0,0,BG70/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z70:BH70)=0,0,IF(MAX($Z72:BG72)>IF(Macro!$Q$20=0,0,BH70/Macro!$Q$20),MAX($Z72:BG72),IF(Macro!$Q$20=0,0,BH70/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z70:BI70)=0,0,IF(MAX($Z72:BH72)>IF(Macro!$Q$20=0,0,BI70/Macro!$Q$20),MAX($Z72:BH72),IF(Macro!$Q$20=0,0,BI70/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z70:BJ70)=0,0,IF(MAX($Z72:BI72)>IF(Macro!$Q$20=0,0,BJ70/Macro!$Q$20),MAX($Z72:BI72),IF(Macro!$Q$20=0,0,BJ70/Macro!$Q$20))))","v":6.9175023052097711},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z70:BK70)=0,0,IF(MAX($Z72:BJ72)>IF(Macro!$Q$20=0,0,BK70/Macro!$Q$20),MAX($Z72:BJ72),IF(Macro!$Q$20=0,0,BK70/Macro!$Q$20))))","v":7.1359497464269213},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z70:BL70)=0,0,IF(MAX($Z72:BK72)>IF(Macro!$Q$20=0,0,BL70/Macro!$Q$20),MAX($Z72:BK72),IF(Macro!$Q$20=0,0,BL70/Macro!$Q$20))))","v":7.1359497464269213},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z70:BM70)=0,0,IF(MAX($Z72:BL72)>IF(Macro!$Q$20=0,0,BM70/Macro!$Q$20),MAX($Z72:BL72),IF(Macro!$Q$20=0,0,BM70/Macro!$Q$20))))","v":7.1359497464269213},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z70:BN70)=0,0,IF(MAX($Z72:BM72)>IF(Macro!$Q$20=0,0,BN70/Macro!$Q$20),MAX($Z72:BM72),IF(Macro!$Q$20=0,0,BN70/Macro!$Q$20))))","v":7.7912920700783745},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z70:BO70)=0,0,IF(MAX($Z72:BN72)>IF(Macro!$Q$20=0,0,BO70/Macro!$Q$20),MAX($Z72:BN72),IF(Macro!$Q$20=0,0,BO70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z70:BP70)=0,0,IF(MAX($Z72:BO72)>IF(Macro!$Q$20=0,0,BP70/Macro!$Q$20),MAX($Z72:BO72),IF(Macro!$Q$20=0,0,BP70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z70:BQ70)=0,0,IF(MAX($Z72:BP72)>IF(Macro!$Q$20=0,0,BQ70/Macro!$Q$20),MAX($Z72:BP72),IF(Macro!$Q$20=0,0,BQ70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z70:BR70)=0,0,IF(MAX($Z72:BQ72)>IF(Macro!$Q$20=0,0,BR70/Macro!$Q$20),MAX($Z72:BQ72),IF(Macro!$Q$20=0,0,BR70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z70:BS70)=0,0,IF(MAX($Z72:BR72)>IF(Macro!$Q$20=0,0,BS70/Macro!$Q$20),MAX($Z72:BR72),IF(Macro!$Q$20=0,0,BS70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z70:BT70)=0,0,IF(MAX($Z72:BS72)>IF(Macro!$Q$20=0,0,BT70/Macro!$Q$20),MAX($Z72:BS72),IF(Macro!$Q$20=0,0,BT70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z70:BU70)=0,0,IF(MAX($Z72:BT72)>IF(Macro!$Q$20=0,0,BU70/Macro!$Q$20),MAX($Z72:BT72),IF(Macro!$Q$20=0,0,BU70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z70:BV70)=0,0,IF(MAX($Z72:BU72)>IF(Macro!$Q$20=0,0,BV70/Macro!$Q$20),MAX($Z72:BU72),IF(Macro!$Q$20=0,0,BV70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z70:BW70)=0,0,IF(MAX($Z72:BV72)>IF(Macro!$Q$20=0,0,BW70/Macro!$Q$20),MAX($Z72:BV72),IF(Macro!$Q$20=0,0,BW70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z70:BX70)=0,0,IF(MAX($Z72:BW72)>IF(Macro!$Q$20=0,0,BX70/Macro!$Q$20),MAX($Z72:BW72),IF(Macro!$Q$20=0,0,BX70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z70:BY70)=0,0,IF(MAX($Z72:BX72)>IF(Macro!$Q$20=0,0,BY70/Macro!$Q$20),MAX($Z72:BX72),IF(Macro!$Q$20=0,0,BY70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z70:BZ70)=0,0,IF(MAX($Z72:BY72)>IF(Macro!$Q$20=0,0,BZ70/Macro!$Q$20),MAX($Z72:BY72),IF(Macro!$Q$20=0,0,BZ70/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z70:CA70)=0,0,IF(MAX($Z72:BZ72)>IF(Macro!$Q$20=0,0,CA70/Macro!$Q$20),MAX($Z72:BZ72),IF(Macro!$Q$20=0,0,CA70/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z70:CB70)=0,0,IF(MAX($Z72:CA72)>IF(Macro!$Q$20=0,0,CB70/Macro!$Q$20),MAX($Z72:CA72),IF(Macro!$Q$20=0,0,CB70/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z70:CC70)=0,0,IF(MAX($Z72:CB72)>IF(Macro!$Q$20=0,0,CC70/Macro!$Q$20),MAX($Z72:CB72),IF(Macro!$Q$20=0,0,CC70/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z70:CD70)=0,0,IF(MAX($Z72:CC72)>IF(Macro!$Q$20=0,0,CD70/Macro!$Q$20),MAX($Z72:CC72),IF(Macro!$Q$20=0,0,CD70/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z70:CE70)=0,0,IF(MAX($Z72:CD72)>IF(Macro!$Q$20=0,0,CE70/Macro!$Q$20),MAX($Z72:CD72),IF(Macro!$Q$20=0,0,CE70/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z70:CF70)=0,0,IF(MAX($Z72:CE72)>IF(Macro!$Q$20=0,0,CF70/Macro!$Q$20),MAX($Z72:CE72),IF(Macro!$Q$20=0,0,CF70/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z70:CG70)=0,0,IF(MAX($Z72:CF72)>IF(Macro!$Q$20=0,0,CG70/Macro!$Q$20),MAX($Z72:CF72),IF(Macro!$Q$20=0,0,CG70/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z70:CH70)=0,0,IF(MAX($Z72:CG72)>IF(Macro!$Q$20=0,0,CH70/Macro!$Q$20),MAX($Z72:CG72),IF(Macro!$Q$20=0,0,CH70/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z70:CI70)=0,0,IF(MAX($Z72:CH72)>IF(Macro!$Q$20=0,0,CI70/Macro!$Q$20),MAX($Z72:CH72),IF(Macro!$Q$20=0,0,CI70/Macro!$Q$20))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z70:CJ70)=0,0,IF(MAX($Z72:CI72)>IF(Macro!$Q$20=0,0,CJ70/Macro!$Q$20),MAX($Z72:CI72),IF(Macro!$Q$20=0,0,CJ70/Macro!$Q$20))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z70:CK70)=0,0,IF(MAX($Z72:CJ72)>IF(Macro!$Q$20=0,0,CK70/Macro!$Q$20),MAX($Z72:CJ72),IF(Macro!$Q$20=0,0,CK70/Macro!$Q$20))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z70:CL70)=0,0,IF(MAX($Z72:CK72)>IF(Macro!$Q$20=0,0,CL70/Macro!$Q$20),MAX($Z72:CK72),IF(Macro!$Q$20=0,0,CL70/Macro!$Q$20))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z70:CM70)=0,0,IF(MAX($Z72:CL72)>IF(Macro!$Q$20=0,0,CM70/Macro!$Q$20),MAX($Z72:CL72),IF(Macro!$Q$20=0,0,CM70/Macro!$Q$20))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z70:CN70)=0,0,IF(MAX($Z72:CM72)>IF(Macro!$Q$20=0,0,CN70/Macro!$Q$20),MAX($Z72:CM72),IF(Macro!$Q$20=0,0,CN70/Macro!$Q$20))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z70:CO70)=0,0,IF(MAX($Z72:CN72)>IF(Macro!$Q$20=0,0,CO70/Macro!$Q$20),MAX($Z72:CN72),IF(Macro!$Q$20=0,0,CO70/Macro!$Q$20))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z70:CP70)=0,0,IF(MAX($Z72:CO72)>IF(Macro!$Q$20=0,0,CP70/Macro!$Q$20),MAX($Z72:CO72),IF(Macro!$Q$20=0,0,CP70/Macro!$Q$20))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z70:CQ70)=0,0,IF(MAX($Z72:CP72)>IF(Macro!$Q$20=0,0,CQ70/Macro!$Q$20),MAX($Z72:CP72),IF(Macro!$Q$20=0,0,CQ70/Macro!$Q$20))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z70:CR70)=0,0,IF(MAX($Z72:CQ72)>IF(Macro!$Q$20=0,0,CR70/Macro!$Q$20),MAX($Z72:CQ72),IF(Macro!$Q$20=0,0,CR70/Macro!$Q$20))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z70:CS70)=0,0,IF(MAX($Z72:CR72)>IF(Macro!$Q$20=0,0,CS70/Macro!$Q$20),MAX($Z72:CR72),IF(Macro!$Q$20=0,0,CS70/Macro!$Q$20))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z70:CT70)=0,0,IF(MAX($Z72:CS72)>IF(Macro!$Q$20=0,0,CT70/Macro!$Q$20),MAX($Z72:CS72),IF(Macro!$Q$20=0,0,CT70/Macro!$Q$20))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z70:CU70)=0,0,IF(MAX($Z72:CT72)>IF(Macro!$Q$20=0,0,CU70/Macro!$Q$20),MAX($Z72:CT72),IF(Macro!$Q$20=0,0,CU70/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},"ФОТ сотрудников производства на поток",null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z74:$CV74)","v":11428568.826347729},null,null,{"$f":"IF(AA$11=\"\",0,AA72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AB$2-1)/12)))","v":0},{"$f":"IF(AC$11=\"\",0,AC72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AC$2-1)/12)))","v":0},{"$f":"IF(AD$11=\"\",0,AD72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AD$2-1)/12)))","v":0},{"$f":"IF(AE$11=\"\",0,AE72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AE$2-1)/12)))","v":2803.1350852927612},{"$f":"IF(AF$11=\"\",0,AF72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AF$2-1)/12)))","v":7226.8326417704002},{"$f":"IF(AG$11=\"\",0,AG72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AG$2-1)/12)))","v":10091.286307053942},{"$f":"IF(AH$11=\"\",0,AH72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AH$2-1)/12)))","v":12526.509912402025},{"$f":"IF(AI$11=\"\",0,AI72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AI$2-1)/12)))","v":12526.509912402025},{"$f":"IF(AJ$11=\"\",0,AJ72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AJ$2-1)/12)))","v":17869.986168741347},{"$f":"IF(AK$11=\"\",0,AK72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AK$2-1)/12)))","v":33637.621023513129},{"$f":"IF(AL$11=\"\",0,AL72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AL$2-1)/12)))","v":47951.129552789287},{"$f":"IF(AM$11=\"\",0,AM72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AM$2-1)/12)))","v":59116.016597510374},{"$f":"IF(AN$11=\"\",0,AN72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AN$2-1)/12)))","v":64628.819732595635},{"$f":"IF(AO$11=\"\",0,AO72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AO$2-1)/12)))","v":64628.819732595635},{"$f":"IF(AP$11=\"\",0,AP72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AP$2-1)/12)))","v":84000.32272936833},{"$f":"IF(AQ$11=\"\",0,AQ72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AQ$2-1)/12)))","v":104228.97187644072},{"$f":"IF(AR$11=\"\",0,AR72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AR$2-1)/12)))","v":105428.97648686027},{"$f":"IF(AS$11=\"\",0,AS72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AS$2-1)/12)))","v":105428.97648686027},{"$f":"IF(AT$11=\"\",0,AT72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AT$2-1)/12)))","v":105428.97648686027},{"$f":"IF(AU$11=\"\",0,AU72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AU$2-1)/12)))","v":105428.97648686027},{"$f":"IF(AV$11=\"\",0,AV72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AV$2-1)/12)))","v":105428.97648686027},{"$f":"IF(AW$11=\"\",0,AW72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AW$2-1)/12)))","v":115200.4426002766},{"$f":"IF(AX$11=\"\",0,AX72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AX$2-1)/12)))","v":141600.54402950659},{"$f":"IF(AY$11=\"\",0,AY72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AY$2-1)/12)))","v":153264.58884278461},{"$f":"IF(AZ$11=\"\",0,AZ72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AZ$2-1)/12)))","v":153264.58884278461},{"$f":"IF(BA$11=\"\",0,BA72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BA$2-1)/12)))","v":153264.58884278461},{"$f":"IF(BB$11=\"\",0,BB72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BB$2-1)/12)))","v":175512.67431996306},{"$f":"IF(BC$11=\"\",0,BC72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BC$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BD$11=\"\",0,BD72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BD$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BE$11=\"\",0,BE72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BE$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BF$11=\"\",0,BF72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BF$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BG$11=\"\",0,BG72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BG$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BH$11=\"\",0,BH72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BH$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BI$11=\"\",0,BI72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BI$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BJ$11=\"\",0,BJ72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BJ$2-1)/12)))","v":234840.90225910547},{"$f":"IF(BK$11=\"\",0,BK72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BK$2-1)/12)))","v":249524.63867404324},{"$f":"IF(BL$11=\"\",0,BL72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BL$2-1)/12)))","v":249524.63867404324},{"$f":"IF(BM$11=\"\",0,BM72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BM$2-1)/12)))","v":249524.63867404324},{"$f":"IF(BN$11=\"\",0,BN72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BN$2-1)/12)))","v":272440.16671553702},{"$f":"IF(BO$11=\"\",0,BO72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BO$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BP$11=\"\",0,BP72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BP$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BQ$11=\"\",0,BQ72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BQ$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BR$11=\"\",0,BR72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BR$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BS$11=\"\",0,BS72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BS$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BT$11=\"\",0,BT72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BT$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BU$11=\"\",0,BU72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BU$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BV$11=\"\",0,BV72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BV$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BW$11=\"\",0,BW72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BW$2-1)/12)))","v":329692.61296523729},{"$f":"IF(BX$11=\"\",0,BX72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BX$2-1)/12)))","v":329692.61296523729},{"$f":"IF(BY$11=\"\",0,BY72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BY$2-1)/12)))","v":329692.61296523729},{"$f":"IF(BZ$11=\"\",0,BZ72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BZ$2-1)/12)))","v":329692.61296523729},{"$f":"IF(CA$11=\"\",0,CA72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CA$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CB$11=\"\",0,CB72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CB$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CC$11=\"\",0,CC72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CC$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CD$11=\"\",0,CD72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CD$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CE$11=\"\",0,CE72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CE$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CF$11=\"\",0,CF72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CF$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CG$11=\"\",0,CG72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CG$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CH$11=\"\",0,CH72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CH$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CI$11=\"\",0,CI72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CI$2-1)/12)))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CJ$2-1)/12)))","v":0},{"$f":"IF(CK$11=\"\",0,CK72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CK$2-1)/12)))","v":0},{"$f":"IF(CL$11=\"\",0,CL72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CL$2-1)/12)))","v":0},{"$f":"IF(CM$11=\"\",0,CM72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CM$2-1)/12)))","v":0},{"$f":"IF(CN$11=\"\",0,CN72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CN$2-1)/12)))","v":0},{"$f":"IF(CO$11=\"\",0,CO72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CO$2-1)/12)))","v":0},{"$f":"IF(CP$11=\"\",0,CP72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CP$2-1)/12)))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CQ$2-1)/12)))","v":0},{"$f":"IF(CR$11=\"\",0,CR72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CR$2-1)/12)))","v":0},{"$f":"IF(CS$11=\"\",0,CS72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CS$2-1)/12)))","v":0},{"$f":"IF(CT$11=\"\",0,CT72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CT$2-1)/12)))","v":0},{"$f":"IF(CU$11=\"\",0,CU72*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CU$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},"Затраты времени производственного персонала",null,null,null,{"$f":"K16","v":1},{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z76:$CV76)","v":42807.770862148442},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14.015675426463805},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36.134163208852002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50.456431535269708},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":62.632549562010126},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51.507607192254476},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":89.34993084370673},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":168.18810511756564},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":239.75564776394646},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":286.97095435684645},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":313.73213462425065},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":266.29783310281226},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":407.76855693868123},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":505.96588289534327},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":511.79114799446728},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":439.39142461964019},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":391.1249423697555},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":249.65421853388651},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":352.84462886122623},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":559.22544951590578},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":687.38128169663401},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":722.33287229137818},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":703.1927155371136},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":565.88289534347609},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":827.18764407561059},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":985.30198248040529},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":961.16874135546311},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":798.89349930843673},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":690.71000461041933},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":429.40525587828478},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":592.51267865375723},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":918.72752420470226},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1106.8003688335634},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1141.7519594283074},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1092.6532964499766},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":865.46795758413975},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1246.6067312125399},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1464.6380820654674},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1410.5463347164587},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1158.3955739972334},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":990.29506685108311},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":601.6666666666664},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":802.22222222222194},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1203.3333333333328},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1403.8888888888885},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1403.8888888888885},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1303.6111111111106},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1002.7777777777775},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1403.8888888888885},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1604.4444444444439},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1504.1666666666661},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1203.3333333333328},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1002.7777777777775},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":601.6666666666664},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":802.22222222222194},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1203.3333333333328},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1403.8888888888885},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A69,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},"Потребность в производственном персонале",null,null,null,{"$f":"K16","v":1},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z78:$CV78)","v":327.7379552789302},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z76:AA76)=0,0,IF(MAX($Z78:Z78)>IF(Macro!$Q$20=0,0,AA76/Macro!$Q$20),MAX($Z78:Z78),IF(Macro!$Q$20=0,0,AA76/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z76:AB76)=0,0,IF(MAX($Z78:AA78)>IF(Macro!$Q$20=0,0,AB76/Macro!$Q$20),MAX($Z78:AA78),IF(Macro!$Q$20=0,0,AB76/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z76:AC76)=0,0,IF(MAX($Z78:AB78)>IF(Macro!$Q$20=0,0,AC76/Macro!$Q$20),MAX($Z78:AB78),IF(Macro!$Q$20=0,0,AC76/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z76:AD76)=0,0,IF(MAX($Z78:AC78)>IF(Macro!$Q$20=0,0,AD76/Macro!$Q$20),MAX($Z78:AC78),IF(Macro!$Q$20=0,0,AD76/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z76:AE76)=0,0,IF(MAX($Z78:AD78)>IF(Macro!$Q$20=0,0,AE76/Macro!$Q$20),MAX($Z78:AD78),IF(Macro!$Q$20=0,0,AE76/Macro!$Q$20))))","v":8.7597971415398782E-2},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z76:AF76)=0,0,IF(MAX($Z78:AE78)>IF(Macro!$Q$20=0,0,AF76/Macro!$Q$20),MAX($Z78:AE78),IF(Macro!$Q$20=0,0,AF76/Macro!$Q$20))))","v":0.22583852005532501},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z76:AG76)=0,0,IF(MAX($Z78:AF78)>IF(Macro!$Q$20=0,0,AG76/Macro!$Q$20),MAX($Z78:AF78),IF(Macro!$Q$20=0,0,AG76/Macro!$Q$20))))","v":0.31535269709543567},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z76:AH76)=0,0,IF(MAX($Z78:AG78)>IF(Macro!$Q$20=0,0,AH76/Macro!$Q$20),MAX($Z78:AG78),IF(Macro!$Q$20=0,0,AH76/Macro!$Q$20))))","v":0.39145343476256328},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z76:AI76)=0,0,IF(MAX($Z78:AH78)>IF(Macro!$Q$20=0,0,AI76/Macro!$Q$20),MAX($Z78:AH78),IF(Macro!$Q$20=0,0,AI76/Macro!$Q$20))))","v":0.39145343476256328},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z76:AJ76)=0,0,IF(MAX($Z78:AI78)>IF(Macro!$Q$20=0,0,AJ76/Macro!$Q$20),MAX($Z78:AI78),IF(Macro!$Q$20=0,0,AJ76/Macro!$Q$20))))","v":0.55843706777316704},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z76:AK76)=0,0,IF(MAX($Z78:AJ78)>IF(Macro!$Q$20=0,0,AK76/Macro!$Q$20),MAX($Z78:AJ78),IF(Macro!$Q$20=0,0,AK76/Macro!$Q$20))))","v":1.0511756569847852},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z76:AL76)=0,0,IF(MAX($Z78:AK78)>IF(Macro!$Q$20=0,0,AL76/Macro!$Q$20),MAX($Z78:AK78),IF(Macro!$Q$20=0,0,AL76/Macro!$Q$20))))","v":1.4984727985246653},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z76:AM76)=0,0,IF(MAX($Z78:AL78)>IF(Macro!$Q$20=0,0,AM76/Macro!$Q$20),MAX($Z78:AL78),IF(Macro!$Q$20=0,0,AM76/Macro!$Q$20))))","v":1.7935684647302903},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z76:AN76)=0,0,IF(MAX($Z78:AM78)>IF(Macro!$Q$20=0,0,AN76/Macro!$Q$20),MAX($Z78:AM78),IF(Macro!$Q$20=0,0,AN76/Macro!$Q$20))))","v":1.9608258414015665},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z76:AO76)=0,0,IF(MAX($Z78:AN78)>IF(Macro!$Q$20=0,0,AO76/Macro!$Q$20),MAX($Z78:AN78),IF(Macro!$Q$20=0,0,AO76/Macro!$Q$20))))","v":1.9608258414015665},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z76:AP76)=0,0,IF(MAX($Z78:AO78)>IF(Macro!$Q$20=0,0,AP76/Macro!$Q$20),MAX($Z78:AO78),IF(Macro!$Q$20=0,0,AP76/Macro!$Q$20))))","v":2.5485534808667576},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z76:AQ76)=0,0,IF(MAX($Z78:AP78)>IF(Macro!$Q$20=0,0,AQ76/Macro!$Q$20),MAX($Z78:AP78),IF(Macro!$Q$20=0,0,AQ76/Macro!$Q$20))))","v":3.1622867680958953},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z76:AR76)=0,0,IF(MAX($Z78:AQ78)>IF(Macro!$Q$20=0,0,AR76/Macro!$Q$20),MAX($Z78:AQ78),IF(Macro!$Q$20=0,0,AR76/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z76:AS76)=0,0,IF(MAX($Z78:AR78)>IF(Macro!$Q$20=0,0,AS76/Macro!$Q$20),MAX($Z78:AR78),IF(Macro!$Q$20=0,0,AS76/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z76:AT76)=0,0,IF(MAX($Z78:AS78)>IF(Macro!$Q$20=0,0,AT76/Macro!$Q$20),MAX($Z78:AS78),IF(Macro!$Q$20=0,0,AT76/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z76:AU76)=0,0,IF(MAX($Z78:AT78)>IF(Macro!$Q$20=0,0,AU76/Macro!$Q$20),MAX($Z78:AT78),IF(Macro!$Q$20=0,0,AU76/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z76:AV76)=0,0,IF(MAX($Z78:AU78)>IF(Macro!$Q$20=0,0,AV76/Macro!$Q$20),MAX($Z78:AU78),IF(Macro!$Q$20=0,0,AV76/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z76:AW76)=0,0,IF(MAX($Z78:AV78)>IF(Macro!$Q$20=0,0,AW76/Macro!$Q$20),MAX($Z78:AV78),IF(Macro!$Q$20=0,0,AW76/Macro!$Q$20))))","v":3.4951590594744113},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z76:AX76)=0,0,IF(MAX($Z78:AW78)>IF(Macro!$Q$20=0,0,AX76/Macro!$Q$20),MAX($Z78:AW78),IF(Macro!$Q$20=0,0,AX76/Macro!$Q$20))))","v":4.2961330106039624},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z76:AY76)=0,0,IF(MAX($Z78:AX78)>IF(Macro!$Q$20=0,0,AY76/Macro!$Q$20),MAX($Z78:AX78),IF(Macro!$Q$20=0,0,AY76/Macro!$Q$20))))","v":4.5145804518211134},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z76:AZ76)=0,0,IF(MAX($Z78:AY78)>IF(Macro!$Q$20=0,0,AZ76/Macro!$Q$20),MAX($Z78:AY78),IF(Macro!$Q$20=0,0,AZ76/Macro!$Q$20))))","v":4.5145804518211134},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z76:BA76)=0,0,IF(MAX($Z78:AZ78)>IF(Macro!$Q$20=0,0,BA76/Macro!$Q$20),MAX($Z78:AZ78),IF(Macro!$Q$20=0,0,BA76/Macro!$Q$20))))","v":4.5145804518211134},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z76:BB76)=0,0,IF(MAX($Z78:BA78)>IF(Macro!$Q$20=0,0,BB76/Macro!$Q$20),MAX($Z78:BA78),IF(Macro!$Q$20=0,0,BB76/Macro!$Q$20))))","v":5.1699227754725658},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z76:BC76)=0,0,IF(MAX($Z78:BB78)>IF(Macro!$Q$20=0,0,BC76/Macro!$Q$20),MAX($Z78:BB78),IF(Macro!$Q$20=0,0,BC76/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z76:BD76)=0,0,IF(MAX($Z78:BC78)>IF(Macro!$Q$20=0,0,BD76/Macro!$Q$20),MAX($Z78:BC78),IF(Macro!$Q$20=0,0,BD76/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z76:BE76)=0,0,IF(MAX($Z78:BD78)>IF(Macro!$Q$20=0,0,BE76/Macro!$Q$20),MAX($Z78:BD78),IF(Macro!$Q$20=0,0,BE76/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z76:BF76)=0,0,IF(MAX($Z78:BE78)>IF(Macro!$Q$20=0,0,BF76/Macro!$Q$20),MAX($Z78:BE78),IF(Macro!$Q$20=0,0,BF76/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z76:BG76)=0,0,IF(MAX($Z78:BF78)>IF(Macro!$Q$20=0,0,BG76/Macro!$Q$20),MAX($Z78:BF78),IF(Macro!$Q$20=0,0,BG76/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z76:BH76)=0,0,IF(MAX($Z78:BG78)>IF(Macro!$Q$20=0,0,BH76/Macro!$Q$20),MAX($Z78:BG78),IF(Macro!$Q$20=0,0,BH76/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z76:BI76)=0,0,IF(MAX($Z78:BH78)>IF(Macro!$Q$20=0,0,BI76/Macro!$Q$20),MAX($Z78:BH78),IF(Macro!$Q$20=0,0,BI76/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z76:BJ76)=0,0,IF(MAX($Z78:BI78)>IF(Macro!$Q$20=0,0,BJ76/Macro!$Q$20),MAX($Z78:BI78),IF(Macro!$Q$20=0,0,BJ76/Macro!$Q$20))))","v":6.9175023052097711},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z76:BK76)=0,0,IF(MAX($Z78:BJ78)>IF(Macro!$Q$20=0,0,BK76/Macro!$Q$20),MAX($Z78:BJ78),IF(Macro!$Q$20=0,0,BK76/Macro!$Q$20))))","v":7.1359497464269213},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z76:BL76)=0,0,IF(MAX($Z78:BK78)>IF(Macro!$Q$20=0,0,BL76/Macro!$Q$20),MAX($Z78:BK78),IF(Macro!$Q$20=0,0,BL76/Macro!$Q$20))))","v":7.1359497464269213},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z76:BM76)=0,0,IF(MAX($Z78:BL78)>IF(Macro!$Q$20=0,0,BM76/Macro!$Q$20),MAX($Z78:BL78),IF(Macro!$Q$20=0,0,BM76/Macro!$Q$20))))","v":7.1359497464269213},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z76:BN76)=0,0,IF(MAX($Z78:BM78)>IF(Macro!$Q$20=0,0,BN76/Macro!$Q$20),MAX($Z78:BM78),IF(Macro!$Q$20=0,0,BN76/Macro!$Q$20))))","v":7.7912920700783745},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z76:BO76)=0,0,IF(MAX($Z78:BN78)>IF(Macro!$Q$20=0,0,BO76/Macro!$Q$20),MAX($Z78:BN78),IF(Macro!$Q$20=0,0,BO76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z76:BP76)=0,0,IF(MAX($Z78:BO78)>IF(Macro!$Q$20=0,0,BP76/Macro!$Q$20),MAX($Z78:BO78),IF(Macro!$Q$20=0,0,BP76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z76:BQ76)=0,0,IF(MAX($Z78:BP78)>IF(Macro!$Q$20=0,0,BQ76/Macro!$Q$20),MAX($Z78:BP78),IF(Macro!$Q$20=0,0,BQ76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z76:BR76)=0,0,IF(MAX($Z78:BQ78)>IF(Macro!$Q$20=0,0,BR76/Macro!$Q$20),MAX($Z78:BQ78),IF(Macro!$Q$20=0,0,BR76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z76:BS76)=0,0,IF(MAX($Z78:BR78)>IF(Macro!$Q$20=0,0,BS76/Macro!$Q$20),MAX($Z78:BR78),IF(Macro!$Q$20=0,0,BS76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z76:BT76)=0,0,IF(MAX($Z78:BS78)>IF(Macro!$Q$20=0,0,BT76/Macro!$Q$20),MAX($Z78:BS78),IF(Macro!$Q$20=0,0,BT76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z76:BU76)=0,0,IF(MAX($Z78:BT78)>IF(Macro!$Q$20=0,0,BU76/Macro!$Q$20),MAX($Z78:BT78),IF(Macro!$Q$20=0,0,BU76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z76:BV76)=0,0,IF(MAX($Z78:BU78)>IF(Macro!$Q$20=0,0,BV76/Macro!$Q$20),MAX($Z78:BU78),IF(Macro!$Q$20=0,0,BV76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z76:BW76)=0,0,IF(MAX($Z78:BV78)>IF(Macro!$Q$20=0,0,BW76/Macro!$Q$20),MAX($Z78:BV78),IF(Macro!$Q$20=0,0,BW76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z76:BX76)=0,0,IF(MAX($Z78:BW78)>IF(Macro!$Q$20=0,0,BX76/Macro!$Q$20),MAX($Z78:BW78),IF(Macro!$Q$20=0,0,BX76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z76:BY76)=0,0,IF(MAX($Z78:BX78)>IF(Macro!$Q$20=0,0,BY76/Macro!$Q$20),MAX($Z78:BX78),IF(Macro!$Q$20=0,0,BY76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z76:BZ76)=0,0,IF(MAX($Z78:BY78)>IF(Macro!$Q$20=0,0,BZ76/Macro!$Q$20),MAX($Z78:BY78),IF(Macro!$Q$20=0,0,BZ76/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z76:CA76)=0,0,IF(MAX($Z78:BZ78)>IF(Macro!$Q$20=0,0,CA76/Macro!$Q$20),MAX($Z78:BZ78),IF(Macro!$Q$20=0,0,CA76/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z76:CB76)=0,0,IF(MAX($Z78:CA78)>IF(Macro!$Q$20=0,0,CB76/Macro!$Q$20),MAX($Z78:CA78),IF(Macro!$Q$20=0,0,CB76/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z76:CC76)=0,0,IF(MAX($Z78:CB78)>IF(Macro!$Q$20=0,0,CC76/Macro!$Q$20),MAX($Z78:CB78),IF(Macro!$Q$20=0,0,CC76/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z76:CD76)=0,0,IF(MAX($Z78:CC78)>IF(Macro!$Q$20=0,0,CD76/Macro!$Q$20),MAX($Z78:CC78),IF(Macro!$Q$20=0,0,CD76/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z76:CE76)=0,0,IF(MAX($Z78:CD78)>IF(Macro!$Q$20=0,0,CE76/Macro!$Q$20),MAX($Z78:CD78),IF(Macro!$Q$20=0,0,CE76/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z76:CF76)=0,0,IF(MAX($Z78:CE78)>IF(Macro!$Q$20=0,0,CF76/Macro!$Q$20),MAX($Z78:CE78),IF(Macro!$Q$20=0,0,CF76/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z76:CG76)=0,0,IF(MAX($Z78:CF78)>IF(Macro!$Q$20=0,0,CG76/Macro!$Q$20),MAX($Z78:CF78),IF(Macro!$Q$20=0,0,CG76/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z76:CH76)=0,0,IF(MAX($Z78:CG78)>IF(Macro!$Q$20=0,0,CH76/Macro!$Q$20),MAX($Z78:CG78),IF(Macro!$Q$20=0,0,CH76/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z76:CI76)=0,0,IF(MAX($Z78:CH78)>IF(Macro!$Q$20=0,0,CI76/Macro!$Q$20),MAX($Z78:CH78),IF(Macro!$Q$20=0,0,CI76/Macro!$Q$20))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z76:CJ76)=0,0,IF(MAX($Z78:CI78)>IF(Macro!$Q$20=0,0,CJ76/Macro!$Q$20),MAX($Z78:CI78),IF(Macro!$Q$20=0,0,CJ76/Macro!$Q$20))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z76:CK76)=0,0,IF(MAX($Z78:CJ78)>IF(Macro!$Q$20=0,0,CK76/Macro!$Q$20),MAX($Z78:CJ78),IF(Macro!$Q$20=0,0,CK76/Macro!$Q$20))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z76:CL76)=0,0,IF(MAX($Z78:CK78)>IF(Macro!$Q$20=0,0,CL76/Macro!$Q$20),MAX($Z78:CK78),IF(Macro!$Q$20=0,0,CL76/Macro!$Q$20))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z76:CM76)=0,0,IF(MAX($Z78:CL78)>IF(Macro!$Q$20=0,0,CM76/Macro!$Q$20),MAX($Z78:CL78),IF(Macro!$Q$20=0,0,CM76/Macro!$Q$20))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z76:CN76)=0,0,IF(MAX($Z78:CM78)>IF(Macro!$Q$20=0,0,CN76/Macro!$Q$20),MAX($Z78:CM78),IF(Macro!$Q$20=0,0,CN76/Macro!$Q$20))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z76:CO76)=0,0,IF(MAX($Z78:CN78)>IF(Macro!$Q$20=0,0,CO76/Macro!$Q$20),MAX($Z78:CN78),IF(Macro!$Q$20=0,0,CO76/Macro!$Q$20))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z76:CP76)=0,0,IF(MAX($Z78:CO78)>IF(Macro!$Q$20=0,0,CP76/Macro!$Q$20),MAX($Z78:CO78),IF(Macro!$Q$20=0,0,CP76/Macro!$Q$20))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z76:CQ76)=0,0,IF(MAX($Z78:CP78)>IF(Macro!$Q$20=0,0,CQ76/Macro!$Q$20),MAX($Z78:CP78),IF(Macro!$Q$20=0,0,CQ76/Macro!$Q$20))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z76:CR76)=0,0,IF(MAX($Z78:CQ78)>IF(Macro!$Q$20=0,0,CR76/Macro!$Q$20),MAX($Z78:CQ78),IF(Macro!$Q$20=0,0,CR76/Macro!$Q$20))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z76:CS76)=0,0,IF(MAX($Z78:CR78)>IF(Macro!$Q$20=0,0,CS76/Macro!$Q$20),MAX($Z78:CR78),IF(Macro!$Q$20=0,0,CS76/Macro!$Q$20))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z76:CT76)=0,0,IF(MAX($Z78:CS78)>IF(Macro!$Q$20=0,0,CT76/Macro!$Q$20),MAX($Z78:CS78),IF(Macro!$Q$20=0,0,CT76/Macro!$Q$20))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z76:CU76)=0,0,IF(MAX($Z78:CT78)>IF(Macro!$Q$20=0,0,CU76/Macro!$Q$20),MAX($Z78:CT78),IF(Macro!$Q$20=0,0,CU76/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z80:$CV80)","v":11428568.826347729},null,null,{"$f":"IF(AA$11=\"\",0,AA78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AB$2-1)/12)))","v":0},{"$f":"IF(AC$11=\"\",0,AC78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AC$2-1)/12)))","v":0},{"$f":"IF(AD$11=\"\",0,AD78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AD$2-1)/12)))","v":0},{"$f":"IF(AE$11=\"\",0,AE78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AE$2-1)/12)))","v":2803.1350852927612},{"$f":"IF(AF$11=\"\",0,AF78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AF$2-1)/12)))","v":7226.8326417704002},{"$f":"IF(AG$11=\"\",0,AG78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AG$2-1)/12)))","v":10091.286307053942},{"$f":"IF(AH$11=\"\",0,AH78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AH$2-1)/12)))","v":12526.509912402025},{"$f":"IF(AI$11=\"\",0,AI78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AI$2-1)/12)))","v":12526.509912402025},{"$f":"IF(AJ$11=\"\",0,AJ78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AJ$2-1)/12)))","v":17869.986168741347},{"$f":"IF(AK$11=\"\",0,AK78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AK$2-1)/12)))","v":33637.621023513129},{"$f":"IF(AL$11=\"\",0,AL78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AL$2-1)/12)))","v":47951.129552789287},{"$f":"IF(AM$11=\"\",0,AM78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AM$2-1)/12)))","v":59116.016597510374},{"$f":"IF(AN$11=\"\",0,AN78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AN$2-1)/12)))","v":64628.819732595635},{"$f":"IF(AO$11=\"\",0,AO78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AO$2-1)/12)))","v":64628.819732595635},{"$f":"IF(AP$11=\"\",0,AP78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AP$2-1)/12)))","v":84000.32272936833},{"$f":"IF(AQ$11=\"\",0,AQ78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AQ$2-1)/12)))","v":104228.97187644072},{"$f":"IF(AR$11=\"\",0,AR78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AR$2-1)/12)))","v":105428.97648686027},{"$f":"IF(AS$11=\"\",0,AS78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AS$2-1)/12)))","v":105428.97648686027},{"$f":"IF(AT$11=\"\",0,AT78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AT$2-1)/12)))","v":105428.97648686027},{"$f":"IF(AU$11=\"\",0,AU78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AU$2-1)/12)))","v":105428.97648686027},{"$f":"IF(AV$11=\"\",0,AV78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AV$2-1)/12)))","v":105428.97648686027},{"$f":"IF(AW$11=\"\",0,AW78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AW$2-1)/12)))","v":115200.4426002766},{"$f":"IF(AX$11=\"\",0,AX78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AX$2-1)/12)))","v":141600.54402950659},{"$f":"IF(AY$11=\"\",0,AY78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AY$2-1)/12)))","v":153264.58884278461},{"$f":"IF(AZ$11=\"\",0,AZ78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AZ$2-1)/12)))","v":153264.58884278461},{"$f":"IF(BA$11=\"\",0,BA78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BA$2-1)/12)))","v":153264.58884278461},{"$f":"IF(BB$11=\"\",0,BB78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BB$2-1)/12)))","v":175512.67431996306},{"$f":"IF(BC$11=\"\",0,BC78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BC$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BD$11=\"\",0,BD78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BD$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BE$11=\"\",0,BE78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BE$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BF$11=\"\",0,BF78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BF$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BG$11=\"\",0,BG78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BG$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BH$11=\"\",0,BH78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BH$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BI$11=\"\",0,BI78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BI$2-1)/12)))","v":209061.37464269239},{"$f":"IF(BJ$11=\"\",0,BJ78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BJ$2-1)/12)))","v":234840.90225910547},{"$f":"IF(BK$11=\"\",0,BK78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BK$2-1)/12)))","v":249524.63867404324},{"$f":"IF(BL$11=\"\",0,BL78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BL$2-1)/12)))","v":249524.63867404324},{"$f":"IF(BM$11=\"\",0,BM78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BM$2-1)/12)))","v":249524.63867404324},{"$f":"IF(BN$11=\"\",0,BN78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BN$2-1)/12)))","v":272440.16671553702},{"$f":"IF(BO$11=\"\",0,BO78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BO$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BP$11=\"\",0,BP78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BP$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BQ$11=\"\",0,BQ78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BQ$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BR$11=\"\",0,BR78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BR$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BS$11=\"\",0,BS78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BS$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BT$11=\"\",0,BT78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BT$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BU$11=\"\",0,BU78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BU$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BV$11=\"\",0,BV78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BV$2-1)/12)))","v":320089.91550023039},{"$f":"IF(BW$11=\"\",0,BW78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BW$2-1)/12)))","v":329692.61296523729},{"$f":"IF(BX$11=\"\",0,BX78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BX$2-1)/12)))","v":329692.61296523729},{"$f":"IF(BY$11=\"\",0,BY78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BY$2-1)/12)))","v":329692.61296523729},{"$f":"IF(BZ$11=\"\",0,BZ78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BZ$2-1)/12)))","v":329692.61296523729},{"$f":"IF(CA$11=\"\",0,CA78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CA$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CB$11=\"\",0,CB78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CB$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CC$11=\"\",0,CC78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CC$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CD$11=\"\",0,CD78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CD$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CE$11=\"\",0,CE78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CE$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CF$11=\"\",0,CF78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CF$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CG$11=\"\",0,CG78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CG$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CH$11=\"\",0,CH78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CH$2-1)/12)))","v":361163.27147555543},{"$f":"IF(CI$11=\"\",0,CI78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CI$2-1)/12)))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CJ$2-1)/12)))","v":0},{"$f":"IF(CK$11=\"\",0,CK78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CK$2-1)/12)))","v":0},{"$f":"IF(CL$11=\"\",0,CL78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CL$2-1)/12)))","v":0},{"$f":"IF(CM$11=\"\",0,CM78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CM$2-1)/12)))","v":0},{"$f":"IF(CN$11=\"\",0,CN78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CN$2-1)/12)))","v":0},{"$f":"IF(CO$11=\"\",0,CO78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CO$2-1)/12)))","v":0},{"$f":"IF(CP$11=\"\",0,CP78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CP$2-1)/12)))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CQ$2-1)/12)))","v":0},{"$f":"IF(CR$11=\"\",0,CR78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CR$2-1)/12)))","v":0},{"$f":"IF(CS$11=\"\",0,CS78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CS$2-1)/12)))","v":0},{"$f":"IF(CT$11=\"\",0,CT78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CT$2-1)/12)))","v":0},{"$f":"IF(CU$11=\"\",0,CU78*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CU$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},"Количество продаж",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z82:$CV82)","v":15102581.560165973},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4944.7302904564312},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12748.132780082986},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17801.029045643154},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22096.763485477175},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18171.883817427381},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31522.655601659739},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":59336.76348547716},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84585.792531120314},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":101243.35269709543},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":110684.69709543565},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":93949.875518672168},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143860.74688796676},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":178504.7634854771},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":180559.91701244807},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":155017.29460580909},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":137988.87966804975},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":88078.008298755158},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":124483.58506224061},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":197294.73858921157},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":242508.1161825725},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":254839.03734439824},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":248086.39004149369},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":199643.48547717839},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":291831.80082987546},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":347614.539419087},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":339100.33195020742},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":281849.6265560165},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":243682.48962655594},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":151494.17427385889},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209038.47302904559},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":324127.07053941902},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":390479.1701244812},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":402810.09128630691},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":385488.08298755175},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":305337.09543568455},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":439802.8547717841},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":516724.31535269693},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":497640.7468879667},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":408681.95850622398},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":349376.09958506213},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":212267.99999999994},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":283023.99999999994},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424535.99999999988},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":459913.99999999988},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":353779.99999999994},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":566047.99999999988},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":530669.99999999988},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424535.99999999988},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":353779.99999999994},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":212267.99999999994},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":283023.99999999994},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424535.99999999988},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},"Продажи",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z84:$CV84)","v":833263944.67214966},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA18:AA18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA18:AB18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA18:AC18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA18:AD18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA18:AE18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":235369.1618257261},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA18:AF18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":606811.12033195014},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA18:AG18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":866091.2671867219},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA18:AH18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1075095.9306224061},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA18:AI18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":884134.83525311179},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA18:AJ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1536918.5965145226},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA18:AK18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2893023.2404979244},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA18:AL18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4124064.9006473026},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA18:AM18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5045478.6805961821},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA18:AN18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5515989.5893025696},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA18:AO18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4682007.0784531105},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA18:AP18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7184290.6109875478},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA18:AQ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8914385.0846539363},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA18:AR18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9017017.8076680489},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA18:AS18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7912719.0316713927},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA18:AT18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7043518.8350105202},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA18:AU18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4495863.0861769281},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA18:AV18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6367363.4594303966},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA18:AW18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10091670.388531195},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA18:AX18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12404344.852569593},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA18:AY18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13323360.333854355},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA18:AZ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12970321.98399416},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA18:BA18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10437655.561084058},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA18:BB18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15288985.32400224},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA18:BC18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18211427.186739087},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA18:BD18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17765370.270847674},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA18:BE18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15092460.960374957},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA18:BF18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13048690.205324184},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA18:BG18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8112197.7662015418},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA18:BH18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11216654.748798257},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA18:BI18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17392116.352069199},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA18:BJ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20952459.011097863},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA18:BK18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22091760.882367983},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA18:BL18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21141750.756960027},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA18:BM18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16745941.19363171},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA18:BN18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24170125.010135494},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA18:BO18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28397476.647422209},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA18:BP18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27348706.203057189},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA18:BQ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22955963.598947622},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA18:BR18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19624710.260594591},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA18:BS18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11923248.334798226},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA18:BT18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15930175.007637715},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA18:BU18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23895262.511456568},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA18:BV18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27877806.263365995},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA18:BW18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28493393.740446858},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA18:BX18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":26458151.33041494},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA18:BY18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20352424.100319188},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA18:BZ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28551425.092260402},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA18:CA18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":32630200.10544046},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA18:CB18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30590812.598850425},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA18:CC18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25012839.062533211},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA18:CD18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20844032.552111011},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA18:CE18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12506419.531266605},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA18:CF18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16709050.029602986},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA18:CG18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25063575.044404477},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA18:CH18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29240837.551805221},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA18:CI18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA18:CJ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA18:CK18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA18:CL18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA18:CM18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA18:CN18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA18:CO18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA18:CP18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA18:CQ18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA18:CR18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA18:CS18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA18:CT18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA18:CU18,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},"Количество отмен",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z86:$CV86)","v":308215.950207469},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA17:AA17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA17:AB17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA17:AC17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA17:AD17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA17:AE17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":100.9128630705395},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA17:AF17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":260.16597510373464},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA17:AG17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":363.28630705394227},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA17:AH17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":450.95435684647333},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA17:AI17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":370.85477178423264},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA17:AJ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":643.31950207468913},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA17:AK17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1210.9543568464737},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA17:AL17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1726.2406639004162},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA17:AM17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2066.1908713692965},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA17:AN17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2258.8713692946071},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA17:AO17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1917.3443983402501},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA17:AP17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2935.933609958508},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA17:AQ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3642.9543568464751},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA17:AR17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3684.8962655601681},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA17:AS17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3163.6182572614125},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA17:AT17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2816.0995850622421},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA17:AU17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1797.5103734439845},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA17:AV17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2540.4813278008314},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA17:AW17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4026.4232365145258},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA17:AX17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4949.1452282157697},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA17:AY17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5200.7966804979278},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA17:AZ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5062.9875518672234},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA17:BA17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4074.356846473032},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA17:BB17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5955.751037344402},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA17:BC17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7094.1742738589255},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA17:BD17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6920.4149377593412},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA17:BE17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5752.0331950207501},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA17:BF17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4973.1120331950242},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA17:BG17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3091.7178423236537},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA17:BH17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4266.0912863070571},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA17:BI17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6614.8381742738629},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA17:BJ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7968.9626556016647},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA17:BK17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8220.6141078838227},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA17:BL17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7867.1037344398383},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA17:BM17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6231.3692946058127},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA17:BN17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8975.5684647302951},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA17:BO17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10545.394190871375},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA17:BP17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10155.933609958513},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA17:BQ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8340.4481327800895},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA17:BR17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7130.1244813278054},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA17:BS17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4332.0000000000027},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA17:BT17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5776.0000000000036},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA17:BU17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8664.0000000000055},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA17:BV17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10108.000000000007},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA17:BW17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10108.000000000007},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA17:BX17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9386.0000000000055},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA17:BY17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7220.0000000000055},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA17:BZ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10108.000000000007},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA17:CA17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11552.000000000007},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA17:CB17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10830.000000000007},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA17:CC17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8664.0000000000055},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA17:CD17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7220.0000000000055},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA17:CE17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4332.0000000000027},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA17:CF17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5776.0000000000036},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA17:CG17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8664.0000000000055},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA17:CH17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10108.000000000007},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA17:CI17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA17:CJ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA17:CK17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA17:CL17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA17:CM17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA17:CN17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA17:CO17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA17:CP17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA17:CQ17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA17:CR17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA17:CS17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA17:CT17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA17:CU17,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},"Сумма возвратов из-за отмен",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z88:$CV88)","v":17005386.625962257},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA18:AA18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA18:AB18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA18:AC18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA18:AD18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA18:AE18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4803.4522821576793},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA18:AF18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12383.900414937769},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA18:AG18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17675.331983402502},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA18:AH18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21940.733278008309},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA18:AI18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18043.568066390053},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA18:AJ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31365.685643153549},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA18:AK18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":59041.290622406676},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA18:AL18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84164.589809128694},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA18:AM18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":102968.95266522829},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA18:AN18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":112571.21610821581},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA18:AO18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95551.164866390085},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA18:AP18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":146618.17573443989},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA18:AQ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":181926.22621742747},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA18:AR18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":184020.77158506238},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA18:AS18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":161484.06187084489},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA18:AT18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143745.28234715361},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA18:AU18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":91752.307881161876},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA18:AV18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":129946.19304960006},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA18:AW18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":205952.45690880009},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA18:AX18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":253149.89495040008},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA18:AY18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":271905.31293580338},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA18:AZ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":264700.44865294226},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA18:BA18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":213013.37879763401},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA18:BB18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":312020.10865310725},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA18:BC18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":371661.77932120615},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA18:BD18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":362558.57695607533},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA18:BE18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":308009.40735459124},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA18:BF18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":266299.80010865704},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA18:BG18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":165555.05645309284},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA18:BH18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":228911.32140404623},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA18:BI18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":354941.15004222887},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA18:BJ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":427601.20430812001},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA18:BK18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":450852.26290546951},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA18:BL18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":431464.30116244993},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA18:BM18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":341753.90191085153},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA18:BN18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":493267.85734970443},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA18:BO18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":579540.33974331093},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA18:BP18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":558136.86128688196},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA18:BQ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":468489.05303974781},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA18:BR18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":400504.291032543},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA18:BS18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":243331.59866935178},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA18:BT18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":325105.61240077001},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA18:BU18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":487658.41860115487},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA18:BV18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":568934.82170134736},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA18:BW18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":581497.83143769146},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA18:BX18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":539962.27204928501},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA18:BY18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":415355.59388406546},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA18:BZ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":582682.14474000875},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA18:CA18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":665922.45113143849},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA18:CB18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":624302.29793572356},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA18:CC18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":510466.10331700474},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA18:CD18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":425388.41943083733},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA18:CE18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":255233.05165850237},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA18:CF18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":341001.02101230616},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA18:CG18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":511501.5315184592},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA18:CH18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":596751.78677153564},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA18:CI18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA18:CJ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA18:CK18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA18:CL18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA18:CM18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA18:CN18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA18:CO18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA18:CP18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA18:CQ18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA18:CR18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA18:CS18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA18:CT18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA18:CU18,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},"Натуральный поток продаж"]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},{"$f":"H90","v":"Натуральный поток продаж"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I91=\"\",$I91=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I91)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I91)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z91:$CV91)","v":296176726.97641492},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA29:AA29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA29:AB29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA29:AC29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA29:AD29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA29:AE29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":96971.105726141061},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA29:AF29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":250003.63195020743},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA29:AG29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":349095.98061410792},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA29:AH29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":433339.62871369289},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA29:AI29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":356368.81354356842},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA29:AJ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":618190.79900414916},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA29:AK29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1163653.2687136927},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA29:AL29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1658811.9773278006},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA29:AM29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1985483.3897427383},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA29:AN29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2170637.5947385887},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA29:AO29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1842451.00879668},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA29:AP29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2821253.1072199163},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA29:AQ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3500656.9167136918},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA29:AR29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3540960.5325311199},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA29:AS29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3040044.1645145221},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA29:AT29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2706099.919170124},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA29:AU29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1727297.8207468875},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA29:AV29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2441247.5866556009},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA29:AW29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3869147.1184730283},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA29:AX29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4755826.6664564302},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA29:AY29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4997648.3613609942},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA29:AZ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4865222.1951037329},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA29:BA29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3915208.3936929456},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA29:BB29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5723113.4460746869},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA29:BC29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6817068.7325477153},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA29:BD29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6650096.6098755179},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA29:BE29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5527353.0263900403},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA29:BF29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4778857.3040663889},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA29:BG29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2970952.2516846466},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA29:BH29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4099453.4945726134},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA29:BI29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6356455.9803485461},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA29:BJ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7657687.0053112013},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA29:BK29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7899508.7002157653},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA29:BL29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7559806.7954688771},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA29:BM29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5987965.7785892095},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA29:BN29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8624973.7849294581},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA29:BO29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10133480.54838174},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA29:BP29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9759232.687219914},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA29:BQ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8014661.8882655585},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA29:BR29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6851614.6889626542},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA29:BS29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4162787.7479999987},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA29:BT29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5550383.6639999989},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA29:BU29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8325575.4959999975},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA29:BV29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9713171.4119999986},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA29:BW29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9713171.4119999986},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA29:BX29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9019373.453999998},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA29:BY29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6937979.5799999991},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA29:BZ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9713171.4119999986},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA29:CA29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11100767.327999998},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA29:CB29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10406969.369999997},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA29:CC29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8325575.4959999975},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA29:CD29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6937979.5799999991},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA29:CE29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4162787.7479999987},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA29:CF29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5550383.6639999989},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA29:CG29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8325575.4959999975},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA29:CH29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9713171.4119999986},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA29:CI29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA29:CJ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA29:CK29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA29:CL29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA29:CM29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA29:CN29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA29:CO29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA29:CP29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA29:CQ29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA29:CR29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA29:CS29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA29:CT29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA29:CU29,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H91","v":"Натуральный поток продаж"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I92=\"\",$I92=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I92)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I92)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z92:$CV92)","v":186365856.4524481},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA30:AA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA30:AB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA30:AC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA30:AD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA30:AE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":61017.971784232352},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA30:AF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":157311.95850622404},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA30:AG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":219664.69842323649},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA30:AH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":272674.06141078833},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA30:AI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":224241.04630705391},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA30:AJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":388989.57012448116},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA30:AK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":732215.66141078807},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA30:AL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1043788.6798340247},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA30:AM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1249342.9722821575},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA30:AN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1365849.1621576759},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA30:AO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1159341.4639004145},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA30:AP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1775241.6165975097},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA30:AQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2202748.7814107877},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA30:AR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2228109.3759336094},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA30:AS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1912913.4154356839},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA30:AT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1702782.7751037339},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA30:AU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1086882.6224066387},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA30:AV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1536127.4396680491},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA30:AW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2434617.0741908709},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA30:AX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2992550.1536929449},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA30:AY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3144713.7208298743},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA30:AZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3061386.0531120324},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA30:BA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2463600.6107883812},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA30:BB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3601204.4222406629},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA30:BC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4289563.4164315332},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA30:BD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4184498.0962655591},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA30:BE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3478024.3917012434},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA30:BF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3007041.9219917003},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA30:BG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1869438.1105394186},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA30:BH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2579534.7571784225},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA30:BI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3999728.0504564303},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA30:BJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4818512.9593360983},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA30:BK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4970676.5264730277},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA30:BL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4756922.9440663885},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA30:BM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3767859.7576763467},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA30:BN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5427167.2278838158},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA30:BO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6376378.05145228},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA30:BP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6140886.8165975092},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA30:BQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5043135.3679668037},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA30:BR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4311301.0688796667},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA30:BS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2619387.1199999992},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA30:BT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3492516.1599999992},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA30:BU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5238774.2399999984},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA30:BV30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6111903.2799999984},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA30:BW30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6111903.2799999984},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA30:BX30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5675338.7599999979},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA30:BY30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4365645.1999999993},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA30:BZ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6111903.2799999984},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA30:CA30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6985032.3199999984},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA30:CB30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6548467.799999998},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA30:CC30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5238774.2399999984},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA30:CD30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4365645.1999999993},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA30:CE30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2619387.1199999992},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA30:CF30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3492516.1599999992},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA30:CG30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5238774.2399999984},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA30:CH30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6111903.2799999984},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA30:CI30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA30:CJ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA30:CK30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA30:CL30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA30:CM30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA30:CN30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA30:CO30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA30:CP30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA30:CQ30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA30:CR30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA30:CS30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA30:CT30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA30:CU30,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"H92","v":"Натуральный поток продаж"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I93=\"\",$I93=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I93)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I93)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z93:$CV93)","v":15102581.560165973},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA31:AA31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA31:AB31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA31:AC31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA31:AD31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA31:AE31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4944.7302904564312},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA31:AF31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12748.132780082986},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA31:AG31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17801.029045643154},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA31:AH31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22096.763485477175},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA31:AI31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18171.883817427381},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA31:AJ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31522.655601659739},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA31:AK31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":59336.76348547716},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA31:AL31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84585.792531120314},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA31:AM31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":101243.35269709543},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA31:AN31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":110684.69709543565},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA31:AO31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":93949.875518672168},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA31:AP31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":143860.74688796676},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA31:AQ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":178504.7634854771},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA31:AR31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":180559.91701244807},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA31:AS31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":155017.29460580909},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA31:AT31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":137988.87966804975},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA31:AU31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":88078.008298755158},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA31:AV31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":124483.58506224061},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA31:AW31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":197294.73858921157},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA31:AX31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":242508.1161825725},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA31:AY31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":254839.03734439824},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA31:AZ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":248086.39004149369},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA31:BA31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":199643.48547717839},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA31:BB31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":291831.80082987546},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA31:BC31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":347614.539419087},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA31:BD31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":339100.33195020742},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA31:BE31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":281849.6265560165},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA31:BF31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":243682.48962655594},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA31:BG31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":151494.17427385889},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA31:BH31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209038.47302904559},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA31:BI31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":324127.07053941902},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA31:BJ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":390479.1701244812},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA31:BK31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":402810.09128630691},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA31:BL31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":385488.08298755175},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA31:BM31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":305337.09543568455},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA31:BN31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":439802.8547717841},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA31:BO31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":516724.31535269693},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA31:BP31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":497640.7468879667},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA31:BQ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":408681.95850622398},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA31:BR31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":349376.09958506213},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA31:BS31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":212267.99999999994},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA31:BT31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":283023.99999999994},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA31:BU31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424535.99999999988},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA31:BV31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA31:BW31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA31:BX31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":459913.99999999988},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA31:BY31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":353779.99999999994},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA31:BZ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA31:CA31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":566047.99999999988},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA31:CB31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":530669.99999999988},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA31:CC31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424535.99999999988},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA31:CD31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":353779.99999999994},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA31:CE31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":212267.99999999994},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA31:CF31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":283023.99999999994},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA31:CG31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":424535.99999999988},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA31:CH31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495291.99999999988},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA31:CI31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA31:CJ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA31:CK31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA31:CL31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA31:CM31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA31:CN31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA31:CO31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA31:CP31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA31:CQ31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA31:CR31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA31:CS31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA31:CT31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA31:CU31,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},"Натуральный поток продаж"]
[{"$f":"ROW()","v":97},null,null,null,null,null,{"$f":"IF($R97=\"^\",IF(COUNTIF(Lists!$13:$13,H97)=1,0,1),0)","v":0},{"$f":"H96","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z97:$CV97)","v":42807.770862148442},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA70:AA70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AA70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA70:AB70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AB70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA70:AC70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AC70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA70:AD70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AD70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA70:AE70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AE70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14.015675426463805},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA70:AF70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AF70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36.134163208852002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA70:AG70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AG70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50.456431535269708},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA70:AH70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AH70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":62.632549562010126},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA70:AI70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AI70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51.507607192254476},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA70:AJ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AJ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":89.34993084370673},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA70:AK70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AK70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":168.18810511756564},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA70:AL70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AL70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":239.75564776394646},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA70:AM70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AM70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":286.97095435684645},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA70:AN70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AN70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":313.73213462425065},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA70:AO70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AO70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":266.29783310281226},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA70:AP70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AP70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":407.76855693868117},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA70:AQ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AQ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":505.96588289534327},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA70:AR70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AR70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":511.79114799446728},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA70:AS70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AS70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":439.39142461964019},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA70:AT70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AT70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":391.1249423697555},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA70:AU70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AU70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":249.65421853388651},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA70:AV70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AV70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":352.84462886122623},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA70:AW70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AW70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":559.22544951590578},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA70:AX70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AX70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":687.38128169663401},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA70:AY70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AY70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":722.33287229137818},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA70:AZ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:AZ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":703.1927155371136},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA70:BA70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BA70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":565.88289534347609},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA70:BB70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BB70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":827.18764407561059},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA70:BC70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BC70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":985.30198248040529},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA70:BD70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BD70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":961.16874135546311},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA70:BE70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BE70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":798.89349930843673},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA70:BF70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BF70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":690.71000461041933},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA70:BG70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BG70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":429.40525587828478},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA70:BH70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BH70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":592.51267865375723},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA70:BI70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BI70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":918.72752420470226},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA70:BJ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BJ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1106.8003688335634},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA70:BK70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BK70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1141.7519594283074},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA70:BL70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BL70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1092.6532964499766},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA70:BM70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BM70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":865.46795758413975},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA70:BN70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BN70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1246.6067312125399},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA70:BO70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BO70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1464.6380820654674},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA70:BP70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BP70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1410.5463347164587},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA70:BQ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BQ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1158.3955739972334},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA70:BR70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BR70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":990.29506685108322},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA70:BS70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BS70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":601.6666666666664},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA70:BT70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BT70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":802.22222222222194},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA70:BU70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BU70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1203.3333333333328},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA70:BV70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BV70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1403.8888888888885},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA70:BW70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BW70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1403.8888888888885},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA70:BX70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BX70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1303.6111111111106},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA70:BY70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BY70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1002.7777777777775},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA70:BZ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:BZ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1403.8888888888885},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA70:CA70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CA70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1604.4444444444439},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA70:CB70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CB70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1504.1666666666661},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA70:CC70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CC70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1203.3333333333328},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA70:CD70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CD70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1002.7777777777775},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA70:CE70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CE70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":601.6666666666664},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA70:CF70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CF70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":802.22222222222194},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA70:CG70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CG70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1203.3333333333328},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA70:CH70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CH70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1403.8888888888885},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA70:CI70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CI70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA70:CJ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CJ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA70:CK70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CK70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA70:CL70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CL70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA70:CM70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CM70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA70:CN70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CN70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA70:CO70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CO70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA70:CP70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CP70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA70:CQ70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CQ70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA70:CR70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CR70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA70:CS70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CS70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA70:CT70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CT70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA70:CU70,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA70:CU70,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},{"$f":"H96","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,{"$f":"K16","v":1},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z98:$CV98)","v":327.7379552789302},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z97:AA97)=0,0,IF(MAX($Z98:Z98)>IF(Macro!$Q$20=0,0,AA97/Macro!$Q$20),MAX($Z98:Z98),IF(Macro!$Q$20=0,0,AA97/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z97:AB97)=0,0,IF(MAX($Z98:AA98)>IF(Macro!$Q$20=0,0,AB97/Macro!$Q$20),MAX($Z98:AA98),IF(Macro!$Q$20=0,0,AB97/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z97:AC97)=0,0,IF(MAX($Z98:AB98)>IF(Macro!$Q$20=0,0,AC97/Macro!$Q$20),MAX($Z98:AB98),IF(Macro!$Q$20=0,0,AC97/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z97:AD97)=0,0,IF(MAX($Z98:AC98)>IF(Macro!$Q$20=0,0,AD97/Macro!$Q$20),MAX($Z98:AC98),IF(Macro!$Q$20=0,0,AD97/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z97:AE97)=0,0,IF(MAX($Z98:AD98)>IF(Macro!$Q$20=0,0,AE97/Macro!$Q$20),MAX($Z98:AD98),IF(Macro!$Q$20=0,0,AE97/Macro!$Q$20))))","v":8.7597971415398782E-2},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z97:AF97)=0,0,IF(MAX($Z98:AE98)>IF(Macro!$Q$20=0,0,AF97/Macro!$Q$20),MAX($Z98:AE98),IF(Macro!$Q$20=0,0,AF97/Macro!$Q$20))))","v":0.22583852005532501},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z97:AG97)=0,0,IF(MAX($Z98:AF98)>IF(Macro!$Q$20=0,0,AG97/Macro!$Q$20),MAX($Z98:AF98),IF(Macro!$Q$20=0,0,AG97/Macro!$Q$20))))","v":0.31535269709543567},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z97:AH97)=0,0,IF(MAX($Z98:AG98)>IF(Macro!$Q$20=0,0,AH97/Macro!$Q$20),MAX($Z98:AG98),IF(Macro!$Q$20=0,0,AH97/Macro!$Q$20))))","v":0.39145343476256328},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z97:AI97)=0,0,IF(MAX($Z98:AH98)>IF(Macro!$Q$20=0,0,AI97/Macro!$Q$20),MAX($Z98:AH98),IF(Macro!$Q$20=0,0,AI97/Macro!$Q$20))))","v":0.39145343476256328},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z97:AJ97)=0,0,IF(MAX($Z98:AI98)>IF(Macro!$Q$20=0,0,AJ97/Macro!$Q$20),MAX($Z98:AI98),IF(Macro!$Q$20=0,0,AJ97/Macro!$Q$20))))","v":0.55843706777316704},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z97:AK97)=0,0,IF(MAX($Z98:AJ98)>IF(Macro!$Q$20=0,0,AK97/Macro!$Q$20),MAX($Z98:AJ98),IF(Macro!$Q$20=0,0,AK97/Macro!$Q$20))))","v":1.0511756569847852},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z97:AL97)=0,0,IF(MAX($Z98:AK98)>IF(Macro!$Q$20=0,0,AL97/Macro!$Q$20),MAX($Z98:AK98),IF(Macro!$Q$20=0,0,AL97/Macro!$Q$20))))","v":1.4984727985246653},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z97:AM97)=0,0,IF(MAX($Z98:AL98)>IF(Macro!$Q$20=0,0,AM97/Macro!$Q$20),MAX($Z98:AL98),IF(Macro!$Q$20=0,0,AM97/Macro!$Q$20))))","v":1.7935684647302903},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z97:AN97)=0,0,IF(MAX($Z98:AM98)>IF(Macro!$Q$20=0,0,AN97/Macro!$Q$20),MAX($Z98:AM98),IF(Macro!$Q$20=0,0,AN97/Macro!$Q$20))))","v":1.9608258414015665},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z97:AO97)=0,0,IF(MAX($Z98:AN98)>IF(Macro!$Q$20=0,0,AO97/Macro!$Q$20),MAX($Z98:AN98),IF(Macro!$Q$20=0,0,AO97/Macro!$Q$20))))","v":1.9608258414015665},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z97:AP97)=0,0,IF(MAX($Z98:AO98)>IF(Macro!$Q$20=0,0,AP97/Macro!$Q$20),MAX($Z98:AO98),IF(Macro!$Q$20=0,0,AP97/Macro!$Q$20))))","v":2.5485534808667571},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z97:AQ97)=0,0,IF(MAX($Z98:AP98)>IF(Macro!$Q$20=0,0,AQ97/Macro!$Q$20),MAX($Z98:AP98),IF(Macro!$Q$20=0,0,AQ97/Macro!$Q$20))))","v":3.1622867680958953},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z97:AR97)=0,0,IF(MAX($Z98:AQ98)>IF(Macro!$Q$20=0,0,AR97/Macro!$Q$20),MAX($Z98:AQ98),IF(Macro!$Q$20=0,0,AR97/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z97:AS97)=0,0,IF(MAX($Z98:AR98)>IF(Macro!$Q$20=0,0,AS97/Macro!$Q$20),MAX($Z98:AR98),IF(Macro!$Q$20=0,0,AS97/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z97:AT97)=0,0,IF(MAX($Z98:AS98)>IF(Macro!$Q$20=0,0,AT97/Macro!$Q$20),MAX($Z98:AS98),IF(Macro!$Q$20=0,0,AT97/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z97:AU97)=0,0,IF(MAX($Z98:AT98)>IF(Macro!$Q$20=0,0,AU97/Macro!$Q$20),MAX($Z98:AT98),IF(Macro!$Q$20=0,0,AU97/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z97:AV97)=0,0,IF(MAX($Z98:AU98)>IF(Macro!$Q$20=0,0,AV97/Macro!$Q$20),MAX($Z98:AU98),IF(Macro!$Q$20=0,0,AV97/Macro!$Q$20))))","v":3.1986946749654206},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z97:AW97)=0,0,IF(MAX($Z98:AV98)>IF(Macro!$Q$20=0,0,AW97/Macro!$Q$20),MAX($Z98:AV98),IF(Macro!$Q$20=0,0,AW97/Macro!$Q$20))))","v":3.4951590594744113},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z97:AX97)=0,0,IF(MAX($Z98:AW98)>IF(Macro!$Q$20=0,0,AX97/Macro!$Q$20),MAX($Z98:AW98),IF(Macro!$Q$20=0,0,AX97/Macro!$Q$20))))","v":4.2961330106039624},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z97:AY97)=0,0,IF(MAX($Z98:AX98)>IF(Macro!$Q$20=0,0,AY97/Macro!$Q$20),MAX($Z98:AX98),IF(Macro!$Q$20=0,0,AY97/Macro!$Q$20))))","v":4.5145804518211134},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z97:AZ97)=0,0,IF(MAX($Z98:AY98)>IF(Macro!$Q$20=0,0,AZ97/Macro!$Q$20),MAX($Z98:AY98),IF(Macro!$Q$20=0,0,AZ97/Macro!$Q$20))))","v":4.5145804518211134},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z97:BA97)=0,0,IF(MAX($Z98:AZ98)>IF(Macro!$Q$20=0,0,BA97/Macro!$Q$20),MAX($Z98:AZ98),IF(Macro!$Q$20=0,0,BA97/Macro!$Q$20))))","v":4.5145804518211134},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z97:BB97)=0,0,IF(MAX($Z98:BA98)>IF(Macro!$Q$20=0,0,BB97/Macro!$Q$20),MAX($Z98:BA98),IF(Macro!$Q$20=0,0,BB97/Macro!$Q$20))))","v":5.1699227754725658},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z97:BC97)=0,0,IF(MAX($Z98:BB98)>IF(Macro!$Q$20=0,0,BC97/Macro!$Q$20),MAX($Z98:BB98),IF(Macro!$Q$20=0,0,BC97/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z97:BD97)=0,0,IF(MAX($Z98:BC98)>IF(Macro!$Q$20=0,0,BD97/Macro!$Q$20),MAX($Z98:BC98),IF(Macro!$Q$20=0,0,BD97/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z97:BE97)=0,0,IF(MAX($Z98:BD98)>IF(Macro!$Q$20=0,0,BE97/Macro!$Q$20),MAX($Z98:BD98),IF(Macro!$Q$20=0,0,BE97/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z97:BF97)=0,0,IF(MAX($Z98:BE98)>IF(Macro!$Q$20=0,0,BF97/Macro!$Q$20),MAX($Z98:BE98),IF(Macro!$Q$20=0,0,BF97/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z97:BG97)=0,0,IF(MAX($Z98:BF98)>IF(Macro!$Q$20=0,0,BG97/Macro!$Q$20),MAX($Z98:BF98),IF(Macro!$Q$20=0,0,BG97/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z97:BH97)=0,0,IF(MAX($Z98:BG98)>IF(Macro!$Q$20=0,0,BH97/Macro!$Q$20),MAX($Z98:BG98),IF(Macro!$Q$20=0,0,BH97/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z97:BI97)=0,0,IF(MAX($Z98:BH98)>IF(Macro!$Q$20=0,0,BI97/Macro!$Q$20),MAX($Z98:BH98),IF(Macro!$Q$20=0,0,BI97/Macro!$Q$20))))","v":6.1581373905025334},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z97:BJ97)=0,0,IF(MAX($Z98:BI98)>IF(Macro!$Q$20=0,0,BJ97/Macro!$Q$20),MAX($Z98:BI98),IF(Macro!$Q$20=0,0,BJ97/Macro!$Q$20))))","v":6.9175023052097711},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z97:BK97)=0,0,IF(MAX($Z98:BJ98)>IF(Macro!$Q$20=0,0,BK97/Macro!$Q$20),MAX($Z98:BJ98),IF(Macro!$Q$20=0,0,BK97/Macro!$Q$20))))","v":7.1359497464269213},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z97:BL97)=0,0,IF(MAX($Z98:BK98)>IF(Macro!$Q$20=0,0,BL97/Macro!$Q$20),MAX($Z98:BK98),IF(Macro!$Q$20=0,0,BL97/Macro!$Q$20))))","v":7.1359497464269213},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z97:BM97)=0,0,IF(MAX($Z98:BL98)>IF(Macro!$Q$20=0,0,BM97/Macro!$Q$20),MAX($Z98:BL98),IF(Macro!$Q$20=0,0,BM97/Macro!$Q$20))))","v":7.1359497464269213},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z97:BN97)=0,0,IF(MAX($Z98:BM98)>IF(Macro!$Q$20=0,0,BN97/Macro!$Q$20),MAX($Z98:BM98),IF(Macro!$Q$20=0,0,BN97/Macro!$Q$20))))","v":7.7912920700783745},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z97:BO97)=0,0,IF(MAX($Z98:BN98)>IF(Macro!$Q$20=0,0,BO97/Macro!$Q$20),MAX($Z98:BN98),IF(Macro!$Q$20=0,0,BO97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z97:BP97)=0,0,IF(MAX($Z98:BO98)>IF(Macro!$Q$20=0,0,BP97/Macro!$Q$20),MAX($Z98:BO98),IF(Macro!$Q$20=0,0,BP97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z97:BQ97)=0,0,IF(MAX($Z98:BP98)>IF(Macro!$Q$20=0,0,BQ97/Macro!$Q$20),MAX($Z98:BP98),IF(Macro!$Q$20=0,0,BQ97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z97:BR97)=0,0,IF(MAX($Z98:BQ98)>IF(Macro!$Q$20=0,0,BR97/Macro!$Q$20),MAX($Z98:BQ98),IF(Macro!$Q$20=0,0,BR97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z97:BS97)=0,0,IF(MAX($Z98:BR98)>IF(Macro!$Q$20=0,0,BS97/Macro!$Q$20),MAX($Z98:BR98),IF(Macro!$Q$20=0,0,BS97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z97:BT97)=0,0,IF(MAX($Z98:BS98)>IF(Macro!$Q$20=0,0,BT97/Macro!$Q$20),MAX($Z98:BS98),IF(Macro!$Q$20=0,0,BT97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z97:BU97)=0,0,IF(MAX($Z98:BT98)>IF(Macro!$Q$20=0,0,BU97/Macro!$Q$20),MAX($Z98:BT98),IF(Macro!$Q$20=0,0,BU97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z97:BV97)=0,0,IF(MAX($Z98:BU98)>IF(Macro!$Q$20=0,0,BV97/Macro!$Q$20),MAX($Z98:BU98),IF(Macro!$Q$20=0,0,BV97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z97:BW97)=0,0,IF(MAX($Z98:BV98)>IF(Macro!$Q$20=0,0,BW97/Macro!$Q$20),MAX($Z98:BV98),IF(Macro!$Q$20=0,0,BW97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z97:BX97)=0,0,IF(MAX($Z98:BW98)>IF(Macro!$Q$20=0,0,BX97/Macro!$Q$20),MAX($Z98:BW98),IF(Macro!$Q$20=0,0,BX97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z97:BY97)=0,0,IF(MAX($Z98:BX98)>IF(Macro!$Q$20=0,0,BY97/Macro!$Q$20),MAX($Z98:BX98),IF(Macro!$Q$20=0,0,BY97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z97:BZ97)=0,0,IF(MAX($Z98:BY98)>IF(Macro!$Q$20=0,0,BZ97/Macro!$Q$20),MAX($Z98:BY98),IF(Macro!$Q$20=0,0,BZ97/Macro!$Q$20))))","v":9.1539880129091706},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z97:CA97)=0,0,IF(MAX($Z98:BZ98)>IF(Macro!$Q$20=0,0,CA97/Macro!$Q$20),MAX($Z98:BZ98),IF(Macro!$Q$20=0,0,CA97/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z97:CB97)=0,0,IF(MAX($Z98:CA98)>IF(Macro!$Q$20=0,0,CB97/Macro!$Q$20),MAX($Z98:CA98),IF(Macro!$Q$20=0,0,CB97/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z97:CC97)=0,0,IF(MAX($Z98:CB98)>IF(Macro!$Q$20=0,0,CC97/Macro!$Q$20),MAX($Z98:CB98),IF(Macro!$Q$20=0,0,CC97/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z97:CD97)=0,0,IF(MAX($Z98:CC98)>IF(Macro!$Q$20=0,0,CD97/Macro!$Q$20),MAX($Z98:CC98),IF(Macro!$Q$20=0,0,CD97/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z97:CE97)=0,0,IF(MAX($Z98:CD98)>IF(Macro!$Q$20=0,0,CE97/Macro!$Q$20),MAX($Z98:CD98),IF(Macro!$Q$20=0,0,CE97/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z97:CF97)=0,0,IF(MAX($Z98:CE98)>IF(Macro!$Q$20=0,0,CF97/Macro!$Q$20),MAX($Z98:CE98),IF(Macro!$Q$20=0,0,CF97/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z97:CG97)=0,0,IF(MAX($Z98:CF98)>IF(Macro!$Q$20=0,0,CG97/Macro!$Q$20),MAX($Z98:CF98),IF(Macro!$Q$20=0,0,CG97/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z97:CH97)=0,0,IF(MAX($Z98:CG98)>IF(Macro!$Q$20=0,0,CH97/Macro!$Q$20),MAX($Z98:CG98),IF(Macro!$Q$20=0,0,CH97/Macro!$Q$20))))","v":10.027777777777775},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z97:CI97)=0,0,IF(MAX($Z98:CH98)>IF(Macro!$Q$20=0,0,CI97/Macro!$Q$20),MAX($Z98:CH98),IF(Macro!$Q$20=0,0,CI97/Macro!$Q$20))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z97:CJ97)=0,0,IF(MAX($Z98:CI98)>IF(Macro!$Q$20=0,0,CJ97/Macro!$Q$20),MAX($Z98:CI98),IF(Macro!$Q$20=0,0,CJ97/Macro!$Q$20))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z97:CK97)=0,0,IF(MAX($Z98:CJ98)>IF(Macro!$Q$20=0,0,CK97/Macro!$Q$20),MAX($Z98:CJ98),IF(Macro!$Q$20=0,0,CK97/Macro!$Q$20))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z97:CL97)=0,0,IF(MAX($Z98:CK98)>IF(Macro!$Q$20=0,0,CL97/Macro!$Q$20),MAX($Z98:CK98),IF(Macro!$Q$20=0,0,CL97/Macro!$Q$20))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z97:CM97)=0,0,IF(MAX($Z98:CL98)>IF(Macro!$Q$20=0,0,CM97/Macro!$Q$20),MAX($Z98:CL98),IF(Macro!$Q$20=0,0,CM97/Macro!$Q$20))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z97:CN97)=0,0,IF(MAX($Z98:CM98)>IF(Macro!$Q$20=0,0,CN97/Macro!$Q$20),MAX($Z98:CM98),IF(Macro!$Q$20=0,0,CN97/Macro!$Q$20))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z97:CO97)=0,0,IF(MAX($Z98:CN98)>IF(Macro!$Q$20=0,0,CO97/Macro!$Q$20),MAX($Z98:CN98),IF(Macro!$Q$20=0,0,CO97/Macro!$Q$20))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z97:CP97)=0,0,IF(MAX($Z98:CO98)>IF(Macro!$Q$20=0,0,CP97/Macro!$Q$20),MAX($Z98:CO98),IF(Macro!$Q$20=0,0,CP97/Macro!$Q$20))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z97:CQ97)=0,0,IF(MAX($Z98:CP98)>IF(Macro!$Q$20=0,0,CQ97/Macro!$Q$20),MAX($Z98:CP98),IF(Macro!$Q$20=0,0,CQ97/Macro!$Q$20))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z97:CR97)=0,0,IF(MAX($Z98:CQ98)>IF(Macro!$Q$20=0,0,CR97/Macro!$Q$20),MAX($Z98:CQ98),IF(Macro!$Q$20=0,0,CR97/Macro!$Q$20))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z97:CS97)=0,0,IF(MAX($Z98:CR98)>IF(Macro!$Q$20=0,0,CS97/Macro!$Q$20),MAX($Z98:CR98),IF(Macro!$Q$20=0,0,CS97/Macro!$Q$20))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z97:CT97)=0,0,IF(MAX($Z98:CS98)>IF(Macro!$Q$20=0,0,CT97/Macro!$Q$20),MAX($Z98:CS98),IF(Macro!$Q$20=0,0,CT97/Macro!$Q$20))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z97:CU97)=0,0,IF(MAX($Z98:CT98)>IF(Macro!$Q$20=0,0,CU97/Macro!$Q$20),MAX($Z98:CT98),IF(Macro!$Q$20=0,0,CU97/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},"Себестоимость продаж",null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H100","v":"Себестоимость продаж"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z101:$CV101)","v":46539078.51459682},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA41:AA41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA41:AB41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA41:AC41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA41:AD41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA41:AE41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12800.18595585062},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA41:AF41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33000.479417427385},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA41:AG41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":46080.669441062244},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA41:AH41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":57200.830990207469},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA41:AI41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":48451.903889383553},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA41:AJ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84049.221032604109},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA41:AK41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":158210.29841431364},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA41:AL41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":225532.07643748776},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA41:AM41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":269946.32166942267},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA41:AN41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":295119.88738065853},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA41:AO41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":258014.62833067653},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA41:AP41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":395084.89963134838},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA41:AQ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":490227.7938282853},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA41:AR41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495871.86382301897},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA41:AS41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":425724.13674561621},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA41:AT41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":378958.98536068114},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA41:AU41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":249145.37548180952},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA41:AV41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":352125.46401429077},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA41:AW41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":558085.64107925328},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA41:AX41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":685980.26715991541},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA41:AY41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":720860.61972736882},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA41:AZ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":701759.47427376348},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA41:BA41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":581671.40329153126},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA41:BB41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":850266.7277526207},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA41:BC41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1012792.5610252543},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA41:BD41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":987985.98647311574},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA41:BE41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":821183.15758804407},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA41:BF41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":709981.2716646631},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA41:BG41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":454627.52561968099},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA41:BH41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":627315.50046746677},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA41:BI41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":972691.45016303833},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA41:BJ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1171811.2578956892},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA41:BK41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1208815.8239345006},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA41:BL41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1156833.2192609324},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA41:BM41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":943792.64620891889},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA41:BN41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1359424.4077124621},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA41:BO41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1597187.5551227857},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA41:BP41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1538200.5147347285},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA41:BQ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1263230.1572334762},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA41:BR41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1079916.5855659747},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA41:BS41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":675800.90933203837},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA41:BT41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":901067.87910938449},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA41:BU41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1351601.8186640767},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA41:BV41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1576868.7884414231},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA41:BW41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1576868.7884414231},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA41:BX41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1464235.30355275},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA41:BY41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1160124.8943533325},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA41:BZ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1624174.8520946654},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA41:CA41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1856199.8309653318},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA41:CB41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1740187.3415299987},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA41:CC41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1392149.8732239988},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA41:CD41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1160124.8943533325},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA41:CE41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":716957.18471035943},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA41:CF41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":955942.91294714611},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA41:CG41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1433914.3694207189},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA41:CH41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1672900.0976575057},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA41:CI41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA41:CJ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA41:CK41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA41:CL41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA41:CM41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA41:CN41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA41:CO41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA41:CP41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA41:CQ41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA41:CR41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA41:CS41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA41:CT41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA41:CU41,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"H101","v":"Себестоимость продаж"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z102:$CV102)","v":330873303.35877526},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA42:AA42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA42:AB42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA42:AC42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA42:AD42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA42:AE42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":91003.946489626527},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA42:AF42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":234619.5495435684},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA42:AG42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":327614.20736265555},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA42:AH42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":406673.88587551855},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA42:AI42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":344472.68844985886},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA42:AJ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":597554.66363751015},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA42:AK42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1124808.7786117839},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA42:AL42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1603438.3474273193},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA42:AM42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1919204.9785063567},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA42:AN42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2098178.4586448455},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA42:AO42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1834375.6497860507},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA42:AP42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2808887.7137348899},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA42:AQ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3485313.7345934962},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA42:AR42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3525440.7019325662},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA42:AS42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3026719.8221469834},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA42:AT42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2694239.2356232619},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA42:AU42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1771318.9868246552},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA42:AV42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2503464.1680455124},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA42:AW42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3967754.5304872277},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA42:AX42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4877031.6103905495},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA42:AY42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5125016.268546002},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA42:AZ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4989215.1462227786},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA42:BA42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4135439.394573295},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA42:BB42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6045039.3503027288},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA42:BC42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7200529.769374677},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA42:BD42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7024165.4422531705},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA42:BE42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5838267.3805740625},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA42:BF42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5047668.6727879914},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA42:BG42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3232210.7785703158},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA42:BH42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4459949.7564768698},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA42:BI42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6915427.7122899778},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA42:BJ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8331085.9215087602},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA42:BK42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8594172.8453458771},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA42:BL42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8224598.3570984984},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA42:BM42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6709969.3527219417},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA42:BN42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9664936.6253629513},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA42:BO42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11355332.750760211},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA42:BP42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10935959.666215088},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA42:BQ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8981035.9028739855},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA42:BR42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7677753.3939799145},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA42:BS42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4804660.6512293294},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA42:BT42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6406214.2016391074},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA42:BU42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9609321.3024586588},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA42:BV42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11210874.852868438},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA42:BW42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11210874.852868438},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA42:BX42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10410098.077663548},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA42:BY42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8248000.7846103497},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA42:BZ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11547201.09845449},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA42:CA42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13196801.255376561},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA42:CB42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12372001.176915525},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA42:CC42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9897600.9415324181},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA42:CD42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8248000.7846103497},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA42:CE42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5097264.4848891962},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA42:CF42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6796352.6465189289},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA42:CG42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10194528.969778392},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA42:CH42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11893617.131408125},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA42:CI42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA42:CJ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA42:CK42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA42:CL42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA42:CM42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA42:CN42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA42:CO42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA42:CP42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA42:CQ42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA42:CR42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA42:CS42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA42:CT42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA42:CU42,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},{"$f":"H102","v":"Себестоимость продаж"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z103:$CV103)","v":71912452.526792794},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA43:AA43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA43:AB43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA43:AC43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA43:AD43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA43:AE43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19778.921161825725},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA43:AF43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":50992.531120331943},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA43:AG43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":71204.116182572616},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA43:AH43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":88387.0539419087},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA43:AI43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":74868.161327800815},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA43:AJ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":129873.34107883814},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA43:AK43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":244467.4655601659},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA43:AL43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":348493.46522821573},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA43:AM43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":417122.61311203317},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA43:AN43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":456020.95203319489},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA43:AO43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":398685.6917510372},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA43:AP43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":610487.46549377567},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA43:AQ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":757502.81432697072},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA43:AR43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":766224.06383402459},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA43:AS43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":657831.39138921141},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA43:AT43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":585569.60975933587},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA43:AU43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":384980.87109709537},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA43:AV43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":544106.29781722801},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA43:AW43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":862357.15125749365},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA43:AX43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1059980.6650873355},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA43:AY43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1113877.9870409293},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA43:AZ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1084362.7869234851},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA43:BA43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":898802.00705468527},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA43:BB43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1313837.0514887604},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA43:BC43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1564972.9064010989},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA43:BD43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1526641.6443355316},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA43:BE43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1268896.9511360261},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA43:BF43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1097067.1556696892},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA43:BG43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":702493.07457268238},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA43:BH43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":969331.52925532928},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA43:BI43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1503008.438620623},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA43:BJ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1810689.5139179605},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA43:BK43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1867869.1827785275},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA43:BL43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1787545.3622363023},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA43:BM43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1458353.8400818941},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA43:BN43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2100590.435041036},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA43:BO43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2467983.4216770516},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA43:BP43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2376836.3066719337},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA43:BQ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1951950.5244173049},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA43:BR43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1668693.3362475522},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA43:BS43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1044251.4626640249},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA43:BT43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1392335.2835520331},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA43:BU43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2088502.9253280498},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA43:BV43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2436586.7462160583},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA43:BW43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2436586.7462160583},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA43:BX43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2262544.8357720538},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA43:BY43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1792631.6775732427},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA43:BZ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2509684.3486025399},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA43:CA43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2868210.6841171882},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA43:CB43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2688947.5163598638},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA43:CC43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2151158.013087891},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA43:CD43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1792631.6775732427},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA43:CE43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1107846.376740264},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA43:CF43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1477128.502320352},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA43:CG43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2215692.753480528},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA43:CH43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2584974.8790606158},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA43:CI43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA43:CJ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA43:CK43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA43:CL43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA43:CM43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA43:CN43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA43:CO43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA43:CP43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA43:CQ43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA43:CR43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA43:CS43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA43:CT43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA43:CU43,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},"Себестоимость продаж"]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H106","v":"Себестоимость продаж"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z107:$CV107)","v":11428568.826347729},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA74:AA74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AA74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA74:AB74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AB74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA74:AC74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AC74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA74:AD74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AD74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA74:AE74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AE74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2803.1350852927612},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA74:AF74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AF74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7226.8326417704002},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA74:AG74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AG74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10091.286307053942},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA74:AH74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AH74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12526.509912402025},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA74:AI74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AI74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12526.509912402025},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA74:AJ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AJ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17869.986168741347},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA74:AK74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AK74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":33637.621023513129},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA74:AL74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AL74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":47951.129552789287},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA74:AM74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AM74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":59116.016597510374},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA74:AN74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AN74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":64628.819732595635},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA74:AO74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AO74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":64628.819732595635},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA74:AP74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AP74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":84000.32272936833},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA74:AQ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AQ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":104228.97187644072},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA74:AR74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AR74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":105428.97648686027},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA74:AS74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AS74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":105428.97648686027},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA74:AT74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AT74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":105428.97648686027},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA74:AU74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AU74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":105428.97648686027},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA74:AV74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AV74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":105428.97648686027},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA74:AW74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AW74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":115200.4426002766},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA74:AX74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AX74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":141600.54402950659},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA74:AY74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AY74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":153264.58884278461},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA74:AZ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:AZ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":153264.58884278461},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA74:BA74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BA74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":153264.58884278461},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA74:BB74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BB74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":175512.67431996306},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA74:BC74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BC74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209061.37464269239},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA74:BD74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BD74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209061.37464269239},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA74:BE74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BE74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209061.37464269239},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA74:BF74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BF74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209061.37464269239},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA74:BG74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BG74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209061.37464269239},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA74:BH74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BH74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209061.37464269239},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA74:BI74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BI74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209061.37464269239},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA74:BJ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BJ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":234840.90225910547},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA74:BK74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BK74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":249524.63867404324},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA74:BL74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BL74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":249524.63867404324},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA74:BM74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BM74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":249524.63867404324},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA74:BN74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BN74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":272440.16671553702},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA74:BO74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BO74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":320089.91550023039},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA74:BP74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BP74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":320089.91550023039},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA74:BQ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BQ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":320089.91550023039},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA74:BR74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BR74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":320089.91550023039},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA74:BS74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BS74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":320089.91550023039},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA74:BT74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BT74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":320089.91550023039},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA74:BU74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BU74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":320089.91550023039},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA74:BV74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BV74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":320089.91550023039},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA74:BW74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BW74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":329692.61296523729},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA74:BX74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BX74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":329692.61296523729},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA74:BY74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BY74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":329692.61296523729},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA74:BZ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:BZ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":329692.61296523729},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA74:CA74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CA74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361163.27147555543},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA74:CB74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CB74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361163.27147555543},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA74:CC74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CC74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361163.27147555543},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA74:CD74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CD74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361163.27147555543},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA74:CE74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CE74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361163.27147555543},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA74:CF74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CF74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361163.27147555543},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA74:CG74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CG74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361163.27147555543},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA74:CH74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CH74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":361163.27147555543},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA74:CI74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CI74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA74:CJ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CJ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA74:CK74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CK74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA74:CL74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CL74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA74:CM74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CM74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA74:CN74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CN74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA74:CO74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CO74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA74:CP74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CP74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA74:CQ74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CQ74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA74:CR74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CR74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA74:CS74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CS74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA74:CT74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CT74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA74:CU74,INDIRECT(ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A48,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA74:CU74,INDIRECT(ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A51,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z109:$CV109)","v":2056896},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<$Q111,AA$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AA$2-$Q111)/12))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<$Q111,AB$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AB$2-$Q111)/12))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<$Q111,AC$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AC$2-$Q111)/12))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<$Q111,AD$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AD$2-$Q111)/12))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<$Q111,AE$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AE$2-$Q111)/12))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<$Q111,AF$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AF$2-$Q111)/12))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<$Q111,AG$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AG$2-$Q111)/12))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<$Q111,AH$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AH$2-$Q111)/12))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<$Q111,AI$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AI$2-$Q111)/12))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<$Q111,AJ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AJ$2-$Q111)/12))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<$Q111,AK$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AK$2-$Q111)/12))))","v":30000},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<$Q111,AL$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AL$2-$Q111)/12))))","v":30000},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<$Q111,AM$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AM$2-$Q111)/12))))","v":30000},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<$Q111,AN$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AN$2-$Q111)/12))))","v":30000},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<$Q111,AO$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AO$2-$Q111)/12))))","v":30000},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<$Q111,AP$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AP$2-$Q111)/12))))","v":30000},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<$Q111,AQ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AQ$2-$Q111)/12))))","v":30000},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<$Q111,AR$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AR$2-$Q111)/12))))","v":30000},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<$Q111,AS$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AS$2-$Q111)/12))))","v":30000},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<$Q111,AT$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AT$2-$Q111)/12))))","v":30000},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<$Q111,AU$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AU$2-$Q111)/12))))","v":30000},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<$Q111,AV$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AV$2-$Q111)/12))))","v":30000},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<$Q111,AW$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AW$2-$Q111)/12))))","v":36000},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<$Q111,AX$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AX$2-$Q111)/12))))","v":36000},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<$Q111,AY$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AY$2-$Q111)/12))))","v":36000},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<$Q111,AZ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((AZ$2-$Q111)/12))))","v":36000},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<$Q111,BA$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BA$2-$Q111)/12))))","v":36000},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<$Q111,BB$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BB$2-$Q111)/12))))","v":36000},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<$Q111,BC$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BC$2-$Q111)/12))))","v":36000},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<$Q111,BD$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BD$2-$Q111)/12))))","v":36000},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<$Q111,BE$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BE$2-$Q111)/12))))","v":36000},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<$Q111,BF$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BF$2-$Q111)/12))))","v":36000},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<$Q111,BG$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BG$2-$Q111)/12))))","v":36000},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<$Q111,BH$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BH$2-$Q111)/12))))","v":36000},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<$Q111,BI$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BI$2-$Q111)/12))))","v":43200},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<$Q111,BJ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BJ$2-$Q111)/12))))","v":43200},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<$Q111,BK$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BK$2-$Q111)/12))))","v":43200},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<$Q111,BL$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BL$2-$Q111)/12))))","v":43200},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<$Q111,BM$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BM$2-$Q111)/12))))","v":43200},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<$Q111,BN$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BN$2-$Q111)/12))))","v":43200},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<$Q111,BO$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BO$2-$Q111)/12))))","v":43200},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<$Q111,BP$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BP$2-$Q111)/12))))","v":43200},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<$Q111,BQ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BQ$2-$Q111)/12))))","v":43200},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<$Q111,BR$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BR$2-$Q111)/12))))","v":43200},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<$Q111,BS$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BS$2-$Q111)/12))))","v":43200},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<$Q111,BT$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BT$2-$Q111)/12))))","v":43200},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<$Q111,BU$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BU$2-$Q111)/12))))","v":51840},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<$Q111,BV$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BV$2-$Q111)/12))))","v":51840},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<$Q111,BW$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BW$2-$Q111)/12))))","v":51840},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<$Q111,BX$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BX$2-$Q111)/12))))","v":51840},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<$Q111,BY$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BY$2-$Q111)/12))))","v":51840},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<$Q111,BZ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((BZ$2-$Q111)/12))))","v":51840},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<$Q111,CA$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CA$2-$Q111)/12))))","v":51840},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<$Q111,CB$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CB$2-$Q111)/12))))","v":51840},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<$Q111,CC$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CC$2-$Q111)/12))))","v":51840},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<$Q111,CD$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CD$2-$Q111)/12))))","v":51840},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<$Q111,CE$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CE$2-$Q111)/12))))","v":51840},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<$Q111,CF$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CF$2-$Q111)/12))))","v":51840},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<$Q111,CG$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CG$2-$Q111)/12))))","v":62208},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<$Q111,CH$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CH$2-$Q111)/12))))","v":62208},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<$Q111,CI$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CI$2-$Q111)/12))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2<$Q111,CJ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CJ$2-$Q111)/12))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2<$Q111,CK$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CK$2-$Q111)/12))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2<$Q111,CL$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CL$2-$Q111)/12))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2<$Q111,CM$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CM$2-$Q111)/12))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2<$Q111,CN$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CN$2-$Q111)/12))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2<$Q111,CO$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CO$2-$Q111)/12))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2<$Q111,CP$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CP$2-$Q111)/12))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2<$Q111,CQ$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CQ$2-$Q111)/12))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2<$Q111,CR$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CR$2-$Q111)/12))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2<$Q111,CS$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CS$2-$Q111)/12))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2<$Q111,CT$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CT$2-$Q111)/12))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2<$Q111,CU$2>$Q113),0,$Q114*$Q115*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q116,INT((CU$2-$Q111)/12))))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2022-03-01","^",{"$f":"IF(G110<>0,1,IF(OR($Q110=\"\",$Q110=0),0,IF($R110=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H110))),$Q110)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"I110","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q110)=0,Q110=0,Q110=\"\"),1,SUMIFS($2:$2,$11:$11,Q110))","v":11},null,{"$f":"IF(G111<>0,1,IF(OR($Q111=\"\",$Q111=0),0,IF($R111=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H111))),$Q111)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q111-IF(OR(SUMIFS($2:$2,$11:$11,Q110)=0,Q110=0,Q110=\"\"),1,SUMIFS($2:$2,$11:$11,Q110)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"I112","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q112)=0,Q112=0,Q112=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q112))","v":60},null,{"$f":"IF(G113<>0,1,IF(OR($Q113=\"\",$Q113=0),0,IF($R113=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H113))),$Q113)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q113-IF(OR(SUMIFS($2:$2,$11:$11,Q112)=0,Q112=0,Q112=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q112)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,{"$f":"IF($R114=\"^\",IF(COUNTIF(Lists!$13:$13,H114)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$310","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$310","v":"ед.расх./мес."},null,null,"*",3,null,{"$f":"IF(G114<>0,1,IF(OR($Q114=\"\",$Q114=0),0,IF($R114=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H114))),$Q114)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$311","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,"*",10000,null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$312","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$289","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z118:$CV118)","v":2056896},null,null,{"$f":"IF(AA$11=\"\",0,$Q120*(IF(AA$2=1,SUMIFS($Z109:$CV109,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q122))+($Q122-INT($Q122))*SUMIFS($Z109:$CV109,$Z$2:$CV$2,INT($Q122)+1),0)+($Q122-INT($Q122))*SUMIFS($Z109:$CV109,$Z$2:$CV$2,AA$2+INT($Q122)+1)+(INT($Q122)+1-$Q122)*SUMIFS($Z109:$CV109,$Z$2:$CV$2,AA$2+INT($Q122)))+$Q123*((-$Q125-INT(-$Q125))*SUMIFS($Z109:$CV109,$Z$2:$CV$2,AA$2+INT(-$Q125)+1)+(INT(-$Q125)+1+$Q125)*SUMIFS($Z109:$CV109,$Z$2:$CV$2,AA$2+INT(-$Q125))))","v":0},0,0,0,0,0,0,0,0,0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,{"$f":"IF(BG$11=\"\",0,$Q120*(IF(BG$2=1,SUMIFS($Z109:$CV109,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q122))+($Q122-INT($Q122))*SUMIFS($Z109:$CV109,$Z$2:$CV$2,INT($Q122)+1),0)+($Q122-INT($Q122))*SUMIFS($Z109:$CV109,$Z$2:$CV$2,BG$2+INT($Q122)+1)+(INT($Q122)+1-$Q122)*SUMIFS($Z109:$CV109,$Z$2:$CV$2,BG$2+INT($Q122)))+$Q123*((-$Q125-INT(-$Q125))*SUMIFS($Z109:$CV109,$Z$2:$CV$2,BG$2+INT(-$Q125)+1)+(INT(-$Q125)+1+$Q125)*SUMIFS($Z109:$CV109,$Z$2:$CV$2,BG$2+INT(-$Q125))))","v":36000},36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q120*(IF(CM$2=1,SUMIFS($Z109:$CV109,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q122))+($Q122-INT($Q122))*SUMIFS($Z109:$CV109,$Z$2:$CV$2,INT($Q122)+1),0)+($Q122-INT($Q122))*SUMIFS($Z109:$CV109,$Z$2:$CV$2,CM$2+INT($Q122)+1)+(INT($Q122)+1-$Q122)*SUMIFS($Z109:$CV109,$Z$2:$CV$2,CM$2+INT($Q122)))+$Q123*((-$Q125-INT(-$Q125))*SUMIFS($Z109:$CV109,$Z$2:$CV$2,CM$2+INT(-$Q125)+1)+(INT(-$Q125)+1+$Q125)*SUMIFS($Z109:$CV109,$Z$2:$CV$2,CM$2+INT(-$Q125))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":120},null,null,null,null,null,{"$f":"IF($R120=\"^\",IF(COUNTIF(Lists!$13:$13,H120)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",1,null,{"$f":"IF(G120<>0,1,IF(OR($Q120=\"\",$Q120=0),0,IF($R120=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H120))),$Q120)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,{"$f":"IF($R122=\"^\",IF(COUNTIF(Lists!$13:$13,H122)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q121/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G122<>0,1,IF(OR($Q122=\"\",$Q122=0),0,IF($R122=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H122))),$Q122)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q122-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q121/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q120","v":0},null,{"$f":"IF(G123<>0,1,IF(OR($Q123=\"\",$Q123=0),0,IF($R123=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H123))),$Q123)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q123-(100%-Q120))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,{"$f":"IF($R124=\"^\",IF(COUNTIF(Lists!$13:$13,H124)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G124<>0,1,IF(OR($Q124=\"\",$Q124=0),0,IF($R124=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H124))),$Q124)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,{"$f":"IF($R125=\"^\",IF(COUNTIF(Lists!$13:$13,H125)=1,0,1),0)","v":0},{"$f":"H118","v":"Прочие производственные расходы"},{"$f":"I119","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q124/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G125<>0,1,IF(OR($Q125=\"\",$Q125=0),0,IF($R125=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H125))),$Q125)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q125-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q124/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"H109","v":"Прочие производственные расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z127:$CV127)","v":2056896},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA109:AA109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA109:AB109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA109:AC109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA109:AD109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA109:AE109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA109:AF109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA109:AG109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA109:AH109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA109:AI109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA109:AJ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA109:AK109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA109:AL109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA109:AM109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA109:AN109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA109:AO109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA109:AP109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA109:AQ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA109:AR109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA109:AS109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA109:AT109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA109:AU109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA109:AV109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA109:AW109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA109:AX109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA109:AY109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA109:AZ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA109:BA109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA109:BB109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA109:BC109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA109:BD109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA109:BE109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA109:BF109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA109:BG109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA109:BH109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36000},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA109:BI109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA109:BJ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA109:BK109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA109:BL109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA109:BM109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA109:BN109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA109:BO109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA109:BP109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA109:BQ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA109:BR109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA109:BS109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA109:BT109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43200},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA109:BU109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA109:BV109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA109:BW109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA109:BX109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA109:BY109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA109:BZ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA109:CA109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA109:CB109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA109:CC109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA109:CD109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA109:CE109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA109:CF109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51840},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA109:CG109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA109:CH109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA109:CI109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA109:CJ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA109:CK109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA109:CL109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA109:CM109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA109:CN109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA109:CO109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA109:CP109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA109:CQ109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA109:CR109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA109:CS109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA109:CT109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA109:CU109,INDIRECT(ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A130,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":136},null,null,null,null,null,{"$f":"IF($R136=\"^\",IF(COUNTIF(Lists!$13:$13,H136)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K135)+1)=1,MAX(K$15:K135)+1,0)","v":2},{"$f":"\"начало \"&K136&\" блока производства\"","v":"начало 2 блока производства"}]
[{"$f":"ROW()","v":142},null,null,null,null,null,{"$f":"IF($R142=\"^\",IF(COUNTIF(Lists!$13:$13,H142)=1,0,1),0)","v":0},{"$f":"H140","v":"Перем. производств. затраты на одну маску"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,null,{"$f":"IF(OR($I142=\"\",$I142=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I142)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I142))&\" // %\")","v":"гр // %"},null,null,"*",16.34,null,{"$f":"IF(G142<>0,1,IF(OR($Q142=\"\",$Q142=0),0,IF($R142=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H142))),$Q142)=1,0,1),0)))","v":0},{"$f":"IF($X142=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z142:$CV142)","v":1},"*",null,1]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X143-SUM($Z147:$CV147))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z143:$CV143,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z143:$CV143,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z143:$CV143,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":158},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H162","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z163:$CV163)","v":17379486.37865562},null,null,{"$f":"IF(AA$11=\"\",0,AA151*SUMIFS($Z$739:$CV$739,$Z$2:$CV$2,IF(AA$2-INT($Q157)<1,1,AA$2-INT($Q157))))","v":0},0,0,0,4780.0829875518675,12323.65145228216,17208.298755186726,21360.995850622407,18093.809128630706,31387.219917012448,59081.825726141084,84222.373443983422,100808.36514522824,110209.14522821577,96352.610788381731,147539.93526970953,183069.96049792532,185177.67385892116,158981.80780082988,141517.89709543568,93040.489792531123,131497.22557344398,208410.69713526973,256171.48189543563,269197.15046639001,262064.0462489627,217218.53016896264,317522.38086463074,378215.79370595852,368952.06227228214,306661.45435618254,265134.38241211616,{"$f":"IF(BG$11=\"\",0,BG151*SUMIFS($Z$739:$CV$739,$Z$2:$CV$2,IF(BG$2-INT($Q157)<1,1,BG$2-INT($Q157))))","v":169775.44766794154},234263.79600692709,363240.49268489826,437599.50658597343,451418.43837289891,432006.12943412259,352448.56500368018,507661.49074568547,596451.41769853572,574423.38238580583,471738.84854338737,403282.49264844187,252370.11718518331,336493.48958024441,504740.23437036661,588863.60676542774,588863.60676542774,546801.92056789715,433235.36783456465,606529.51496839046,693176.58853530348,649853.05175184703,519882.44140147755,433235.36783456465,267739.45732176094,356985.94309568126,535478.91464352189,624725.4004174422,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM151*SUMIFS($Z$739:$CV$739,$Z$2:$CV$2,IF(CM$2-INT($Q157)<1,1,CM$2-INT($Q157))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"Prdction!$H$49","v":"Отмены продаж / отказы / возвраты"},null,null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,{"$f":"IF(ABS($Q170-(100%-Q167))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(AND(X169>=0,X169<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z169:$CV169)","v":1.0000000000000009E-2},null,null,{"$f":"IF(AA$11=\"\",0,$Q170*AA170)","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q170*CM170)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"H173","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"K136","v":2},{"$f":"IF(OR($I174=\"\",$I174=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I174)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I174)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z174:$CV174)","v":59043388.501493774},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*SUMPRODUCT($AA150:AA150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q167*SUMPRODUCT($AA150:AB150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q167*SUMPRODUCT($AA150:AC150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q167*SUMPRODUCT($AA150:AD150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q167*SUMPRODUCT($AA150:AE150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19331.372614107884},{"$f":"IF(AF$11=\"\",0,$Q167*SUMPRODUCT($AA150:AF150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49838.695020746898},{"$f":"IF(AG$11=\"\",0,$Q167*SUMPRODUCT($AA150:AG150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":69592.941410788393},{"$f":"IF(AH$11=\"\",0,$Q167*SUMPRODUCT($AA150:AH150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":86387.071369294601},{"$f":"IF(AI$11=\"\",0,$Q167*SUMPRODUCT($AA150:AI150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":71042.794356846483},{"$f":"IF(AJ$11=\"\",0,$Q167*SUMPRODUCT($AA150:AJ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123237.50041493776},{"$f":"IF(AK$11=\"\",0,$Q167*SUMPRODUCT($AA150:AK150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":231976.4713692946},{"$f":"IF(AL$11=\"\",0,$Q167*SUMPRODUCT($AA150:AL150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":330687.29278008302},{"$f":"IF(AM$11=\"\",0,$Q167*SUMPRODUCT($AA150:AM150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":395809.85427385895},{"$f":"IF(AN$11=\"\",0,$Q167*SUMPRODUCT($AA150:AN150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":432720.69385892118},{"$f":"IF(AO$11=\"\",0,$Q167*SUMPRODUCT($AA150:AO150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":367296.07966804976},{"$f":"IF(AP$11=\"\",0,$Q167*SUMPRODUCT($AA150:AP150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":562422.12199170131},{"$f":"IF(AQ$11=\"\",0,$Q167*SUMPRODUCT($AA150:AQ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":697862.55136929464},{"$f":"IF(AR$11=\"\",0,$Q167*SUMPRODUCT($AA150:AR150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":705897.15311203327},{"$f":"IF(AS$11=\"\",0,$Q167*SUMPRODUCT($AA150:AS150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":606038.5314522821},{"$f":"IF(AT$11=\"\",0,$Q167*SUMPRODUCT($AA150:AT150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":539466.11701244814},{"$f":"IF(AU$11=\"\",0,$Q167*SUMPRODUCT($AA150:AU150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":344340.07468879671},{"$f":"IF(AV$11=\"\",0,$Q167*SUMPRODUCT($AA150:AV150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":486667.30556016596},{"$f":"IF(AW$11=\"\",0,$Q167*SUMPRODUCT($AA150:AW150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":771321.76730290463},{"$f":"IF(AX$11=\"\",0,$Q167*SUMPRODUCT($AA150:AX150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":948083.00564315345},{"$f":"IF(AY$11=\"\",0,$Q167*SUMPRODUCT($AA150:AY150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":996290.61609958496},{"$f":"IF(AZ$11=\"\",0,$Q167*SUMPRODUCT($AA150:AZ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":969891.21037344413},{"$f":"IF(BA$11=\"\",0,$Q167*SUMPRODUCT($AA150:BA150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":780504.16929460573},{"$f":"IF(BB$11=\"\",0,$Q167*SUMPRODUCT($AA150:BB150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1140913.4474688799},{"$f":"IF(BC$11=\"\",0,$Q167*SUMPRODUCT($AA150:BC150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1358995.4947717844},{"$f":"IF(BD$11=\"\",0,$Q167*SUMPRODUCT($AA150:BD150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1325709.2875518673},{"$f":"IF(BE$11=\"\",0,$Q167*SUMPRODUCT($AA150:BE150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1101888.2390041493},{"$f":"IF(BF$11=\"\",0,$Q167*SUMPRODUCT($AA150:BF150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":952674.20663900417},{"$f":"IF(BG$11=\"\",0,$Q167*SUMPRODUCT($AA150:BG150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":592264.92846473027},{"$f":"IF(BH$11=\"\",0,$Q167*SUMPRODUCT($AA150:BH150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":817233.77726141084},{"$f":"IF(BI$11=\"\",0,$Q167*SUMPRODUCT($AA150:BI150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1267171.4748547717},{"$f":"IF(BJ$11=\"\",0,$Q167*SUMPRODUCT($AA150:BJ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1526574.331120332},{"$f":"IF(BK$11=\"\",0,$Q167*SUMPRODUCT($AA150:BK150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1574781.9415767635},{"$f":"IF(BL$11=\"\",0,$Q167*SUMPRODUCT($AA150:BL150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1507061.726887967},{"$f":"IF(BM$11=\"\",0,$Q167*SUMPRODUCT($AA150:BM150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1193712.2589211618},{"$f":"IF(BN$11=\"\",0,$Q167*SUMPRODUCT($AA150:BN150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1719404.7729460578},{"$f":"IF(BO$11=\"\",0,$Q167*SUMPRODUCT($AA150:BO150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2020128.4381742736},{"$f":"IF(BP$11=\"\",0,$Q167*SUMPRODUCT($AA150:BP150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1945521.4219917015},{"$f":"IF(BQ$11=\"\",0,$Q167*SUMPRODUCT($AA150:BQ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1597737.9465560163},{"$f":"IF(BR$11=\"\",0,$Q167*SUMPRODUCT($AA150:BR150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1365882.2962655602},{"$f":"IF(BS$11=\"\",0,$Q167*SUMPRODUCT($AA150:BS150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":829859.58},{"$f":"IF(BT$11=\"\",0,$Q167*SUMPRODUCT($AA150:BT150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1106479.44},{"$f":"IF(BU$11=\"\",0,$Q167*SUMPRODUCT($AA150:BU150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1659719.16},{"$f":"IF(BV$11=\"\",0,$Q167*SUMPRODUCT($AA150:BV150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1936339.02},{"$f":"IF(BW$11=\"\",0,$Q167*SUMPRODUCT($AA150:BW150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1936339.02},{"$f":"IF(BX$11=\"\",0,$Q167*SUMPRODUCT($AA150:BX150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1798029.09},{"$f":"IF(BY$11=\"\",0,$Q167*SUMPRODUCT($AA150:BY150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1383099.3},{"$f":"IF(BZ$11=\"\",0,$Q167*SUMPRODUCT($AA150:BZ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1936339.02},{"$f":"IF(CA$11=\"\",0,$Q167*SUMPRODUCT($AA150:CA150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2212958.88},{"$f":"IF(CB$11=\"\",0,$Q167*SUMPRODUCT($AA150:CB150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2074648.95},{"$f":"IF(CC$11=\"\",0,$Q167*SUMPRODUCT($AA150:CC150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1659719.16},{"$f":"IF(CD$11=\"\",0,$Q167*SUMPRODUCT($AA150:CD150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1383099.3},{"$f":"IF(CE$11=\"\",0,$Q167*SUMPRODUCT($AA150:CE150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":829859.58},{"$f":"IF(CF$11=\"\",0,$Q167*SUMPRODUCT($AA150:CF150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1106479.44},{"$f":"IF(CG$11=\"\",0,$Q167*SUMPRODUCT($AA150:CG150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1659719.16},{"$f":"IF(CH$11=\"\",0,$Q167*SUMPRODUCT($AA150:CH150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1936339.02},{"$f":"IF(CI$11=\"\",0,$Q167*SUMPRODUCT($AA150:CI150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q167*SUMPRODUCT($AA150:CJ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q167*SUMPRODUCT($AA150:CK150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q167*SUMPRODUCT($AA150:CL150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q167*SUMPRODUCT($AA150:CM150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q167*SUMPRODUCT($AA150:CN150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q167*SUMPRODUCT($AA150:CO150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q167*SUMPRODUCT($AA150:CP150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q167*SUMPRODUCT($AA150:CQ150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q167*SUMPRODUCT($AA150:CR150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q167*SUMPRODUCT($AA150:CS150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q167*SUMPRODUCT($AA150:CT150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q167*SUMPRODUCT($AA150:CU150,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"H178","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z179:$CV179)","v":24453485.831358582},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*SUMPRODUCT($AA161:AA161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q167*SUMPRODUCT($AA161:AB161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q167*SUMPRODUCT($AA161:AC161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q167*SUMPRODUCT($AA161:AD161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q167*SUMPRODUCT($AA161:AE161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6725.7276229045647},{"$f":"IF(AF$11=\"\",0,$Q167*SUMPRODUCT($AA161:AF161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17339.766527800832},{"$f":"IF(AG$11=\"\",0,$Q167*SUMPRODUCT($AA161:AG161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24212.619442456438},{"$f":"IF(AH$11=\"\",0,$Q167*SUMPRODUCT($AA161:AH161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":30055.595314854771},{"$f":"IF(AI$11=\"\",0,$Q167*SUMPRODUCT($AA161:AI161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25458.5604845995},{"$f":"IF(AJ$11=\"\",0,$Q167*SUMPRODUCT($AA161:AJ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":44162.809003897091},{"$f":"IF(AK$11=\"\",0,$Q167*SUMPRODUCT($AA161:AK161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83129.993419100414},{"$f":"IF(AL$11=\"\",0,$Q167*SUMPRODUCT($AA161:AL161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":118503.53749379056},{"$f":"IF(AM$11=\"\",0,$Q167*SUMPRODUCT($AA161:AM161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":141840.55127134011},{"$f":"IF(AN$11=\"\",0,$Q167*SUMPRODUCT($AA161:AN161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":155067.74553672297},{"$f":"IF(AO$11=\"\",0,$Q167*SUMPRODUCT($AA161:AO161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":135571.16426764958},{"$f":"IF(AP$11=\"\",0,$Q167*SUMPRODUCT($AA161:AP161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":207593.34528483846},{"$f":"IF(AQ$11=\"\",0,$Q167*SUMPRODUCT($AA161:AQ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":257585.21210853421},{"$f":"IF(AR$11=\"\",0,$Q167*SUMPRODUCT($AA161:AR161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":260550.83132688905},{"$f":"IF(AS$11=\"\",0,$Q167*SUMPRODUCT($AA161:AS161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":223692.4210416218},{"$f":"IF(AT$11=\"\",0,$Q167*SUMPRODUCT($AA161:AT161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":199120.14751811035},{"$f":"IF(AU$11=\"\",0,$Q167*SUMPRODUCT($AA161:AU161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":130910.90549594913},{"$f":"IF(AV$11=\"\",0,$Q167*SUMPRODUCT($AA161:AV161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":185020.74643427474},{"$f":"IF(AW$11=\"\",0,$Q167*SUMPRODUCT($AA161:AW161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":293240.42831092607},{"$f":"IF(AX$11=\"\",0,$Q167*SUMPRODUCT($AA161:AX161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":360441.35979884653},{"$f":"IF(AY$11=\"\",0,$Q167*SUMPRODUCT($AA161:AY161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":378768.88656827947},{"$f":"IF(AZ$11=\"\",0,$Q167*SUMPRODUCT($AA161:AZ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":368732.38381359004},{"$f":"IF(BA$11=\"\",0,$Q167*SUMPRODUCT($AA161:BA161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":305633.32736454258},{"$f":"IF(BB$11=\"\",0,$Q167*SUMPRODUCT($AA161:BB161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":446764.01088287547},{"$f":"IF(BC$11=\"\",0,$Q167*SUMPRODUCT($AA161:BC161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":532161.55823473306},{"$f":"IF(BD$11=\"\",0,$Q167*SUMPRODUCT($AA161:BD161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":519127.19574418635},{"$f":"IF(BE$11=\"\",0,$Q167*SUMPRODUCT($AA161:BE161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":431482.34451464831},{"$f":"IF(BF$11=\"\",0,$Q167*SUMPRODUCT($AA161:BF161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":373052.44369495637},{"$f":"IF(BG$11=\"\",0,$Q167*SUMPRODUCT($AA161:BG161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":238879.41298192216},{"$f":"IF(BH$11=\"\",0,$Q167*SUMPRODUCT($AA161:BH161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":329616.55434714846},{"$f":"IF(BI$11=\"\",0,$Q167*SUMPRODUCT($AA161:BI161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":511090.83707760094},{"$f":"IF(BJ$11=\"\",0,$Q167*SUMPRODUCT($AA161:BJ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":615716.3164068925},{"$f":"IF(BK$11=\"\",0,$Q167*SUMPRODUCT($AA161:BK161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":635159.98955658381},{"$f":"IF(BL$11=\"\",0,$Q167*SUMPRODUCT($AA161:BL161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":607846.25822725554},{"$f":"IF(BM$11=\"\",0,$Q167*SUMPRODUCT($AA161:BM161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":495906.2542368896},{"$f":"IF(BN$11=\"\",0,$Q167*SUMPRODUCT($AA161:BN161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":714295.73927582754},{"$f":"IF(BO$11=\"\",0,$Q167*SUMPRODUCT($AA161:BO161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":839225.96870858234},{"$f":"IF(BP$11=\"\",0,$Q167*SUMPRODUCT($AA161:BP161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":808231.82781877683},{"$f":"IF(BQ$11=\"\",0,$Q167*SUMPRODUCT($AA161:BQ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":663751.4479786061},{"$f":"IF(BR$11=\"\",0,$Q167*SUMPRODUCT($AA161:BR161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":567431.19475182565},{"$f":"IF(BS$11=\"\",0,$Q167*SUMPRODUCT($AA161:BS161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":355092.71968045132},{"$f":"IF(BT$11=\"\",0,$Q167*SUMPRODUCT($AA161:BT161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":473456.95957393508},{"$f":"IF(BU$11=\"\",0,$Q167*SUMPRODUCT($AA161:BU161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":710185.43936090264},{"$f":"IF(BV$11=\"\",0,$Q167*SUMPRODUCT($AA161:BV161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":828549.67925438634},{"$f":"IF(BW$11=\"\",0,$Q167*SUMPRODUCT($AA161:BW161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":828549.67925438634},{"$f":"IF(BX$11=\"\",0,$Q167*SUMPRODUCT($AA161:BX161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":769367.55930764449},{"$f":"IF(BY$11=\"\",0,$Q167*SUMPRODUCT($AA161:BY161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":609575.83545144135},{"$f":"IF(BZ$11=\"\",0,$Q167*SUMPRODUCT($AA161:BZ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":853406.16963201773},{"$f":"IF(CA$11=\"\",0,$Q167*SUMPRODUCT($AA161:CA161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":975321.33672230598},{"$f":"IF(CB$11=\"\",0,$Q167*SUMPRODUCT($AA161:CB161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":914363.75317716191},{"$f":"IF(CC$11=\"\",0,$Q167*SUMPRODUCT($AA161:CC161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":731491.00254172948},{"$f":"IF(CD$11=\"\",0,$Q167*SUMPRODUCT($AA161:CD161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":609575.83545144135},{"$f":"IF(CE$11=\"\",0,$Q167*SUMPRODUCT($AA161:CE161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":376717.86630899075},{"$f":"IF(CF$11=\"\",0,$Q167*SUMPRODUCT($AA161:CF161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":502290.48841198767},{"$f":"IF(CG$11=\"\",0,$Q167*SUMPRODUCT($AA161:CG161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":753435.7326179815},{"$f":"IF(CH$11=\"\",0,$Q167*SUMPRODUCT($AA161:CH161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":879008.35472097842},{"$f":"IF(CI$11=\"\",0,$Q167*SUMPRODUCT($AA161:CI161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q167*SUMPRODUCT($AA161:CJ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q167*SUMPRODUCT($AA161:CK161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q167*SUMPRODUCT($AA161:CL161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q167*SUMPRODUCT($AA161:CM161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q167*SUMPRODUCT($AA161:CN161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q167*SUMPRODUCT($AA161:CO161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q167*SUMPRODUCT($AA161:CP161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q167*SUMPRODUCT($AA161:CQ161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q167*SUMPRODUCT($AA161:CR161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q167*SUMPRODUCT($AA161:CS161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q167*SUMPRODUCT($AA161:CT161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q167*SUMPRODUCT($AA161:CU161,INDIRECT(ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A145,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"H179","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z180:$CV180)","v":104825429.7587467},null,null,{"$f":"IF(AA$11=\"\",0,$Q167*SUMPRODUCT($AA162:AA162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q167*SUMPRODUCT($AA162:AB162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q167*SUMPRODUCT($AA162:AC162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q167*SUMPRODUCT($AA162:AD162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q167*SUMPRODUCT($AA162:AE162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28831.361441612331},{"$f":"IF(AF$11=\"\",0,$Q167*SUMPRODUCT($AA162:AF162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":74330.853716656798},{"$f":"IF(AG$11=\"\",0,$Q167*SUMPRODUCT($AA162:AG162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":103792.9011898044},{"$f":"IF(AH$11=\"\",0,$Q167*SUMPRODUCT($AA162:AH162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":128840.14644220508},{"$f":"IF(AI$11=\"\",0,$Q167*SUMPRODUCT($AA162:AI162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":109133.91089686308},{"$f":"IF(AJ$11=\"\",0,$Q167*SUMPRODUCT($AA162:AJ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":189313.92706598694},{"$f":"IF(AK$11=\"\",0,$Q167*SUMPRODUCT($AA162:AK162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":356355.62741832837},{"$f":"IF(AL$11=\"\",0,$Q167*SUMPRODUCT($AA162:AL162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":507992.3709603984},{"$f":"IF(AM$11=\"\",0,$Q167*SUMPRODUCT($AA162:AM162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":608031.78928252286},{"$f":"IF(AN$11=\"\",0,$Q167*SUMPRODUCT($AA162:AN162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":664733.16645767877},{"$f":"IF(AO$11=\"\",0,$Q167*SUMPRODUCT($AA162:AO162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":581156.63571472373},{"$f":"IF(AP$11=\"\",0,$Q167*SUMPRODUCT($AA162:AP162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":889896.09843817097},{"$f":"IF(AQ$11=\"\",0,$Q167*SUMPRODUCT($AA162:AQ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1104197.6078579754},{"$f":"IF(AR$11=\"\",0,$Q167*SUMPRODUCT($AA162:AR162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1116910.4092642348},{"$f":"IF(AS$11=\"\",0,$Q167*SUMPRODUCT($AA162:AS162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":958908.44892929425},{"$f":"IF(AT$11=\"\",0,$Q167*SUMPRODUCT($AA162:AT162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":853573.80870600056},{"$f":"IF(AU$11=\"\",0,$Q167*SUMPRODUCT($AA162:AU162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":561179.37636203028},{"$f":"IF(AV$11=\"\",0,$Q167*SUMPRODUCT($AA162:AV162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":793133.51859166939},{"$f":"IF(AW$11=\"\",0,$Q167*SUMPRODUCT($AA162:AW162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1257041.8030509476},{"$f":"IF(AX$11=\"\",0,$Q167*SUMPRODUCT($AA162:AX162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1545113.8829167895},{"$f":"IF(AY$11=\"\",0,$Q167*SUMPRODUCT($AA162:AY162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1623678.9956074739},{"$f":"IF(AZ$11=\"\",0,$Q167*SUMPRODUCT($AA162:AZ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1580655.2434197187},{"$f":"IF(BA$11=\"\",0,$Q167*SUMPRODUCT($AA162:BA162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1310166.7840132196},{"$f":"IF(BB$11=\"\",0,$Q167*SUMPRODUCT($AA162:BB162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1915155.5636899127},{"$f":"IF(BC$11=\"\",0,$Q167*SUMPRODUCT($AA162:BC162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2281231.5768700773},{"$f":"IF(BD$11=\"\",0,$Q167*SUMPRODUCT($AA162:BD162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2225356.8169636307},{"$f":"IF(BE$11=\"\",0,$Q167*SUMPRODUCT($AA162:BE162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1849647.2244892512},{"$f":"IF(BF$11=\"\",0,$Q167*SUMPRODUCT($AA162:BF162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1599174.1628396655},{"$f":"IF(BG$11=\"\",0,$Q167*SUMPRODUCT($AA162:BG162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1024010.9446578617},{"$f":"IF(BH$11=\"\",0,$Q167*SUMPRODUCT($AA162:BH162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1412976.3422410805},{"$f":"IF(BI$11=\"\",0,$Q167*SUMPRODUCT($AA162:BI162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2190907.137407518},{"$f":"IF(BJ$11=\"\",0,$Q167*SUMPRODUCT($AA162:BJ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2639408.0550289843},{"$f":"IF(BK$11=\"\",0,$Q167*SUMPRODUCT($AA162:BK162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2722757.7830825318},{"$f":"IF(BL$11=\"\",0,$Q167*SUMPRODUCT($AA162:BL162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2605671.2603406445},{"$f":"IF(BM$11=\"\",0,$Q167*SUMPRODUCT($AA162:BM162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2125814.9688323671},{"$f":"IF(BN$11=\"\",0,$Q167*SUMPRODUCT($AA162:BN162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3061991.1762604672},{"$f":"IF(BO$11=\"\",0,$Q167*SUMPRODUCT($AA162:BO162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3597533.0241778521},{"$f":"IF(BP$11=\"\",0,$Q167*SUMPRODUCT($AA162:BP162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3464669.5886258297},{"$f":"IF(BQ$11=\"\",0,$Q167*SUMPRODUCT($AA162:BQ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2845321.5736679374},{"$f":"IF(BR$11=\"\",0,$Q167*SUMPRODUCT($AA162:BR162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2432422.8970293435},{"$f":"IF(BS$11=\"\",0,$Q167*SUMPRODUCT($AA162:BS162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1522185.7203267075},{"$f":"IF(BT$11=\"\",0,$Q167*SUMPRODUCT($AA162:BT162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2029580.96043561},{"$f":"IF(BU$11=\"\",0,$Q167*SUMPRODUCT($AA162:BU162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3044371.4406534149},{"$f":"IF(BV$11=\"\",0,$Q167*SUMPRODUCT($AA162:BV162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3551766.680762317},{"$f":"IF(BW$11=\"\",0,$Q167*SUMPRODUCT($AA162:BW162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3551766.680762317},{"$f":"IF(BX$11=\"\",0,$Q167*SUMPRODUCT($AA162:BX162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3298069.0607078662},{"$f":"IF(BY$11=\"\",0,$Q167*SUMPRODUCT($AA162:BY162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2613085.4865608476},{"$f":"IF(BZ$11=\"\",0,$Q167*SUMPRODUCT($AA162:BZ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3658319.6811851868},{"$f":"IF(CA$11=\"\",0,$Q167*SUMPRODUCT($AA162:CA162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4180936.7784973565},{"$f":"IF(CB$11=\"\",0,$Q167*SUMPRODUCT($AA162:CB162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3919628.2298412714},{"$f":"IF(CC$11=\"\",0,$Q167*SUMPRODUCT($AA162:CC162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3135702.5838730172},{"$f":"IF(CD$11=\"\",0,$Q167*SUMPRODUCT($AA162:CD162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2613085.4865608476},{"$f":"IF(CE$11=\"\",0,$Q167*SUMPRODUCT($AA162:CE162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1614886.830694604},{"$f":"IF(CF$11=\"\",0,$Q167*SUMPRODUCT($AA162:CF162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2153182.4409261383},{"$f":"IF(CG$11=\"\",0,$Q167*SUMPRODUCT($AA162:CG162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3229773.6613892079},{"$f":"IF(CH$11=\"\",0,$Q167*SUMPRODUCT($AA162:CH162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3768069.2716207425},{"$f":"IF(CI$11=\"\",0,$Q167*SUMPRODUCT($AA162:CI162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q167*SUMPRODUCT($AA162:CJ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q167*SUMPRODUCT($AA162:CK162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q167*SUMPRODUCT($AA162:CL162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q167*SUMPRODUCT($AA162:CM162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q167*SUMPRODUCT($AA162:CN162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q167*SUMPRODUCT($AA162:CO162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q167*SUMPRODUCT($AA162:CP162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q167*SUMPRODUCT($AA162:CQ162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q167*SUMPRODUCT($AA162:CR162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q167*SUMPRODUCT($AA162:CS162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q167*SUMPRODUCT($AA162:CT162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q167*SUMPRODUCT($AA162:CU162,INDIRECT(ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A146,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H184","v":"Затраты производств. времени на одну маску"},{"$f":"Lists!$BO$16","v":"Вырубка полотна"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",{"$f":"1/4*0.3*300%","v":0.22499999999999998},null,{"$f":"IF(G185<>0,1,IF(OR($Q185=\"\",$Q185=0),0,IF($R185=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H185))),$Q185)=1,0,1),0)))","v":0},{"$f":"IF($X185=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z185:$CV185)","v":1},"*",null,1]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},{"$f":"Prdction!$H$70","v":"Затраты времени произв. персонала на поток"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z190:$CV190)","v":45624.07157676349},null,null,{"$f":"IF(AA$11=\"\",0,AA137*$X184)","v":0},0,0,0,14.937759336099587,38.511410788381752,53.775933609958521,66.753112033195023,54.896265560165979,95.228215767634865,179.25311203319504,255.52904564315361,305.85062240663905,334.37240663900417,283.81742738589213,434.59543568464733,539.25311203319507,545.46161825726142,468.29875518672202,416.85684647302907,266.07883817427387,376.05809128630705,596.01659751037357,732.60373443983394,769.85477178423241,749.45539419087152,603.11203319502079,881.60788381742759,1050.124481327801,1024.4035269709545,851.45228215767645,736.15145228215772,457.65560165975103,631.49377593360998,979.170124481328,1179.6161825726142,1216.8672199170126,1164.5383817427387,922.40663900414938,1328.6203319502074,1560.9958506224066,1503.3454356846476,1234.6058091286307,1055.4460580912864,641.25,855,1282.5,1496.25,1496.25,1389.375,1068.75,1496.25,1710,1603.125,1282.5,1068.75,641.25,855,1282.5,1496.25,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM137*$X184)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"K136","v":2},{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z196:$CV196)","v":45624.07157676349},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA137:AA137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA137:AB137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA137:AC137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA137:AD137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA137:AE137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14.937759336099587},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA137:AF137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":38.511410788381752},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA137:AG137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":53.775933609958521},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA137:AH137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":66.753112033195023},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA137:AI137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":54.896265560165979},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA137:AJ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95.228215767634865},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA137:AK137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":179.25311203319504},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA137:AL137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":255.52904564315361},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA137:AM137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":305.85062240663905},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA137:AN137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":334.37240663900417},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA137:AO137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":283.81742738589213},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA137:AP137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":434.59543568464733},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA137:AQ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":539.25311203319507},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA137:AR137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":545.46161825726142},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA137:AS137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":468.29875518672202},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA137:AT137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":416.85684647302907},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA137:AU137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":266.07883817427387},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA137:AV137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":376.05809128630705},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA137:AW137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":596.01659751037357},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA137:AX137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":732.60373443983394},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA137:AY137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":769.85477178423241},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA137:AZ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":749.45539419087152},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA137:BA137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":603.11203319502079},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA137:BB137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":881.60788381742759},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA137:BC137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1050.124481327801},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA137:BD137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1024.4035269709545},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA137:BE137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":851.45228215767645},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA137:BF137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":736.15145228215772},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA137:BG137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":457.65560165975103},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA137:BH137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":631.49377593360998},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA137:BI137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":979.170124481328},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA137:BJ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1179.6161825726142},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA137:BK137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1216.8672199170126},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA137:BL137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1164.5383817427387},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA137:BM137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":922.40663900414938},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA137:BN137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1328.6203319502074},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA137:BO137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1560.9958506224066},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA137:BP137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1503.3454356846476},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA137:BQ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1234.6058091286307},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA137:BR137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1055.4460580912864},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA137:BS137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641.25},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA137:BT137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":855},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA137:BU137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1282.5},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA137:BV137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1496.25},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA137:BW137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1496.25},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA137:BX137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1389.375},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA137:BY137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1068.75},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA137:BZ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1496.25},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA137:CA137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1710},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA137:CB137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1603.125},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA137:CC137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1282.5},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA137:CD137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1068.75},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA137:CE137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641.25},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA137:CF137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":855},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA137:CG137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1282.5},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA137:CH137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1496.25},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA137:CI137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA137:CJ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA137:CK137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA137:CL137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA137:CM137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA137:CN137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA137:CO137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA137:CP137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA137:CQ137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA137:CR137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA137:CS137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA137:CT137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA137:CU137,INDIRECT(ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A189,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":201}]
[{"$f":"ROW()","v":207}]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"H211","v":"Натуральный поток продаж"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"K136","v":2},{"$f":"IF(OR($I212=\"\",$I212=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I212)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I212)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z212:$CV212)","v":59043388.501493774},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA150:AA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA150:AB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA150:AC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA150:AD150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA150:AE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19331.372614107884},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA150:AF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":49838.695020746898},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA150:AG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":69592.941410788393},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA150:AH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":86387.071369294601},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA150:AI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":71042.794356846483},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA150:AJ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":123237.50041493776},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA150:AK150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":231976.4713692946},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA150:AL150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":330687.29278008302},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA150:AM150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":395809.85427385895},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA150:AN150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":432720.69385892118},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA150:AO150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":367296.07966804976},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA150:AP150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":562422.12199170131},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA150:AQ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":697862.55136929464},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA150:AR150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":705897.15311203327},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA150:AS150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":606038.5314522821},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA150:AT150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":539466.11701244814},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA150:AU150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":344340.07468879671},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA150:AV150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":486667.30556016596},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA150:AW150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":771321.76730290463},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA150:AX150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":948083.00564315345},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA150:AY150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":996290.61609958496},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA150:AZ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":969891.21037344413},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA150:BA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":780504.16929460573},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA150:BB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1140913.4474688799},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA150:BC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1358995.4947717844},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA150:BD150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1325709.2875518673},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA150:BE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1101888.2390041493},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA150:BF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":952674.20663900417},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA150:BG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":592264.92846473027},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA150:BH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":817233.77726141084},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA150:BI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1267171.4748547717},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA150:BJ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1526574.331120332},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA150:BK150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1574781.9415767635},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA150:BL150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1507061.726887967},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA150:BM150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1193712.2589211618},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA150:BN150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1719404.7729460578},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA150:BO150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2020128.4381742736},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA150:BP150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1945521.4219917015},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA150:BQ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1597737.9465560163},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA150:BR150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1365882.2962655602},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA150:BS150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":829859.58},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA150:BT150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1106479.44},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA150:BU150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1659719.16},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA150:BV150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1936339.02},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA150:BW150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1936339.02},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA150:BX150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1798029.09},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA150:BY150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1383099.3},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA150:BZ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1936339.02},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA150:CA150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2212958.88},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA150:CB150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2074648.95},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA150:CC150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1659719.16},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA150:CD150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1383099.3},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA150:CE150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":829859.58},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA150:CF150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1106479.44},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA150:CG150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1659719.16},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA150:CH150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1936339.02},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA150:CI150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA150:CJ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA150:CK150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA150:CL150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA150:CM150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA150:CN150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA150:CO150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA150:CP150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA150:CQ150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA150:CR150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA150:CS150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA150:CT150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA150:CU150,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":217},null,null,null,null,null,{"$f":"IF($R217=\"^\",IF(COUNTIF(Lists!$13:$13,H217)=1,0,1),0)","v":0},{"$f":"H216","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z217:$CV217)","v":45624.07157676349},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA190:AA190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AA190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA190:AB190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AB190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA190:AC190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AC190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA190:AD190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AD190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA190:AE190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AE190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14.937759336099587},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA190:AF190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AF190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":38.511410788381752},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA190:AG190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AG190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":53.775933609958521},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA190:AH190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AH190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":66.753112033195023},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA190:AI190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AI190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":54.896265560165979},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA190:AJ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AJ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95.228215767634865},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA190:AK190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AK190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":179.25311203319504},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA190:AL190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AL190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":255.52904564315361},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA190:AM190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AM190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":305.85062240663905},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA190:AN190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AN190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":334.37240663900417},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA190:AO190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AO190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":283.81742738589213},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA190:AP190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AP190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":434.59543568464733},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA190:AQ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AQ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":539.25311203319507},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA190:AR190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AR190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":545.46161825726142},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA190:AS190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AS190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":468.29875518672202},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA190:AT190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AT190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":416.85684647302907},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA190:AU190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AU190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":266.07883817427387},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA190:AV190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AV190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":376.05809128630705},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA190:AW190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AW190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":596.01659751037357},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA190:AX190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AX190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":732.60373443983394},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA190:AY190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AY190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":769.85477178423241},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA190:AZ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:AZ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":749.45539419087152},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA190:BA190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BA190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":603.11203319502079},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA190:BB190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BB190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":881.60788381742759},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA190:BC190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BC190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1050.124481327801},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA190:BD190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BD190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1024.4035269709545},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA190:BE190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BE190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":851.45228215767645},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA190:BF190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BF190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":736.15145228215772},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA190:BG190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BG190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":457.65560165975103},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA190:BH190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BH190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":631.49377593360998},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA190:BI190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BI190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":979.170124481328},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA190:BJ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BJ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1179.6161825726142},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA190:BK190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BK190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1216.8672199170126},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA190:BL190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BL190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1164.5383817427387},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA190:BM190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BM190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":922.40663900414938},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA190:BN190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BN190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1328.6203319502074},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA190:BO190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BO190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1560.9958506224066},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA190:BP190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BP190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1503.3454356846476},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA190:BQ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BQ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1234.6058091286307},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA190:BR190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BR190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1055.4460580912864},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA190:BS190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BS190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641.25},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA190:BT190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BT190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":855},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA190:BU190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BU190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1282.5},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA190:BV190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BV190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1496.25},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA190:BW190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BW190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1496.25},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA190:BX190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BX190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1389.375},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA190:BY190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BY190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1068.75},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA190:BZ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:BZ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1496.25},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA190:CA190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CA190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1710},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA190:CB190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CB190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1603.125},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA190:CC190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CC190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1282.5},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA190:CD190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CD190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1068.75},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA190:CE190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CE190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":641.25},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA190:CF190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CF190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":855},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA190:CG190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CG190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1282.5},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA190:CH190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CH190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1496.25},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA190:CI190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CI190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA190:CJ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CJ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA190:CK190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CK190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA190:CL190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CL190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA190:CM190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CM190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA190:CN190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CN190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA190:CO190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CO190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA190:CP190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CP190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA190:CQ190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CQ190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA190:CR190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CR190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA190:CS190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CS190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA190:CT190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CT190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA190:CU190,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA190:CU190,INDIRECT(ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A171,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":223},null,null,null,null,null,{"$f":"IF($R223=\"^\",IF(COUNTIF(Lists!$13:$13,H223)=1,0,1),0)","v":0},{"$f":"H222","v":"Себестоимость продаж"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,{"$f":"K136","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z223:$CV223)","v":17205691.514869064},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA163:AA163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA163:AB163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA163:AC163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA163:AD163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA163:AE163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4732.282157676349},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA163:AF163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12200.414937759338},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA163:AG163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17036.215767634858},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA163:AH163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21147.385892116181},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA163:AI163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17912.871037344397},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA163:AJ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31073.347717842324},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA163:AK163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":58491.007468879674},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA163:AL163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":83380.149709543592},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA163:AM163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":99800.281493775954},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA163:AN163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":109107.05377593361},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA163:AO163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":95389.084680497908},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA163:AP163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":146064.53591701243},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA163:AQ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":181239.26089294607},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA163:AR163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":183325.89712033194},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA163:AS163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":157391.98972282157},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA163:AT163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":140102.71812448133},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA163:AU163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":92110.08489460581},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA163:AV163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":130182.25331770955},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA163:AW163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":206326.59016391702},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA163:AX163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":253609.76707648128},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA163:AY163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":266505.17896172614},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA163:AZ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":259443.40578647307},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA163:BA163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":215046.344867273},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA163:BB163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":314347.15705598443},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA163:BC163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":374433.63576889894},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA163:BD163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":365262.54164955934},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA163:BE163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":303594.83981262072},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA163:BF163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":262483.03858799499},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA163:BG163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":168077.69319126211},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA163:BH163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":231921.15804685783},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA163:BI163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":359608.08775804925},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA163:BJ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":433223.51152011368},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA163:BK163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":446904.2539891699},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA163:BL163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":427686.06813978136},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA163:BM163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":348924.07935364335},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA163:BN163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":502584.87583822862},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA163:BO163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":590486.90352155035},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA163:BP163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":568679.14856194775},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA163:BQ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":467021.46005795349},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA163:BR163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":399249.66772195743},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA163:BS163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":249846.41601333147},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA163:BT163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":333128.55468444194},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA163:BU163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":499692.83202666295},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA163:BV163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":582974.9706977735},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA163:BW163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":582974.9706977735},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA163:BX163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":541333.9013622182},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA163:BY163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":428903.01415621903},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA163:BZ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":600464.21981870651},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA163:CA163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":686244.82264995039},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA163:CB163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":643354.52123432851},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA163:CC163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":514683.6169874628},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA163:CD163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":428903.01415621903},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA163:CE163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":265062.06274854334},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA163:CF163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":353416.08366472443},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA163:CG163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":530124.12549708667},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA163:CH163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":618478.14641326782},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA163:CI163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA163:CJ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA163:CK163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA163:CL163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA163:CM163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA163:CN163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA163:CO163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA163:CP163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA163:CQ163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA163:CR163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA163:CS163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA163:CT163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA163:CU163,INDIRECT(ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A168,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":228}]
[{"$f":"ROW()","v":234},null,null,null,null,null,{"$f":"IF($R234=\"^\",IF(COUNTIF(Lists!$13:$13,H234)=1,0,1),0)","v":0},{"$f":"H229","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$310","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$310","v":"ед.расх./мес."},null,null,"*",1,null,{"$f":"IF(G234<>0,1,IF(OR($Q234=\"\",$Q234=0),0,IF($R234=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H234))),$Q234)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":239},null,null,null,null,null,{"$f":"IF($R239=\"^\",IF(COUNTIF(Lists!$13:$13,H239)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":244},null,null,null,null,null,{"$f":"IF($R244=\"^\",IF(COUNTIF(Lists!$13:$13,H244)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"I239","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G244<>0,1,IF(OR($Q244=\"\",$Q244=0),0,IF($R244=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H244))),$Q244)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"H238","v":"Прочие производственные расходы"},{"$f":"I239","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q244/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G245<>0,1,IF(OR($Q245=\"\",$Q245=0),0,IF($R245=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H245))),$Q245)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q245-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q244/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":250},null,null,null,null,null,{"$f":"IF($R250=\"^\",IF(COUNTIF(Lists!$13:$13,H250)=1,0,1),0)","v":0},{"$f":"H247","v":"Прочие производственные расходы"},{"$f":"I248","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$182","v":"обратный порядок распределения учета расхода"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,null,null,null,{"$f":"IF(ABS($X249-SUM($Z250:$CV250))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"обратный порядок процесса",null,{"$f":"SUMIFS($Z249:$CV249,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z249:$CV249,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z249:$CV249,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":255}]
[{"$f":"ROW()","v":261},null,null,null,null,null,{"$f":"IF($R261=\"^\",IF(COUNTIF(Lists!$13:$13,H261)=1,0,1),0)","v":0},{"$f":"H260","v":"Перем. производств. затраты на одну маску"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,null,{"$f":"IF(OR($I261=\"\",$I261=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I261)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I261))&\" // %\")","v":"гр // %"},null,null,"*",18.585999999999999,null,{"$f":"IF(G261<>0,1,IF(OR($Q261=\"\",$Q261=0),0,IF($R261=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H261))),$Q261)=1,0,1),0)))","v":0},{"$f":"IF($X261=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z261:$CV261)","v":1},"*",null,1]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X262-SUM($Z266:$CV266))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":272},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":277},null,null,null,null,null,{"$f":"IF($R277=\"^\",IF(COUNTIF(Lists!$13:$13,H277)=1,0,1),0)","v":0},{"$f":"H276","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",3,null,{"$f":"IF(G277<>0,1,IF(OR($Q277=\"\",$Q277=0),0,IF($R277=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H277))),$Q277)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":282},null,null,null,null,null,{"$f":"IF($R282=\"^\",IF(COUNTIF(Lists!$13:$13,H282)=1,0,1),0)","v":0},{"$f":"H281","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z282:$CV282)","v":247719095.00455931},null,null,{"$f":"IF(AA$11=\"\",0,AA270*SUMIFS($Z$738:$CV$738,$Z$2:$CV$2,IF(AA$2-INT($Q276)<1,1,AA$2-INT($Q276))))","v":0},0,0,0,68350.748073503259,176216.77237700057,246062.69306461178,305442.40545346768,251188.99917012447,448808.09953764075,844815.24618850031,1204301.7337593362,1441466.0138091287,1575888.4397000589,1337624.1397984587,2109684.0729883816,2617730.4415855836,2647868.7854854176,2273292.2255874802,2023574.5189888556,1291643.3099928866,1880288.2211336447,2980079.4448155877,3663014.3175858264,3849269.2828868008,3747272.516174363,3015556.5810633926,4540275.2041534148,5408134.6496153362,5275671.8921500947,4384974.0402286509,3791175.4722810211,{"$f":"IF(BG$11=\"\",0,BG270*SUMIFS($Z$738:$CV$738,$Z$2:$CV$2,IF(BG$2-INT($Q276)<1,1,BG$2-INT($Q276))))","v":2356923.5466228998},3349754.7522313362,5194001.7506508371,6257266.6017804462,6454864.4944682494,6177286.5023591919,4892900.1998884687,7259087.917707609,8528701.4253440555,8213720.9749762351,6745427.4909539344,5766565.1682724003,3503551.7787066773,4811544.4427571706,7217316.664135755,8420202.7748250477,8420202.7748250477,7818759.7194804018,6014430.5534464624,8672808.8580697998,9911781.5520797707,9292295.2050747853,7433836.164059828,6194863.4700498562,3716918.082029914,5104567.4993210817,7656851.248981623,8932993.1238118932,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM270*SUMIFS($Z$738:$CV$738,$Z$2:$CV$2,IF(CM$2-INT($Q276)<1,1,CM$2-INT($Q276))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X286-SUM($Z288:$CV288)=0,0,1)","v":0},null,null,null,null,"Обратное распределение конверсии",null,{"$f":"SUMIFS($Z286:$CV286,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z286:$CV286,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z286:$CV286,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,0.99]
[{"$f":"ROW()","v":293},null,null,null,null,null,{"$f":"IF($R293=\"^\",IF(COUNTIF(Lists!$13:$13,H293)=1,0,1),0)","v":0},{"$f":"H292","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,{"$f":"K256","v":3},{"$f":"IF(OR($I293=\"\",$I293=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I293)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I293)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z293:$CV293)","v":167897860.87649378},null,null,{"$f":"IF(AA$11=\"\",0,$Q287*SUMPRODUCT($AA269:AA269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q287*SUMPRODUCT($AA269:AB269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q287*SUMPRODUCT($AA269:AC269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q287*SUMPRODUCT($AA269:AD269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q287*SUMPRODUCT($AA269:AE269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":54971.372614107881},{"$f":"IF(AF$11=\"\",0,$Q287*SUMPRODUCT($AA269:AF269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":141723.07002074688},{"$f":"IF(AG$11=\"\",0,$Q287*SUMPRODUCT($AA269:AG269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":197896.94141078839},{"$f":"IF(AH$11=\"\",0,$Q287*SUMPRODUCT($AA269:AH269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":245653.32136929457},{"$f":"IF(AI$11=\"\",0,$Q287*SUMPRODUCT($AA269:AI269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":202019.79435684645},{"$f":"IF(AJ$11=\"\",0,$Q287*SUMPRODUCT($AA269:AJ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":350442.50041493768},{"$f":"IF(AK$11=\"\",0,$Q287*SUMPRODUCT($AA269:AK269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":659656.47136929457},{"$f":"IF(AL$11=\"\",0,$Q287*SUMPRODUCT($AA269:AL269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":940354.04278008302},{"$f":"IF(AM$11=\"\",0,$Q287*SUMPRODUCT($AA269:AM269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1125538.8542738589},{"$f":"IF(AN$11=\"\",0,$Q287*SUMPRODUCT($AA269:AN269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1230499.8188589208},{"$f":"IF(AO$11=\"\",0,$Q287*SUMPRODUCT($AA269:AO269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1044456.0796680497},{"$f":"IF(AP$11=\"\",0,$Q287*SUMPRODUCT($AA269:AP269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1599323.3719917012},{"$f":"IF(AQ$11=\"\",0,$Q287*SUMPRODUCT($AA269:AQ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1984466.5513692943},{"$f":"IF(AR$11=\"\",0,$Q287*SUMPRODUCT($AA269:AR269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2007314.0281120331},{"$f":"IF(AS$11=\"\",0,$Q287*SUMPRODUCT($AA269:AS269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1723352.5314522819},{"$f":"IF(AT$11=\"\",0,$Q287*SUMPRODUCT($AA269:AT269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1534044.8670124481},{"$f":"IF(AU$11=\"\",0,$Q287*SUMPRODUCT($AA269:AU269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":979177.57468879654},{"$f":"IF(AV$11=\"\",0,$Q287*SUMPRODUCT($AA269:AV269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1383904.3055601658},{"$f":"IF(AW$11=\"\",0,$Q287*SUMPRODUCT($AA269:AW269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2193357.7673029043},{"$f":"IF(AX$11=\"\",0,$Q287*SUMPRODUCT($AA269:AX269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2696002.2556431531},{"$f":"IF(AY$11=\"\",0,$Q287*SUMPRODUCT($AA269:AY269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2833087.1160995844},{"$f":"IF(AZ$11=\"\",0,$Q287*SUMPRODUCT($AA269:AZ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2758016.8353734436},{"$f":"IF(BA$11=\"\",0,$Q287*SUMPRODUCT($AA269:BA269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2219469.1692946055},{"$f":"IF(BB$11=\"\",0,$Q287*SUMPRODUCT($AA269:BB269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3244341.6974688792},{"$f":"IF(BC$11=\"\",0,$Q287*SUMPRODUCT($AA269:BC269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3864487.4947717837},{"$f":"IF(BD$11=\"\",0,$Q287*SUMPRODUCT($AA269:BD269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3769833.6625518668},{"$f":"IF(BE$11=\"\",0,$Q287*SUMPRODUCT($AA269:BE269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3133368.2390041491},{"$f":"IF(BF$11=\"\",0,$Q287*SUMPRODUCT($AA269:BF269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2709057.9566390044},{"$f":"IF(BG$11=\"\",0,$Q287*SUMPRODUCT($AA269:BG269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1684185.4284647303},{"$f":"IF(BH$11=\"\",0,$Q287*SUMPRODUCT($AA269:BH269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2323914.7772614104},{"$f":"IF(BI$11=\"\",0,$Q287*SUMPRODUCT($AA269:BI269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3603373.4748547715},{"$f":"IF(BJ$11=\"\",0,$Q287*SUMPRODUCT($AA269:BJ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4341020.5811203318},{"$f":"IF(BK$11=\"\",0,$Q287*SUMPRODUCT($AA269:BK269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4478105.4415767631},{"$f":"IF(BL$11=\"\",0,$Q287*SUMPRODUCT($AA269:BL269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4285533.8518879665},{"$f":"IF(BM$11=\"\",0,$Q287*SUMPRODUCT($AA269:BM269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3394482.2589211613},{"$f":"IF(BN$11=\"\",0,$Q287*SUMPRODUCT($AA269:BN269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4889360.022946056},{"$f":"IF(BO$11=\"\",0,$Q287*SUMPRODUCT($AA269:BO269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5744508.4381742729},{"$f":"IF(BP$11=\"\",0,$Q287*SUMPRODUCT($AA269:BP269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5532353.2969917003},{"$f":"IF(BQ$11=\"\",0,$Q287*SUMPRODUCT($AA269:BQ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4543383.9465560159},{"$f":"IF(BR$11=\"\",0,$Q287*SUMPRODUCT($AA269:BR269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3884071.0462655597},{"$f":"IF(BS$11=\"\",0,$Q287*SUMPRODUCT($AA269:BS269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2359817.9550000001},{"$f":"IF(BT$11=\"\",0,$Q287*SUMPRODUCT($AA269:BT269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3146423.9399999995},{"$f":"IF(BU$11=\"\",0,$Q287*SUMPRODUCT($AA269:BU269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4719635.91},{"$f":"IF(BV$11=\"\",0,$Q287*SUMPRODUCT($AA269:BV269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5506241.8949999996},{"$f":"IF(BW$11=\"\",0,$Q287*SUMPRODUCT($AA269:BW269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5506241.8949999996},{"$f":"IF(BX$11=\"\",0,$Q287*SUMPRODUCT($AA269:BX269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5112938.9024999999},{"$f":"IF(BY$11=\"\",0,$Q287*SUMPRODUCT($AA269:BY269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3933029.9249999993},{"$f":"IF(BZ$11=\"\",0,$Q287*SUMPRODUCT($AA269:BZ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5506241.8949999996},{"$f":"IF(CA$11=\"\",0,$Q287*SUMPRODUCT($AA269:CA269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6292847.879999999},{"$f":"IF(CB$11=\"\",0,$Q287*SUMPRODUCT($AA269:CB269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5899544.8874999993},{"$f":"IF(CC$11=\"\",0,$Q287*SUMPRODUCT($AA269:CC269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4719635.91},{"$f":"IF(CD$11=\"\",0,$Q287*SUMPRODUCT($AA269:CD269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3933029.9249999993},{"$f":"IF(CE$11=\"\",0,$Q287*SUMPRODUCT($AA269:CE269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2359817.9550000001},{"$f":"IF(CF$11=\"\",0,$Q287*SUMPRODUCT($AA269:CF269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3146423.9399999995},{"$f":"IF(CG$11=\"\",0,$Q287*SUMPRODUCT($AA269:CG269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4719635.91},{"$f":"IF(CH$11=\"\",0,$Q287*SUMPRODUCT($AA269:CH269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5506241.8949999996},{"$f":"IF(CI$11=\"\",0,$Q287*SUMPRODUCT($AA269:CI269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q287*SUMPRODUCT($AA269:CJ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q287*SUMPRODUCT($AA269:CK269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q287*SUMPRODUCT($AA269:CL269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q287*SUMPRODUCT($AA269:CM269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q287*SUMPRODUCT($AA269:CN269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q287*SUMPRODUCT($AA269:CO269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q287*SUMPRODUCT($AA269:CP269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q287*SUMPRODUCT($AA269:CQ269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q287*SUMPRODUCT($AA269:CR269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q287*SUMPRODUCT($AA269:CS269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q287*SUMPRODUCT($AA269:CT269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q287*SUMPRODUCT($AA269:CU269,INDIRECT(ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A265,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":298},null,null,null,null,null,{"$f":"IF($R298=\"^\",IF(COUNTIF(Lists!$13:$13,H298)=1,0,1),0)","v":0},{"$f":"Prdction!$H$58","v":"Стоимостной поток списаний произв. расходов"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z298:$CV298)","v":314417389.50123376},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA299:AA302))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB299:AB302))","v":0},0,0,86754.167172021334,223663.08724036749,312315.00181927683,387682.68454997032,318821.5643571784,569649.5501932851,1072281.5062461838,1528559.6263519817,1829580.320032551,2000195.9451149511,1697779.0515564573,2677715.8978766999,3322553.6038959869,3360806.6881513684,2885375.498120199,2568421.3714327533,1639417.8966592043,2386555.2794300253,3782464.9711721158,4649279.8603990581,4885683.9210973158,4756224.5545244608,3827494.3160670223,5762742.98628785,6864273.3357794918,6696145.0192781352,5565627.0290103983,4811948.3688319074,2991524.5280930898,4251675.2479115259,6592485.2158628181,7942033.8198347352,8192834.8878295152,7840519.1018368471,6210312.1598707698,9213595.2345682736,10825051.810974741,10425262.965683062,8561631.8868618421,7319211.1676476942,4446882.0791674657,6107051.3887233185,9160577.0830849782,10687339.930265808,10687339.930265808,9923958.5066753924,7633814.2359041488,11007960.128173783,12580525.860770037,11794242.994471909,9435394.3955775276,7862828.6629812727,4717697.1977887638,6478970.8182965694,9718456.2274448536,11338198.932018995,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN299:CN302))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":304},null,null,null,null,null,{"$f":"IF($R304=\"^\",IF(COUNTIF(Lists!$13:$13,H304)=1,0,1),0)","v":0},{"$f":"Prdction!$H$64","v":"Затраты производств. времени на одну маску"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,"процесс",null,null,null,null,null,null,{"$f":"SUM($Z304:$CV304)","v":5.6666666666666671E-3},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q305:$Q308,AA305:AA308)/60)","v":5.6666666666666671E-3},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q305:$Q308,AB305:AB308)/60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q305:$Q308,CN305:CN308)/60)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обратное распределение затрат времени",null,{"$f":"SUMIFS($Z304:$CV304,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z304:$CV304,$Z$2:$CV$2,BG$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z304:$CV304,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,5.6666666666666671E-3]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"Prdction!$H$70","v":"Затраты времени произв. персонала на поток"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z310:$CV310)","v":51707.281120331951},null,null,{"$f":"IF(AA$11=\"\",0,AA257*$X304)","v":0},0,0,0,16.929460580912863,43.646265560165979,60.946058091286325,75.65352697095436,62.215767634854778,107.9253112033195,203.15352697095437,289.59958506224069,346.63070539419095,378.95539419087135,321.65975103734439,492.54149377593365,611.15352697095432,618.1898340248963,530.73858921161832,472.43775933609965,301.55601659751039,426.19917012448133,675.48547717842325,830.28423236514516,872.50207468879671,849.38278008298755,683.5269709543569,999.15560165975103,1190.1410788381743,1160.9906639004148,964.97925311203335,834.30497925311215,518.67634854771791,715.69294605809137,1109.7261410788383,1336.8983402489628,1379.1161825726142,1319.8101659751037,1045.3941908713693,1505.7697095435683,1769.1286307053942,1703.7914937759338,1399.2199170124481,1196.1721991701245,726.75,969.00000000000011,1453.5,1695.7500000000002,1695.7500000000002,1574.625,1211.25,1695.7500000000002,1938.0000000000002,1816.8750000000002,1453.5,1211.25,726.75,969.00000000000011,1453.5,1695.7500000000002,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM257*$X304)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z320:$CV320)","v":13804508.134983193},null,null,{"$f":"IF(AA$11=\"\",0,AA318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AB$2-1)/12)))","v":0},{"$f":"IF(AC$11=\"\",0,AC318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AC$2-1)/12)))","v":0},{"$f":"IF(AD$11=\"\",0,AD318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AD$2-1)/12)))","v":0},{"$f":"IF(AE$11=\"\",0,AE318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AE$2-1)/12)))","v":3385.8921161825724},{"$f":"IF(AF$11=\"\",0,AF318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AF$2-1)/12)))","v":8729.2531120331951},{"$f":"IF(AG$11=\"\",0,AG318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AG$2-1)/12)))","v":12189.211618257264},{"$f":"IF(AH$11=\"\",0,AH318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AH$2-1)/12)))","v":15130.705394190873},{"$f":"IF(AI$11=\"\",0,AI318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AI$2-1)/12)))","v":15130.705394190873},{"$f":"IF(AJ$11=\"\",0,AJ318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AJ$2-1)/12)))","v":21585.062240663898},{"$f":"IF(AK$11=\"\",0,AK318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AK$2-1)/12)))","v":40630.705394190874},{"$f":"IF(AL$11=\"\",0,AL318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AL$2-1)/12)))","v":57919.917012448139},{"$f":"IF(AM$11=\"\",0,AM318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AM$2-1)/12)))","v":71405.925311203333},{"$f":"IF(AN$11=\"\",0,AN318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AN$2-1)/12)))","v":78064.811203319507},{"$f":"IF(AO$11=\"\",0,AO318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AO$2-1)/12)))","v":78064.811203319507},{"$f":"IF(AP$11=\"\",0,AP318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AP$2-1)/12)))","v":101463.54771784233},{"$f":"IF(AQ$11=\"\",0,AQ318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AQ$2-1)/12)))","v":125897.62655601659},{"$f":"IF(AR$11=\"\",0,AR318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AR$2-1)/12)))","v":127347.10580912864},{"$f":"IF(AS$11=\"\",0,AS318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AS$2-1)/12)))","v":127347.10580912864},{"$f":"IF(AT$11=\"\",0,AT318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AT$2-1)/12)))","v":127347.10580912864},{"$f":"IF(AU$11=\"\",0,AU318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AU$2-1)/12)))","v":127347.10580912864},{"$f":"IF(AV$11=\"\",0,AV318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AV$2-1)/12)))","v":127347.10580912864},{"$f":"IF(AW$11=\"\",0,AW318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AW$2-1)/12)))","v":139150.00829875522},{"$f":"IF(AX$11=\"\",0,AX318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AX$2-1)/12)))","v":171038.55186721991},{"$f":"IF(AY$11=\"\",0,AY318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AY$2-1)/12)))","v":185127.49020746889},{"$f":"IF(AZ$11=\"\",0,AZ318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AZ$2-1)/12)))","v":185127.49020746889},{"$f":"IF(BA$11=\"\",0,BA318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BA$2-1)/12)))","v":185127.49020746889},{"$f":"IF(BB$11=\"\",0,BB318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BB$2-1)/12)))","v":212000.83556016599},{"$f":"IF(BC$11=\"\",0,BC318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BC$2-1)/12)))","v":252524.13410788382},{"$f":"IF(BD$11=\"\",0,BD318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BD$2-1)/12)))","v":252524.13410788382},{"$f":"IF(BE$11=\"\",0,BE318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BE$2-1)/12)))","v":252524.13410788382},{"$f":"IF(BF$11=\"\",0,BF318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BF$2-1)/12)))","v":252524.13410788382},{"$f":"IF(BG$11=\"\",0,BG318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BG$2-1)/12)))","v":252524.13410788382},{"$f":"IF(BH$11=\"\",0,BH318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BH$2-1)/12)))","v":252524.13410788382},{"$f":"IF(BI$11=\"\",0,BI318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BI$2-1)/12)))","v":252524.13410788382},{"$f":"IF(BJ$11=\"\",0,BJ318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BJ$2-1)/12)))","v":283663.0898340249},{"$f":"IF(BK$11=\"\",0,BK318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BK$2-1)/12)))","v":301399.49776680494},{"$f":"IF(BL$11=\"\",0,BL318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BL$2-1)/12)))","v":301399.49776680494},{"$f":"IF(BM$11=\"\",0,BM318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BM$2-1)/12)))","v":301399.49776680494},{"$f":"IF(BN$11=\"\",0,BN318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BN$2-1)/12)))","v":329079.04348008294},{"$f":"IF(BO$11=\"\",0,BO318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BO$2-1)/12)))","v":386634.92424896266},{"$f":"IF(BP$11=\"\",0,BP318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BP$2-1)/12)))","v":386634.92424896266},{"$f":"IF(BQ$11=\"\",0,BQ318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BQ$2-1)/12)))","v":386634.92424896266},{"$f":"IF(BR$11=\"\",0,BR318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BR$2-1)/12)))","v":386634.92424896266},{"$f":"IF(BS$11=\"\",0,BS318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BS$2-1)/12)))","v":386634.92424896266},{"$f":"IF(BT$11=\"\",0,BT318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BT$2-1)/12)))","v":386634.92424896266},{"$f":"IF(BU$11=\"\",0,BU318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BU$2-1)/12)))","v":386634.92424896266},{"$f":"IF(BV$11=\"\",0,BV318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BV$2-1)/12)))","v":386634.92424896266},{"$f":"IF(BW$11=\"\",0,BW318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BW$2-1)/12)))","v":398233.97197643155},{"$f":"IF(BX$11=\"\",0,BX318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BX$2-1)/12)))","v":398233.97197643155},{"$f":"IF(BY$11=\"\",0,BY318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BY$2-1)/12)))","v":398233.97197643155},{"$f":"IF(BZ$11=\"\",0,BZ318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BZ$2-1)/12)))","v":398233.97197643155},{"$f":"IF(CA$11=\"\",0,CA318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CA$2-1)/12)))","v":436247.21475599997},{"$f":"IF(CB$11=\"\",0,CB318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CB$2-1)/12)))","v":436247.21475599997},{"$f":"IF(CC$11=\"\",0,CC318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CC$2-1)/12)))","v":436247.21475599997},{"$f":"IF(CD$11=\"\",0,CD318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CD$2-1)/12)))","v":436247.21475599997},{"$f":"IF(CE$11=\"\",0,CE318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CE$2-1)/12)))","v":436247.21475599997},{"$f":"IF(CF$11=\"\",0,CF318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CF$2-1)/12)))","v":436247.21475599997},{"$f":"IF(CG$11=\"\",0,CG318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CG$2-1)/12)))","v":436247.21475599997},{"$f":"IF(CH$11=\"\",0,CH318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CH$2-1)/12)))","v":436247.21475599997},{"$f":"IF(CI$11=\"\",0,CI318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CI$2-1)/12)))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CJ$2-1)/12)))","v":0},{"$f":"IF(CK$11=\"\",0,CK318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CK$2-1)/12)))","v":0},{"$f":"IF(CL$11=\"\",0,CL318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CL$2-1)/12)))","v":0},{"$f":"IF(CM$11=\"\",0,CM318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CM$2-1)/12)))","v":0},{"$f":"IF(CN$11=\"\",0,CN318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CN$2-1)/12)))","v":0},{"$f":"IF(CO$11=\"\",0,CO318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CO$2-1)/12)))","v":0},{"$f":"IF(CP$11=\"\",0,CP318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CP$2-1)/12)))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CQ$2-1)/12)))","v":0},{"$f":"IF(CR$11=\"\",0,CR318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CR$2-1)/12)))","v":0},{"$f":"IF(CS$11=\"\",0,CS318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CS$2-1)/12)))","v":0},{"$f":"IF(CT$11=\"\",0,CT318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CT$2-1)/12)))","v":0},{"$f":"IF(CU$11=\"\",0,CU318*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CU$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":326},null,null,null,null,null,{"$f":"IF($R326=\"^\",IF(COUNTIF(Lists!$13:$13,H326)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Количество отмен"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z326:$CV326)","v":91248.143153527009},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA257:AA257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA257:AB257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA257:AC257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA257:AD257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA257:AE257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29.875518672199195},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA257:AF257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":77.022821576763562},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA257:AG257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":107.55186721991714},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA257:AH257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":133.50622406639016},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA257:AI257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":109.79253112033204},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA257:AJ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":190.45643153526987},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA257:AK257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":358.50622406639036},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA257:AL257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":511.05809128630756},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA257:AM257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":611.70124481327866},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA257:AN257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":668.74481327800879},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA257:AO257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":567.63485477178472},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA257:AP257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":869.19087136929534},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA257:AQ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1078.506224066391},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA257:AR257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1090.9232365145238},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA257:AS257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":936.59751037344483},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA257:AT257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":833.71369294605893},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA257:AU257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":532.15767634854819},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA257:AV257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":752.11618257261478},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA257:AW257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1192.0331950207478},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA257:AX257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1465.2074688796692},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA257:AY257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1539.709543568466},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA257:AZ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1498.9107883817439},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA257:BA257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1206.2240663900425},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA257:BB257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1763.2157676348563},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA257:BC257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2100.2489626556035},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA257:BD257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2048.8070539419105},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA257:BE257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1702.9045643153543},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA257:BF257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1472.3029045643168},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA257:BG257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":915.31120331950285},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA257:BH257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1262.9875518672211},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA257:BI257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1958.3402489626574},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA257:BJ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2359.2323651452302},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA257:BK257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2433.7344398340269},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA257:BL257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2329.0767634854792},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA257:BM257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1844.8132780083004},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA257:BN257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2657.2406639004166},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA257:BO257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3121.9917012448159},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA257:BP257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3006.6908713692969},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA257:BQ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2469.2116182572636},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA257:BR257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2110.8921161825742},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA257:BS257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1282.5000000000011},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA257:BT257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1710.0000000000016},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA257:BU257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2565.0000000000023},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA257:BV257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2992.5000000000027},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA257:BW257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2992.5000000000027},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA257:BX257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2778.7500000000023},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA257:BY257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2137.5000000000018},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA257:BZ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2992.5000000000027},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA257:CA257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3420.0000000000032},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA257:CB257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3206.2500000000027},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA257:CC257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2565.0000000000023},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA257:CD257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2137.5000000000018},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA257:CE257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1282.5000000000011},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA257:CF257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1710.0000000000016},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA257:CG257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2565.0000000000023},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA257:CH257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2992.5000000000027},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA257:CI257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA257:CJ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA257:CK257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA257:CL257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA257:CM257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA257:CN257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA257:CO257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA257:CP257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA257:CQ257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA257:CR257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA257:CS257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA257:CT257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA257:CU257,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":331},null,null,null,null,null,{"$f":"IF($R331=\"^\",IF(COUNTIF(Lists!$13:$13,H331)=1,0,1),0)","v":0},{"$f":"H330","v":"Натуральный поток продаж"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,{"$f":"K256","v":3},{"$f":"IF(OR($I331=\"\",$I331=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I331)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I331)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z331:$CV331)","v":167897860.87649378},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA269:AA269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA269:AB269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA269:AC269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA269:AD269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA269:AE269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":54971.372614107881},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA269:AF269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":141723.07002074688},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA269:AG269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":197896.94141078839},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA269:AH269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":245653.32136929457},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA269:AI269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":202019.79435684645},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA269:AJ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":350442.50041493768},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA269:AK269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":659656.47136929457},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA269:AL269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":940354.04278008302},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA269:AM269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1125538.8542738589},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA269:AN269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1230499.8188589208},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA269:AO269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1044456.0796680497},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA269:AP269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1599323.3719917012},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA269:AQ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1984466.5513692943},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA269:AR269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2007314.0281120331},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA269:AS269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1723352.5314522819},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA269:AT269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1534044.8670124481},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA269:AU269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":979177.57468879654},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA269:AV269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1383904.3055601658},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA269:AW269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2193357.7673029043},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA269:AX269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2696002.2556431531},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA269:AY269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2833087.1160995844},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA269:AZ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2758016.8353734436},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA269:BA269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2219469.1692946055},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA269:BB269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3244341.6974688792},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA269:BC269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3864487.4947717837},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA269:BD269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3769833.6625518668},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA269:BE269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3133368.2390041491},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA269:BF269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2709057.9566390044},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA269:BG269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1684185.4284647303},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA269:BH269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2323914.7772614104},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA269:BI269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3603373.4748547715},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA269:BJ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4341020.5811203318},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA269:BK269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4478105.4415767631},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA269:BL269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4285533.8518879665},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA269:BM269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3394482.2589211613},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA269:BN269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4889360.022946056},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA269:BO269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5744508.4381742729},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA269:BP269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5532353.2969917003},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA269:BQ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4543383.9465560159},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA269:BR269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3884071.0462655597},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA269:BS269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2359817.9550000001},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA269:BT269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3146423.9399999995},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA269:BU269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4719635.91},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA269:BV269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5506241.8949999996},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA269:BW269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5506241.8949999996},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA269:BX269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5112938.9024999999},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA269:BY269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3933029.9249999993},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA269:BZ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5506241.8949999996},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA269:CA269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6292847.879999999},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA269:CB269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5899544.8874999993},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA269:CC269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4719635.91},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA269:CD269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3933029.9249999993},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA269:CE269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2359817.9550000001},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA269:CF269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3146423.9399999995},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA269:CG269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4719635.91},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA269:CH269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5506241.8949999996},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA269:CI269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA269:CJ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA269:CK269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA269:CL269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA269:CM269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA269:CN269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA269:CO269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA269:CP269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA269:CQ269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA269:CR269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA269:CS269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA269:CT269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA269:CU269,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":337},null,null,null,null,null,{"$f":"IF($R337=\"^\",IF(COUNTIF(Lists!$13:$13,H337)=1,0,1),0)","v":0},{"$f":"H336","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$76","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z337:$CV337)","v":51707.281120331951},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA310:AA310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AA310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA310:AB310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AB310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA310:AC310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AC310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA310:AD310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AD310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA310:AE310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AE310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16.929460580912863},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA310:AF310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AF310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":43.646265560165979},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA310:AG310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AG310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":60.946058091286325},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA310:AH310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AH310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":75.65352697095436},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA310:AI310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AI310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":62.215767634854778},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA310:AJ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AJ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":107.9253112033195},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA310:AK310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AK310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":203.15352697095437},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA310:AL310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AL310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":289.59958506224069},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA310:AM310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AM310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":346.63070539419095},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA310:AN310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AN310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":378.95539419087135},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA310:AO310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AO310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":321.65975103734439},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA310:AP310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AP310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":492.54149377593365},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA310:AQ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AQ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":611.15352697095432},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA310:AR310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AR310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":618.1898340248963},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA310:AS310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AS310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":530.73858921161832},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA310:AT310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AT310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":472.43775933609965},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA310:AU310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AU310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":301.55601659751039},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA310:AV310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AV310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":426.19917012448133},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA310:AW310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AW310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":675.48547717842325},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA310:AX310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AX310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":830.28423236514516},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA310:AY310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AY310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":872.50207468879671},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA310:AZ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:AZ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":849.38278008298755},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA310:BA310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BA310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":683.5269709543569},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA310:BB310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BB310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":999.15560165975103},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA310:BC310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BC310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1190.1410788381743},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA310:BD310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BD310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1160.9906639004148},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA310:BE310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BE310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":964.97925311203335},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA310:BF310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BF310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":834.30497925311215},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA310:BG310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BG310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":518.67634854771791},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA310:BH310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BH310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":715.69294605809137},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA310:BI310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BI310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1109.7261410788383},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA310:BJ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BJ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1336.8983402489628},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA310:BK310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BK310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1379.1161825726142},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA310:BL310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BL310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1319.8101659751037},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA310:BM310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BM310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1045.3941908713693},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA310:BN310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BN310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1505.7697095435683},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA310:BO310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BO310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1769.1286307053942},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA310:BP310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BP310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1703.7914937759338},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA310:BQ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BQ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1399.2199170124481},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA310:BR310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BR310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1196.1721991701245},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA310:BS310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BS310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":726.75},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA310:BT310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BT310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":969.00000000000011},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA310:BU310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BU310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1453.5},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA310:BV310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BV310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1695.7500000000002},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA310:BW310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BW310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1695.7500000000002},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA310:BX310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BX310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1574.625},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA310:BY310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BY310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1211.25},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA310:BZ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:BZ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1695.7500000000002},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA310:CA310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CA310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1938.0000000000002},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA310:CB310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CB310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1816.8750000000002},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA310:CC310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CC310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1453.5},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA310:CD310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CD310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1211.25},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA310:CE310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CE310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":726.75},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA310:CF310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CF310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":969.00000000000011},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA310:CG310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CG310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1453.5},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA310:CH310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CH310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1695.7500000000002},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA310:CI310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CI310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA310:CJ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CJ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA310:CK310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CK310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA310:CL310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CL310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA310:CM310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CM310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA310:CN310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CN310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA310:CO310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CO310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA310:CP310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CP310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA310:CQ310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CQ310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA310:CR310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CR310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA310:CS310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CS310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA310:CT310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CT310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA310:CU310,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA310:CU310,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":342},null,null,null,null,null,{"$f":"IF($R342=\"^\",IF(COUNTIF(Lists!$13:$13,H342)=1,0,1),0)","v":0},{"$f":"H341","v":"Себестоимость продаж"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z342:$CV342)","v":245241904.05451375},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA282:AA282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA282:AB282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA282:AC282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA282:AD282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA282:AE282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":67667.240592768227},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA282:AF282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":174454.60465323055},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA282:AG282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":243602.06613396565},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA282:AH282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":302387.98139893299},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA282:AI282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":248677.10917842321},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA282:AJ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":444320.01854226436},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA282:AK282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":836367.09372661531},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA282:AL282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1192258.7164217427},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA282:AM282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1427051.3536710374},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA282:AN282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1560129.5553030584},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA282:AO282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1324247.8984004741},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA282:AP282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2088587.2322584977},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA282:AQ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2591553.1371697276},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA282:AR282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2621390.0976305632},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA282:AS282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2250559.3033316056},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA282:AT282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2003338.773798967},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA282:AU282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1278726.8768929578},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA282:AV282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1861485.3389223083},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA282:AW282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2950278.6503674318},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA282:AX282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3626384.1744099683},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA282:AY282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3810776.5900579328},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA282:AZ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3709799.7910126192},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA282:BA282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2985401.0152527587},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA282:BB282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4494872.4521118803},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA282:BC282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5354053.3031191826},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA282:BD282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5222915.1732285935},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA282:BE282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4341124.299826364},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA282:BF282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3753263.7175582107},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA282:BG282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2333354.311156671},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA282:BH282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3316257.2047090228},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA282:BI282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5142061.7331443289},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA282:BJ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6194693.935762642},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA282:BK282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6390315.8495235667},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA282:BL282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6115513.6373356003},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA282:BM282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4843971.1978895841},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA282:BN282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7186497.0385305332},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA282:BO282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8443414.4110906143},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA282:BP282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8131583.7652264731},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA282:BQ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6677973.2160443952},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA282:BR282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5708899.516589676},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA282:BS282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3468516.2609196105},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA282:BT282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4763428.9983295985},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA282:BU282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7145143.4974943977},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA282:BV282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8336000.7470767973},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA282:BW282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8336000.7470767973},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA282:BX282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7740572.122285598},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA282:BY282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5954286.2479119981},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA282:BZ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8586080.7694891021},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA282:CA282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9812663.7365589738},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA282:CB282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9199372.2530240379},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA282:CC282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7359497.8024192294},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA282:CD282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6132914.8353493577},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA282:CE282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3679748.9012096147},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA282:CF282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5053521.8243278712},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA282:CG282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7580282.7364918068},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA282:CH282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8843663.1925737746},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA282:CI282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA282:CJ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA282:CK282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA282:CL282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA282:CM282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA282:CN282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA282:CO282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA282:CP282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA282:CQ282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA282:CR282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA282:CS282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA282:CT282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA282:CU282,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":347},null,null,null,null,null,{"$f":"IF($R347=\"^\",IF(COUNTIF(Lists!$13:$13,H347)=1,0,1),0)","v":0},{"$f":"H346","v":"Себестоимость продаж"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z347:$CV347)","v":13804508.134983193},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA314:AA314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AA314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA314:AB314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AB314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA314:AC314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AC314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA314:AD314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AD314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA314:AE314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AE314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3385.8921161825724},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA314:AF314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AF314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8729.2531120331951},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA314:AG314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AG314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12189.211618257264},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA314:AH314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AH314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15130.705394190873},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA314:AI314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AI314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15130.705394190873},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA314:AJ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AJ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21585.062240663898},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA314:AK314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AK314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":40630.705394190874},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA314:AL314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AL314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":57919.917012448139},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA314:AM314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AM314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":71405.925311203333},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA314:AN314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AN314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":78064.811203319507},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA314:AO314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AO314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":78064.811203319507},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA314:AP314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AP314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":101463.54771784233},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA314:AQ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AQ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":125897.62655601659},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA314:AR314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AR314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":127347.10580912864},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA314:AS314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AS314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":127347.10580912864},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA314:AT314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AT314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":127347.10580912864},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA314:AU314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AU314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":127347.10580912864},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA314:AV314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AV314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":127347.10580912864},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA314:AW314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AW314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":139150.00829875522},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA314:AX314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AX314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":171038.55186721991},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA314:AY314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AY314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":185127.49020746889},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA314:AZ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:AZ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":185127.49020746889},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA314:BA314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BA314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":185127.49020746889},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA314:BB314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BB314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":212000.83556016599},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA314:BC314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BC314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":252524.13410788382},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA314:BD314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BD314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":252524.13410788382},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA314:BE314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BE314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":252524.13410788382},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA314:BF314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BF314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":252524.13410788382},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA314:BG314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BG314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":252524.13410788382},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA314:BH314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BH314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":252524.13410788382},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA314:BI314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BI314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":252524.13410788382},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA314:BJ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BJ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":283663.0898340249},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA314:BK314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BK314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":301399.49776680494},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA314:BL314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BL314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":301399.49776680494},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA314:BM314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BM314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":301399.49776680494},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA314:BN314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BN314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":329079.04348008294},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA314:BO314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BO314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":386634.92424896266},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA314:BP314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BP314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":386634.92424896266},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA314:BQ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BQ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":386634.92424896266},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA314:BR314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BR314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":386634.92424896266},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA314:BS314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BS314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":386634.92424896266},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA314:BT314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BT314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":386634.92424896266},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA314:BU314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BU314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":386634.92424896266},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA314:BV314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BV314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":386634.92424896266},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA314:BW314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BW314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":398233.97197643155},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA314:BX314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BX314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":398233.97197643155},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA314:BY314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BY314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":398233.97197643155},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA314:BZ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:BZ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":398233.97197643155},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA314:CA314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CA314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":436247.21475599997},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA314:CB314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CB314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":436247.21475599997},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA314:CC314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CC314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":436247.21475599997},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA314:CD314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CD314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":436247.21475599997},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA314:CE314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CE314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":436247.21475599997},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA314:CF314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CF314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":436247.21475599997},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA314:CG314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CG314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":436247.21475599997},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA314:CH314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CH314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":436247.21475599997},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA314:CI314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CI314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA314:CJ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CJ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA314:CK314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CK314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA314:CL314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CL314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA314:CM314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CM314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA314:CN314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CN314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA314:CO314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CO314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA314:CP314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CP314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA314:CQ314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CQ314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA314:CR314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CR314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA314:CS314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CS314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA314:CT314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CT314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA314:CU314,INDIRECT(ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A288,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1)))+SUMPRODUCT($AA314:CU314,INDIRECT(ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A291,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":353},null,null,null,null,null,{"$f":"IF($R353=\"^\",IF(COUNTIF(Lists!$13:$13,H353)=1,0,1),0)","v":0},{"$f":"H349","v":"Прочие производственные расходы"},{"$f":"I352","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q352)=0,Q352=0,Q352=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q352))","v":60},null,{"$f":"IF(G353<>0,1,IF(OR($Q353=\"\",$Q353=0),0,IF($R353=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H353))),$Q353)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q353-IF(OR(SUMIFS($2:$2,$11:$11,Q352)=0,Q352=0,Q352=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q352)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":358},null,null,null,null,null,{"$f":"IF($R358=\"^\",IF(COUNTIF(Lists!$13:$13,H358)=1,0,1),0)","v":0},{"$f":"H349","v":"Прочие производственные расходы"},null,null,null,{"$f":"K256","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z358:$CV358)","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,$Q360*(IF(AA$2=1,SUMIFS($Z349:$CV349,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q362))+($Q362-INT($Q362))*SUMIFS($Z349:$CV349,$Z$2:$CV$2,INT($Q362)+1),0)+($Q362-INT($Q362))*SUMIFS($Z349:$CV349,$Z$2:$CV$2,AA$2+INT($Q362)+1)+(INT($Q362)+1-$Q362)*SUMIFS($Z349:$CV349,$Z$2:$CV$2,AA$2+INT($Q362)))+$Q363*((-$Q365-INT(-$Q365))*SUMIFS($Z349:$CV349,$Z$2:$CV$2,AA$2+INT(-$Q365)+1)+(INT(-$Q365)+1+$Q365)*SUMIFS($Z349:$CV349,$Z$2:$CV$2,AA$2+INT(-$Q365))))","v":0},0,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,14400,{"$f":"IF(BG$11=\"\",0,$Q360*(IF(BG$2=1,SUMIFS($Z349:$CV349,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q362))+($Q362-INT($Q362))*SUMIFS($Z349:$CV349,$Z$2:$CV$2,INT($Q362)+1),0)+($Q362-INT($Q362))*SUMIFS($Z349:$CV349,$Z$2:$CV$2,BG$2+INT($Q362)+1)+(INT($Q362)+1-$Q362)*SUMIFS($Z349:$CV349,$Z$2:$CV$2,BG$2+INT($Q362)))+$Q363*((-$Q365-INT(-$Q365))*SUMIFS($Z349:$CV349,$Z$2:$CV$2,BG$2+INT(-$Q365)+1)+(INT(-$Q365)+1+$Q365)*SUMIFS($Z349:$CV349,$Z$2:$CV$2,BG$2+INT(-$Q365))))","v":14400},14400,14400,14400,14400,14400,14400,14400,14400,14400,14400,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,17280,20736,20736,20736,20736,20736,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q360*(IF(CM$2=1,SUMIFS($Z349:$CV349,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q362))+($Q362-INT($Q362))*SUMIFS($Z349:$CV349,$Z$2:$CV$2,INT($Q362)+1),0)+($Q362-INT($Q362))*SUMIFS($Z349:$CV349,$Z$2:$CV$2,CM$2+INT($Q362)+1)+(INT($Q362)+1-$Q362)*SUMIFS($Z349:$CV349,$Z$2:$CV$2,CM$2+INT($Q362)))+$Q363*((-$Q365-INT(-$Q365))*SUMIFS($Z349:$CV349,$Z$2:$CV$2,CM$2+INT(-$Q365)+1)+(INT(-$Q365)+1+$Q365)*SUMIFS($Z349:$CV349,$Z$2:$CV$2,CM$2+INT(-$Q365))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":363},null,null,null,null,null,{"$f":"IF($R363=\"^\",IF(COUNTIF(Lists!$13:$13,H363)=1,0,1),0)","v":0},{"$f":"H358","v":"Прочие производственные расходы"},{"$f":"I359","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q360","v":0},null,{"$f":"IF(G363<>0,1,IF(OR($Q363=\"\",$Q363=0),0,IF($R363=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H363))),$Q363)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q363-(100%-Q360))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":369},null,null,null,null,null,{"$f":"IF($R369=\"^\",IF(COUNTIF(Lists!$13:$13,H369)=1,0,1),0)","v":0},{"$f":"H367","v":"Прочие производственные расходы"},{"$f":"I368","v":"Задаем через %-ное распределение"},{"$f":"Mrkting!$J$181","v":"%-ное распределение учета расходов"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X369=100%,AA369>=0%),0,1)","v":0},null,null,null,{"$f":"SUM($Z369:$CV369)","v":1},"*",null,{"$f":"100%-SUM($AB369:$CV369)","v":1}]
[{"$f":"ROW()","v":374},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":375}]
[{"$f":"ROW()","v":380},null,null,null,null,null,{"$f":"IF($R380=\"^\",IF(COUNTIF(Lists!$13:$13,H380)=1,0,1),0)","v":0},{"$f":"Prdction!$H$20","v":"Перем. производств. затраты на одну маску"}]
[{"$f":"ROW()","v":385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X381-SUM($Z385:$CV385))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z381:$CV381,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z381:$CV381,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":391},null,null,null,null,null,{"$f":"IF($R391=\"^\",IF(COUNTIF(Lists!$13:$13,H391)=1,0,1),0)","v":0},{"$f":"H388","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,null,{"$f":"IF(OR($I391=\"\",$I391=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I391)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I391)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z391:$CV391)","v":10949777.178423235},null,null,{"$f":"IF(AA$11=\"\",0,AA377*$Q383)","v":0},0,0,0,3585.0622406639004,9242.7385892116199,12906.224066390043,16020.746887966803,13175.103734439832,22854.771784232365,43020.746887966801,61326.970954356846,73404.149377593363,80249.377593361001,68116.182572614111,104302.90456431534,129420.74688796679,130910.78838174272,112391.70124481327,100045.64315352697,63858.921161825718,90253.941908713678,143043.98340248963,175824.89626556012,184765.14522821576,179869.29460580912,144746.88796680499,211585.89211618257,252029.87551867217,245856.84647302903,204348.5477178423,176676.34854771785,109837.34439834024,151558.50622406637,235000.82987551866,283107.88381742738,292048.13278008299,279489.21161825728,221377.59336099584,318868.87966804975,374639.00414937758,360802.90456431534,296305.39419087139,253307.05394190873,153900,205199.99999999997,307800,359100,359100,333450,256500,359100,410399.99999999994,384749.99999999994,307800,256500,153900,205199.99999999997,307800,359100,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM377*$Q383)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},null,null,null,null,null,{"$f":"IF($R396=\"^\",IF(COUNTIF(Lists!$13:$13,H396)=1,0,1),0)","v":0},{"$f":"H395","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"K376","v":4},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",1,null,{"$f":"IF(G396<>0,1,IF(OR($Q396=\"\",$Q396=0),0,IF($R396=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H396))),$Q396)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":402},null,null,null,null,null,{"$f":"IF($R402=\"^\",IF(COUNTIF(Lists!$13:$13,H402)=1,0,1),0)","v":0},{"$f":"H401","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z402:$CV402)","v":436254836.05230248},null,null,{"$f":"IF(AA$11=\"\",0,AA390*SUMIFS($Z$738:$CV$738,$Z$2:$CV$2,IF(AA$2-INT($Q396)<1,1,AA$2-INT($Q396))))","v":0},0,0,0,119448.94748073503,307954.31772377004,430016.21093064611,549801.10857617063,452144.12845145218,784331.65139537642,1476388.9908618848,2104623.2645775932,2519088.7156580915,2836623.8468203107,2407744.379263924,3686858.5807478828,4574714.320601454,4627383.7288978528,3972778.2257854738,3642465.7937552044,2324978.1662267265,3285969.1416004393,5207951.0923478669,6401439.8843442518,6726936.827615994,6745149.1565847704,5428049.0254173316,7934530.4871541569,9451191.2442560568,9219700.9181720819,7663128.0358832898,6824175.1644548168,4242499.2588658864,5853991.2254118426,9076975.1585037559,10935124.058704706,11280443.765821697,11119212.350189218,8807296.9110409636,12685894.973787848,14904656.310992399,14354200.254052339,11788228.173239445,10379907.522945108,6306448.0160414381,8408597.3547219168,12612896.032082876,14715045.370763356,14715045.370763356,14073889.822465809,10826069.094204469,15156496.731886256,17321710.550727148,16239103.6413067,12991282.913045362,11150851.167030603,6690510.7002183618,8920680.9336244799,13381021.400436724,15611191.633842845,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM390*SUMIFS($Z$738:$CV$738,$Z$2:$CV$2,IF(CM$2-INT($Q396)<1,1,CM$2-INT($Q396))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":407},null,null,null,null,null,{"$f":"IF($R407=\"^\",IF(COUNTIF(Lists!$13:$13,H407)=1,0,1),0)","v":0},{"$f":"H406","v":"Конверсия в продажу"},{"$f":"Sales!$I$72","v":"Процент конверсии и его распределение"},null,null,null,{"$f":"Sales!$M$72","v":"% // %"},null,null,"*",0.99,null,{"$f":"IF(G407<>0,1,IF(OR($Q407=\"\",$Q407=0),0,IF($R407=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H407))),$Q407)=1,0,1),0)))","v":0},{"$f":"IF($X407=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z407:$CV407)","v":1},"*",null,1]
[{"$f":"ROW()","v":412},null,null,null,null,null,{"$f":"IF($R412=\"^\",IF(COUNTIF(Lists!$13:$13,H412)=1,0,1),0)","v":0},{"$f":"Prdction!$H$52","v":"Натуральный поток списаний произв. расходов"},null,null,null,null,null,null,null,null,{"$f":"Lists!$AU$19","v":"списание"}]
[{"$f":"ROW()","v":418},null,null,null,null,null,{"$f":"IF($R418=\"^\",IF(COUNTIF(Lists!$13:$13,H418)=1,0,1),0)","v":0},{"$f":"Prdction!$H$58","v":"Стоимостной поток списаний произв. расходов"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z418:$CV418)","v":535578798.62334639},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA419:AA422))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB419:AB422))","v":0},0,0,146644.38878767044,378067.56484321289,527919.79963561345,674976.62576674914,555085.67265852937,962903.71787704097,1812524.6454156064,2583791.6429700595,3092620.1762403781,3482449.8583763926,2955925.6092319512,4526261.0891364245,5616258.657540706,5680919.5302426554,4877277.2552327188,4471761.2107162112,2854315.6664146027,4034099.475199305,6393667.0927687101,7858882.4681948703,8258486.6614929168,8280845.4675464984,6663875.6425226275,9741018.2186286636,11602983.471686453,11318788.775167106,9407824.4365025293,8377863.6570479302,5208406.8036587136,7186793.8841182236,11143568.045037245,13424769.474546684,13848709.563216578,13650769.917054279,10812491.023409329,15574145.72410305,18298061.731923476,17622281.042960398,14472103.369794024,12743144.46864694,7742263.4040602818,10323017.872080376,15484526.808120564,18065281.276140656,18065281.276140656,17278151.163394529,13290885.510303484,18607239.714424878,21265416.816485573,19936328.265455224,15949062.61236418,13689612.075612588,8213767.2453675531,10951689.660490068,16427534.490735106,19165456.905857623,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN419:CN422))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":423}]
[{"$f":"ROW()","v":428},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":434},null,null,null,null,null,{"$f":"IF($R434=\"^\",IF(COUNTIF(Lists!$13:$13,H434)=1,0,1),0)","v":0},{"$f":"Prdction!$H$74","v":"ФОТ сотрудников производства на поток"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z434:$CV434)","v":17240019.209300276},null,null,{"$f":"IF(AA$11=\"\",0,AA432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AB$2-1)/12)))","v":0},{"$f":"IF(AC$11=\"\",0,AC432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AC$2-1)/12)))","v":0},{"$f":"IF(AD$11=\"\",0,AD432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AD$2-1)/12)))","v":0},{"$f":"IF(AE$11=\"\",0,AE432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AE$2-1)/12)))","v":4228.5349505266522},{"$f":"IF(AF$11=\"\",0,AF432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AF$2-1)/12)))","v":10901.691669326527},{"$f":"IF(AG$11=\"\",0,AG432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AG$2-1)/12)))","v":15222.725821895949},{"$f":"IF(AH$11=\"\",0,AH432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AH$2-1)/12)))","v":18896.265560165975},{"$f":"IF(AI$11=\"\",0,AI432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AI$2-1)/12)))","v":18896.265560165975},{"$f":"IF(AJ$11=\"\",0,AJ432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AJ$2-1)/12)))","v":26956.910309607407},{"$f":"IF(AK$11=\"\",0,AK432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AK$2-1)/12)))","v":50742.419406319816},{"$f":"IF(AL$11=\"\",0,AL432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AL$2-1)/12)))","v":72334.375997446536},{"$f":"IF(AM$11=\"\",0,AM432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AM$2-1)/12)))","v":89176.6307053942},{"$f":"IF(AN$11=\"\",0,AN432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AN$2-1)/12)))","v":97492.705394190882},{"$f":"IF(AO$11=\"\",0,AO432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AO$2-1)/12)))","v":97492.705394190882},{"$f":"IF(AP$11=\"\",0,AP432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AP$2-1)/12)))","v":126714.65687839131},{"$f":"IF(AQ$11=\"\",0,AQ432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AQ$2-1)/12)))","v":157229.61506543247},{"$f":"IF(AR$11=\"\",0,AR432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AR$2-1)/12)))","v":159039.8244494095},{"$f":"IF(AS$11=\"\",0,AS432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AS$2-1)/12)))","v":159039.8244494095},{"$f":"IF(AT$11=\"\",0,AT432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AT$2-1)/12)))","v":159039.8244494095},{"$f":"IF(AU$11=\"\",0,AU432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AU$2-1)/12)))","v":159039.8244494095},{"$f":"IF(AV$11=\"\",0,AV432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AV$2-1)/12)))","v":159039.8244494095},{"$f":"IF(AW$11=\"\",0,AW432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AW$2-1)/12)))","v":173780.10086179385},{"$f":"IF(AX$11=\"\",0,AX432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AX$2-1)/12)))","v":213604.70730928818},{"$f":"IF(AY$11=\"\",0,AY432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AY$2-1)/12)))","v":231199.94252154481},{"$f":"IF(AZ$11=\"\",0,AZ432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AZ$2-1)/12)))","v":231199.94252154481},{"$f":"IF(BA$11=\"\",0,BA432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BA$2-1)/12)))","v":231199.94252154481},{"$f":"IF(BB$11=\"\",0,BB432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BB$2-1)/12)))","v":264761.22450047877},{"$f":"IF(BC$11=\"\",0,BC432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BC$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BD$11=\"\",0,BD432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BD$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BE$11=\"\",0,BE432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BE$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BF$11=\"\",0,BF432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BF$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BG$11=\"\",0,BG432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BG$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BH$11=\"\",0,BH432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BH$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BI$11=\"\",0,BI432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BI$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BJ$11=\"\",0,BJ432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BJ$2-1)/12)))","v":354257.97644430259},{"$f":"IF(BK$11=\"\",0,BK432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BK$2-1)/12)))","v":376408.42255039897},{"$f":"IF(BL$11=\"\",0,BL432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BL$2-1)/12)))","v":376408.42255039897},{"$f":"IF(BM$11=\"\",0,BM432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BM$2-1)/12)))","v":376408.42255039897},{"$f":"IF(BN$11=\"\",0,BN432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BN$2-1)/12)))","v":410976.54298870091},{"$f":"IF(BO$11=\"\",0,BO432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BO$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BP$11=\"\",0,BP432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BP$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BQ$11=\"\",0,BQ432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BQ$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BR$11=\"\",0,BR432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BR$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BS$11=\"\",0,BS432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BS$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BT$11=\"\",0,BT432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BT$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BU$11=\"\",0,BU432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BU$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BV$11=\"\",0,BV432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BV$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BW$11=\"\",0,BW432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BW$2-1)/12)))","v":497341.97405201395},{"$f":"IF(BX$11=\"\",0,BX432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BX$2-1)/12)))","v":497341.97405201395},{"$f":"IF(BY$11=\"\",0,BY432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BY$2-1)/12)))","v":497341.97405201395},{"$f":"IF(BZ$11=\"\",0,BZ432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BZ$2-1)/12)))","v":497341.97405201395},{"$f":"IF(CA$11=\"\",0,CA432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CA$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CB$11=\"\",0,CB432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CB$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CC$11=\"\",0,CC432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CC$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CD$11=\"\",0,CD432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CD$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CE$11=\"\",0,CE432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CE$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CF$11=\"\",0,CF432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CF$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CG$11=\"\",0,CG432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CG$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CH$11=\"\",0,CH432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CH$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CI$11=\"\",0,CI432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CI$2-1)/12)))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CJ$2-1)/12)))","v":0},{"$f":"IF(CK$11=\"\",0,CK432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CK$2-1)/12)))","v":0},{"$f":"IF(CL$11=\"\",0,CL432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CL$2-1)/12)))","v":0},{"$f":"IF(CM$11=\"\",0,CM432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CM$2-1)/12)))","v":0},{"$f":"IF(CN$11=\"\",0,CN432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CN$2-1)/12)))","v":0},{"$f":"IF(CO$11=\"\",0,CO432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CO$2-1)/12)))","v":0},{"$f":"IF(CP$11=\"\",0,CP432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CP$2-1)/12)))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CQ$2-1)/12)))","v":0},{"$f":"IF(CR$11=\"\",0,CR432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CR$2-1)/12)))","v":0},{"$f":"IF(CS$11=\"\",0,CS432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CS$2-1)/12)))","v":0},{"$f":"IF(CT$11=\"\",0,CT432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CT$2-1)/12)))","v":0},{"$f":"IF(CU$11=\"\",0,CU432*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CU$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":439}]
[{"$f":"ROW()","v":440},null,null,null,null,null,{"$f":"IF($R440=\"^\",IF(COUNTIF(Lists!$13:$13,H440)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,null,{"$f":"K376","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z440:$CV440)","v":17240019.209300276},null,null,{"$f":"IF(AA$11=\"\",0,AA438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AA$2-1)/12)))","v":0},{"$f":"IF(AB$11=\"\",0,AB438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AB$2-1)/12)))","v":0},{"$f":"IF(AC$11=\"\",0,AC438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AC$2-1)/12)))","v":0},{"$f":"IF(AD$11=\"\",0,AD438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AD$2-1)/12)))","v":0},{"$f":"IF(AE$11=\"\",0,AE438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AE$2-1)/12)))","v":4228.5349505266522},{"$f":"IF(AF$11=\"\",0,AF438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AF$2-1)/12)))","v":10901.691669326527},{"$f":"IF(AG$11=\"\",0,AG438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AG$2-1)/12)))","v":15222.725821895949},{"$f":"IF(AH$11=\"\",0,AH438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AH$2-1)/12)))","v":18896.265560165975},{"$f":"IF(AI$11=\"\",0,AI438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AI$2-1)/12)))","v":18896.265560165975},{"$f":"IF(AJ$11=\"\",0,AJ438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AJ$2-1)/12)))","v":26956.910309607407},{"$f":"IF(AK$11=\"\",0,AK438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AK$2-1)/12)))","v":50742.419406319816},{"$f":"IF(AL$11=\"\",0,AL438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AL$2-1)/12)))","v":72334.375997446536},{"$f":"IF(AM$11=\"\",0,AM438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AM$2-1)/12)))","v":89176.6307053942},{"$f":"IF(AN$11=\"\",0,AN438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AN$2-1)/12)))","v":97492.705394190882},{"$f":"IF(AO$11=\"\",0,AO438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AO$2-1)/12)))","v":97492.705394190882},{"$f":"IF(AP$11=\"\",0,AP438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AP$2-1)/12)))","v":126714.65687839131},{"$f":"IF(AQ$11=\"\",0,AQ438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AQ$2-1)/12)))","v":157229.61506543247},{"$f":"IF(AR$11=\"\",0,AR438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AR$2-1)/12)))","v":159039.8244494095},{"$f":"IF(AS$11=\"\",0,AS438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AS$2-1)/12)))","v":159039.8244494095},{"$f":"IF(AT$11=\"\",0,AT438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AT$2-1)/12)))","v":159039.8244494095},{"$f":"IF(AU$11=\"\",0,AU438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AU$2-1)/12)))","v":159039.8244494095},{"$f":"IF(AV$11=\"\",0,AV438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AV$2-1)/12)))","v":159039.8244494095},{"$f":"IF(AW$11=\"\",0,AW438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AW$2-1)/12)))","v":173780.10086179385},{"$f":"IF(AX$11=\"\",0,AX438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AX$2-1)/12)))","v":213604.70730928818},{"$f":"IF(AY$11=\"\",0,AY438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AY$2-1)/12)))","v":231199.94252154481},{"$f":"IF(AZ$11=\"\",0,AZ438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((AZ$2-1)/12)))","v":231199.94252154481},{"$f":"IF(BA$11=\"\",0,BA438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BA$2-1)/12)))","v":231199.94252154481},{"$f":"IF(BB$11=\"\",0,BB438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BB$2-1)/12)))","v":264761.22450047877},{"$f":"IF(BC$11=\"\",0,BC438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BC$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BD$11=\"\",0,BD438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BD$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BE$11=\"\",0,BE438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BE$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BF$11=\"\",0,BF438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BF$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BG$11=\"\",0,BG438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BG$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BH$11=\"\",0,BH438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BH$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BI$11=\"\",0,BI438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BI$2-1)/12)))","v":315369.50684966485},{"$f":"IF(BJ$11=\"\",0,BJ438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BJ$2-1)/12)))","v":354257.97644430259},{"$f":"IF(BK$11=\"\",0,BK438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BK$2-1)/12)))","v":376408.42255039897},{"$f":"IF(BL$11=\"\",0,BL438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BL$2-1)/12)))","v":376408.42255039897},{"$f":"IF(BM$11=\"\",0,BM438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BM$2-1)/12)))","v":376408.42255039897},{"$f":"IF(BN$11=\"\",0,BN438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BN$2-1)/12)))","v":410976.54298870091},{"$f":"IF(BO$11=\"\",0,BO438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BO$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BP$11=\"\",0,BP438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BP$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BQ$11=\"\",0,BQ438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BQ$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BR$11=\"\",0,BR438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BR$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BS$11=\"\",0,BS438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BS$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BT$11=\"\",0,BT438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BT$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BU$11=\"\",0,BU438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BU$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BV$11=\"\",0,BV438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BV$2-1)/12)))","v":482856.28548739222},{"$f":"IF(BW$11=\"\",0,BW438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BW$2-1)/12)))","v":497341.97405201395},{"$f":"IF(BX$11=\"\",0,BX438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BX$2-1)/12)))","v":497341.97405201395},{"$f":"IF(BY$11=\"\",0,BY438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BY$2-1)/12)))","v":497341.97405201395},{"$f":"IF(BZ$11=\"\",0,BZ438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((BZ$2-1)/12)))","v":497341.97405201395},{"$f":"IF(CA$11=\"\",0,CA438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CA$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CB$11=\"\",0,CB438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CB$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CC$11=\"\",0,CC438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CC$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CD$11=\"\",0,CD438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CD$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CE$11=\"\",0,CE438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CE$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CF$11=\"\",0,CF438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CF$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CG$11=\"\",0,CG438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CG$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CH$11=\"\",0,CH438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CH$2-1)/12)))","v":544815.52612061531},{"$f":"IF(CI$11=\"\",0,CI438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CI$2-1)/12)))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CJ$2-1)/12)))","v":0},{"$f":"IF(CK$11=\"\",0,CK438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CK$2-1)/12)))","v":0},{"$f":"IF(CL$11=\"\",0,CL438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CL$2-1)/12)))","v":0},{"$f":"IF(CM$11=\"\",0,CM438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CM$2-1)/12)))","v":0},{"$f":"IF(CN$11=\"\",0,CN438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CN$2-1)/12)))","v":0},{"$f":"IF(CO$11=\"\",0,CO438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CO$2-1)/12)))","v":0},{"$f":"IF(CP$11=\"\",0,CP438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CP$2-1)/12)))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CQ$2-1)/12)))","v":0},{"$f":"IF(CR$11=\"\",0,CR438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CR$2-1)/12)))","v":0},{"$f":"IF(CS$11=\"\",0,CS438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CS$2-1)/12)))","v":0},{"$f":"IF(CT$11=\"\",0,CT438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CT$2-1)/12)))","v":0},{"$f":"IF(CU$11=\"\",0,CU438*$Q$769*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$770,INT((CU$2-1)/12)))","v":0}]
[{"$f":"ROW()","v":445}]
[{"$f":"ROW()","v":450},null,null,null,null,null,{"$f":"IF($R450=\"^\",IF(COUNTIF(Lists!$13:$13,H450)=1,0,1),0)","v":0},{"$f":"Prdction!$H$90","v":"Натуральный поток продаж"}]
[{"$f":"ROW()","v":456},null,null,null,null,null,{"$f":"IF($R456=\"^\",IF(COUNTIF(Lists!$13:$13,H456)=1,0,1),0)","v":0},{"$f":"Prdction!$H$96","v":"Натуральный поток продаж"}]
[{"$f":"ROW()","v":461},null,null,null,null,null,{"$f":"IF($R461=\"^\",IF(COUNTIF(Lists!$13:$13,H461)=1,0,1),0)","v":0},{"$f":"H460","v":"Себестоимость продаж"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,{"$f":"K376","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z461:$CV461)","v":51836385.324140474},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA401:AA401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA401:AB401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA401:AC401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA401:AD401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA401:AE401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14193.084308713695},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA401:AF401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":36591.5454834025},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA401:AG401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":51095.103511369307},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA401:AH401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":65328.105869701234},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA401:AI401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":53724.372379558496},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA401:AJ401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":93195.3398420913},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA401:AK401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":175426.52205570124},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA401:AL401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":250074.1619096116},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA401:AM401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":299321.50325754029},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA401:AN401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":337051.45385665039},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA401:AO401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":286091.41971917282},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA401:AP401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":438077.48644498328},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA401:AQ401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":543573.69746642816},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA401:AR401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":549831.94727278512},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA401:AS401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":472050.84253663506},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA401:AT401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":432802.67589391104},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA401:AU401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":276257.02716632618},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA401:AV401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":390443.265061741},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA401:AW401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":618815.74085257074},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA401:AX401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":760627.68146461807},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA401:AY401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":799303.66526790382},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA401:AZ401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":801467.67864737334},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA401:BA401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":644968.0727576497},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA401:BB401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":942791.56517809373},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA401:BC401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1123003.2325662605},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA401:BD401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1095497.2412280666},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA401:BE401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":910543.16154021118},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA401:BF401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":810857.65500075684},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA401:BG401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":504099.45780769933},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA401:BH401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":695579.09681992617},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA401:BI401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1078538.37484438},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA401:BJ401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1299326.1218686826},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA401:BK401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1340357.4730855885},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA401:BL401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1321199.7398150286},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA401:BM401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1046494.8434178442},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA401:BN401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1507355.0725383947},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA401:BO401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1770991.2734763515},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA401:BP401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1705585.3457627366},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA401:BQ401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1400693.0981131147},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA401:BR401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1233354.5476704347},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA401:BS401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":749340.62013926392},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA401:BT401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":999120.82685235178},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA401:BU401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1498681.2402785278},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA401:BV401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1748461.4469916159},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA401:BW401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1748461.4469916159},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA401:BX401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1672278.4839441236},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA401:BY401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1286368.0645724027},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA401:BZ401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1800915.290401364},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA401:CA401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2058188.9033158442},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA401:CB401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1929552.0968586039},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA401:CC401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1543641.6774868832},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA401:CD401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1324959.1065095749},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA401:CE401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":794975.46390574495},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA401:CF401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1059967.2852076599},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA401:CG401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1589950.9278114899},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA401:CH401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1854942.7491134049},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA401:CI401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA401:CJ401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA401:CK401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA401:CL401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA401:CM401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA401:CN401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA401:CO401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA401:CP401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA401:CQ401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA401:CR401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA401:CS401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA401:CT401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA401:CU401,INDIRECT(ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A408,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":466},null,null,null,null,null,{"$f":"IF($R466=\"^\",IF(COUNTIF(Lists!$13:$13,H466)=1,0,1),0)","v":0},{"$f":"Prdction!$H$106","v":"Себестоимость продаж"}]
[{"$f":"ROW()","v":472},null,null,null,null,null,{"$f":"IF($R472=\"^\",IF(COUNTIF(Lists!$13:$13,H472)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G472<>0,1,IF(OR($Q472=\"\",$Q472=0),0,IF($R472=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H472))),$Q472)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":477}]
[{"$f":"ROW()","v":483},null,null,null,null,null,{"$f":"IF($R483=\"^\",IF(COUNTIF(Lists!$13:$13,H483)=1,0,1),0)","v":0},{"$f":"H478","v":"Прочие производственные расходы"},{"$f":"I479","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q480","v":0},null,{"$f":"IF(G483<>0,1,IF(OR($Q483=\"\",$Q483=0),0,IF($R483=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H483))),$Q483)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q483-(100%-Q480))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":488},null,null,null,null,null,{"$f":"IF($R488=\"^\",IF(COUNTIF(Lists!$13:$13,H488)=1,0,1),0)","v":0},{"$f":"H487","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$240","v":"Задаем через %-ное распределение"}]
[{"$f":"ROW()","v":493},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":499}]
[{"$f":"ROW()","v":504},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X501-SUM($Z505:$CV505))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,"Обратное распределение расхода",null,{"$f":"SUMIFS($Z501:$CV501,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z501:$CV501,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1]
[{"$f":"ROW()","v":510},null,null,null,null,null,{"$f":"IF($R510=\"^\",IF(COUNTIF(Lists!$13:$13,H510)=1,0,1),0)","v":0},{"$f":"H508","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,null,{"$f":"IF(OR($I510=\"\",$I510=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I510)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I510)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z510:$CV510)","v":72045478.360995859},null,null,{"$f":"IF(AA$11=\"\",0,AA497*$Q502)","v":0},0,0,0,23588.381742738587,60813.79668049793,84918.174273858938,105410.58091286306,86687.30290456432,150375.93360995851,283060.58091286308,403508.75518672203,482972.11618257267,528011.18257261417,448179.25311203324,686274.48132780078,851540.58091286314,861344.50207468879,739495.76763485477,658263.27800829872,420168.04979253112,593837.51037344406,941176.43153526972,1156862.6970954356,1215686.22406639,1183473.3402489626,952380.91286307061,1392156.8049792533,1658263.2365145229,1617646.9917012448,1344537.7593360997,1162464.9377593361,722689.0456431536,997198.83817427384,1546218.4232365144,1862745.0207468881,1921568.5477178425,1838935.4979253111,1456582.572614108,2098039.1286307052,2464985.8921161825,2373949.481327801,1949579.7510373443,1666666.5975103737,1012605,1350140,2025210,2362745,2362745,2193977.5,1687675.0000000002,2362745,2700280,2531512.5,2025210,1687675.0000000002,1012605,1350140,2025210,2362745,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM497*$Q502)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},null,null,null,null,null,{"$f":"IF($R515=\"^\",IF(COUNTIF(Lists!$13:$13,H515)=1,0,1),0)","v":0},{"$f":"H514","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,{"$f":"K496","v":5},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",3,null,{"$f":"IF(G515<>0,1,IF(OR($Q515=\"\",$Q515=0),0,IF($R515=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H515))),$Q515)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":521},null,null,null,null,null,{"$f":"IF($R521=\"^\",IF(COUNTIF(Lists!$13:$13,H521)=1,0,1),0)","v":0},{"$f":"H520","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z521:$CV521)","v":8261015.4822288062},null,null,{"$f":"IF(AA$11=\"\",0,AA509*SUMIFS($Z$737:$CV$737,$Z$2:$CV$2,IF(AA$2-INT($Q515)<1,1,AA$2-INT($Q515))))","v":0},0,0,0,2279.3825726141081,5876.5331950207474,8205.7772614107907,10185.990871369295,8376.7309543568481,14966.995817427387,28173.168597510376,40161.438776763491,48070.468919502084,52553.230902074683,44607.516946058095,70354.418133361003,87296.910663435687,88301.973779626554,75810.47504982572,67482.809229958497,43074.133551037339,62704.45201469677,99380.640928953362,122155.37114183851,128366.6611998981,124965.24045381785,100563.7437971552,151410.54731529916,180352.20122868632,175934.79089453773,146231.51450974567,126429.3302532176,78599.439048988308,111708.69112590321,173211.22893679372,208669.32471552145,215258.88233811688,206002.12282066137,163169.99827379119,242078.38186208016,284417.85852954682,273913.7898906715,224948.66992791431,192305.25661940951,116837.56347548997,160456.92050633955,240685.38075950934,280799.61088609422,280799.61088609422,260742.49582280178,200571.15063292449,289223.59921267699,330541.25624305941,309882.4277278682,247905.94218229459,206588.28515191219,123952.97109114729,170228.74696517564,255343.12044776345,297900.30718905735,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM509*SUMIFS($Z$737:$CV$737,$Z$2:$CV$2,IF(CM$2-INT($Q515)<1,1,CM$2-INT($Q515))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":526},null,null,null,null,null,{"$f":"IF($R526=\"^\",IF(COUNTIF(Lists!$13:$13,H526)=1,0,1),0)","v":0},{"$f":"Prdction!$H$46","v":"Конверсия в продажу"},null,null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,"процесс",null,null,{"$f":"IF(AND(X526>=0,X526<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z526:$CV526)","v":0.99},null,null,{"$f":"IF(AA$11=\"\",0,$Q527*AA527)","v":0.99},{"$f":"IF(AB$11=\"\",0,$Q527*AB527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q527*CN527)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X529-SUM($Z531:$CV531)=0,0,1)","v":0},null,null,null,null,"Обратное распределение отмен",null,{"$f":"SUMIFS($Z529:$CV529,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z529:$CV529,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1.0000000000000009E-2]
[{"$f":"ROW()","v":537}]
[{"$f":"ROW()","v":542},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":548},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":553}]
[{"$f":"ROW()","v":558},null,null,null,null,null,{"$f":"IF($R558=\"^\",IF(COUNTIF(Lists!$13:$13,H558)=1,0,1),0)","v":0},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,null,{"$f":"K496","v":5},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z558:$CV558)","v":336.6266592217799},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z556:AA556)=0,0,IF(MAX($Z558:Z558)>IF(Macro!$Q$20=0,0,AA556/Macro!$Q$20),MAX($Z558:Z558),IF(Macro!$Q$20=0,0,AA556/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z556:AB556)=0,0,IF(MAX($Z558:AA558)>IF(Macro!$Q$20=0,0,AB556/Macro!$Q$20),MAX($Z558:AA558),IF(Macro!$Q$20=0,0,AB556/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z556:AC556)=0,0,IF(MAX($Z558:AB558)>IF(Macro!$Q$20=0,0,AC556/Macro!$Q$20),MAX($Z558:AB558),IF(Macro!$Q$20=0,0,AC556/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z556:AD556)=0,0,IF(MAX($Z558:AC558)>IF(Macro!$Q$20=0,0,AD556/Macro!$Q$20),MAX($Z558:AC558),IF(Macro!$Q$20=0,0,AD556/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z556:AE556)=0,0,IF(MAX($Z558:AD558)>IF(Macro!$Q$20=0,0,AE556/Macro!$Q$20),MAX($Z558:AD558),IF(Macro!$Q$20=0,0,AE556/Macro!$Q$20))))","v":8.9973748835633832E-2},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z556:AF556)=0,0,IF(MAX($Z558:AE558)>IF(Macro!$Q$20=0,0,AF556/Macro!$Q$20),MAX($Z558:AE558),IF(Macro!$Q$20=0,0,AF556/Macro!$Q$20))))","v":0.23196357121686847},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z556:AG556)=0,0,IF(MAX($Z558:AF558)>IF(Macro!$Q$20=0,0,AG556/Macro!$Q$20),MAX($Z558:AF558),IF(Macro!$Q$20=0,0,AG556/Macro!$Q$20))))","v":0.32390549580828187},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z556:AH556)=0,0,IF(MAX($Z558:AG558)>IF(Macro!$Q$20=0,0,AH556/Macro!$Q$20),MAX($Z558:AG558),IF(Macro!$Q$20=0,0,AH556/Macro!$Q$20))))","v":0.40207019010923861},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z556:AI556)=0,0,IF(MAX($Z558:AH558)>IF(Macro!$Q$20=0,0,AI556/Macro!$Q$20),MAX($Z558:AH558),IF(Macro!$Q$20=0,0,AI556/Macro!$Q$20))))","v":0.40207019010923861},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z556:AJ556)=0,0,IF(MAX($Z558:AI558)>IF(Macro!$Q$20=0,0,AJ556/Macro!$Q$20),MAX($Z558:AI558),IF(Macro!$Q$20=0,0,AJ556/Macro!$Q$20))))","v":0.5735826488271657},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z556:AK556)=0,0,IF(MAX($Z558:AJ558)>IF(Macro!$Q$20=0,0,AK556/Macro!$Q$20),MAX($Z558:AJ558),IF(Macro!$Q$20=0,0,AK556/Macro!$Q$20))))","v":1.0796849860276061},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z556:AL556)=0,0,IF(MAX($Z558:AK558)>IF(Macro!$Q$20=0,0,AL556/Macro!$Q$20),MAX($Z558:AK558),IF(Macro!$Q$20=0,0,AL556/Macro!$Q$20))))","v":1.5391134410195613},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z556:AM556)=0,0,IF(MAX($Z558:AL558)>IF(Macro!$Q$20=0,0,AM556/Macro!$Q$20),MAX($Z558:AL558),IF(Macro!$Q$20=0,0,AM556/Macro!$Q$20))))","v":1.842212507409603},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z556:AN556)=0,0,IF(MAX($Z558:AM558)>IF(Macro!$Q$20=0,0,AN556/Macro!$Q$20),MAX($Z558:AM558),IF(Macro!$Q$20=0,0,AN556/Macro!$Q$20))))","v":2.0140061340926412},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z556:AO556)=0,0,IF(MAX($Z558:AN558)>IF(Macro!$Q$20=0,0,AO556/Macro!$Q$20),MAX($Z558:AN558),IF(Macro!$Q$20=0,0,AO556/Macro!$Q$20))))","v":2.0140061340926412},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z556:AP556)=0,0,IF(MAX($Z558:AO558)>IF(Macro!$Q$20=0,0,AP556/Macro!$Q$20),MAX($Z558:AO558),IF(Macro!$Q$20=0,0,AP556/Macro!$Q$20))))","v":2.617673755186722},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z556:AQ556)=0,0,IF(MAX($Z558:AP558)>IF(Macro!$Q$20=0,0,AQ556/Macro!$Q$20),MAX($Z558:AP558),IF(Macro!$Q$20=0,0,AQ556/Macro!$Q$20))))","v":3.2480523329663811},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z556:AR556)=0,0,IF(MAX($Z558:AQ558)>IF(Macro!$Q$20=0,0,AR556/Macro!$Q$20),MAX($Z558:AQ558),IF(Macro!$Q$20=0,0,AR556/Macro!$Q$20))))","v":3.2854476723261916},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z556:AS556)=0,0,IF(MAX($Z558:AR558)>IF(Macro!$Q$20=0,0,AS556/Macro!$Q$20),MAX($Z558:AR558),IF(Macro!$Q$20=0,0,AS556/Macro!$Q$20))))","v":3.2854476723261916},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z556:AT556)=0,0,IF(MAX($Z558:AS558)>IF(Macro!$Q$20=0,0,AT556/Macro!$Q$20),MAX($Z558:AS558),IF(Macro!$Q$20=0,0,AT556/Macro!$Q$20))))","v":3.2854476723261916},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z556:AU556)=0,0,IF(MAX($Z558:AT558)>IF(Macro!$Q$20=0,0,AU556/Macro!$Q$20),MAX($Z558:AT558),IF(Macro!$Q$20=0,0,AU556/Macro!$Q$20))))","v":3.2854476723261916},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z556:AV556)=0,0,IF(MAX($Z558:AU558)>IF(Macro!$Q$20=0,0,AV556/Macro!$Q$20),MAX($Z558:AU558),IF(Macro!$Q$20=0,0,AV556/Macro!$Q$20))))","v":3.2854476723261916},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z556:AW556)=0,0,IF(MAX($Z558:AV558)>IF(Macro!$Q$20=0,0,AW556/Macro!$Q$20),MAX($Z558:AV558),IF(Macro!$Q$20=0,0,AW556/Macro!$Q$20))))","v":3.5899525785417898},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z556:AX556)=0,0,IF(MAX($Z558:AW558)>IF(Macro!$Q$20=0,0,AX556/Macro!$Q$20),MAX($Z558:AW558),IF(Macro!$Q$20=0,0,AX556/Macro!$Q$20))))","v":4.4126500444576164},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z556:AY556)=0,0,IF(MAX($Z558:AX558)>IF(Macro!$Q$20=0,0,AY556/Macro!$Q$20),MAX($Z558:AX558),IF(Macro!$Q$20=0,0,AY556/Macro!$Q$20))))","v":4.6370220806164788},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z556:AZ556)=0,0,IF(MAX($Z558:AY558)>IF(Macro!$Q$20=0,0,AZ556/Macro!$Q$20),MAX($Z558:AY558),IF(Macro!$Q$20=0,0,AZ556/Macro!$Q$20))))","v":4.6370220806164788},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z556:BA556)=0,0,IF(MAX($Z558:AZ558)>IF(Macro!$Q$20=0,0,BA556/Macro!$Q$20),MAX($Z558:AZ558),IF(Macro!$Q$20=0,0,BA556/Macro!$Q$20))))","v":4.6370220806164788},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z556:BB556)=0,0,IF(MAX($Z558:BA558)>IF(Macro!$Q$20=0,0,BB556/Macro!$Q$20),MAX($Z558:BA558),IF(Macro!$Q$20=0,0,BB556/Macro!$Q$20))))","v":5.310138189093065},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z556:BC556)=0,0,IF(MAX($Z558:BB558)>IF(Macro!$Q$20=0,0,BC556/Macro!$Q$20),MAX($Z558:BB558),IF(Macro!$Q$20=0,0,BC556/Macro!$Q$20))))","v":6.3251545431450591},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z556:BD556)=0,0,IF(MAX($Z558:BC558)>IF(Macro!$Q$20=0,0,BD556/Macro!$Q$20),MAX($Z558:BC558),IF(Macro!$Q$20=0,0,BD556/Macro!$Q$20))))","v":6.3251545431450591},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z556:BE556)=0,0,IF(MAX($Z558:BD558)>IF(Macro!$Q$20=0,0,BE556/Macro!$Q$20),MAX($Z558:BD558),IF(Macro!$Q$20=0,0,BE556/Macro!$Q$20))))","v":6.3251545431450591},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z556:BF556)=0,0,IF(MAX($Z558:BE558)>IF(Macro!$Q$20=0,0,BF556/Macro!$Q$20),MAX($Z558:BE558),IF(Macro!$Q$20=0,0,BF556/Macro!$Q$20))))","v":6.3251545431450591},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z556:BG556)=0,0,IF(MAX($Z558:BF558)>IF(Macro!$Q$20=0,0,BG556/Macro!$Q$20),MAX($Z558:BF558),IF(Macro!$Q$20=0,0,BG556/Macro!$Q$20))))","v":6.3251545431450591},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z556:BH556)=0,0,IF(MAX($Z558:BG558)>IF(Macro!$Q$20=0,0,BH556/Macro!$Q$20),MAX($Z558:BG558),IF(Macro!$Q$20=0,0,BH556/Macro!$Q$20))))","v":6.3251545431450591},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z556:BI556)=0,0,IF(MAX($Z558:BH558)>IF(Macro!$Q$20=0,0,BI556/Macro!$Q$20),MAX($Z558:BH558),IF(Macro!$Q$20=0,0,BI556/Macro!$Q$20))))","v":6.3251545431450591},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z556:BJ556)=0,0,IF(MAX($Z558:BI558)>IF(Macro!$Q$20=0,0,BJ556/Macro!$Q$20),MAX($Z558:BI558),IF(Macro!$Q$20=0,0,BJ556/Macro!$Q$20))))","v":7.1051144783639604},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z556:BK556)=0,0,IF(MAX($Z558:BJ558)>IF(Macro!$Q$20=0,0,BK556/Macro!$Q$20),MAX($Z558:BJ558),IF(Macro!$Q$20=0,0,BK556/Macro!$Q$20))))","v":7.3294865145228218},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z556:BL556)=0,0,IF(MAX($Z558:BK558)>IF(Macro!$Q$20=0,0,BL556/Macro!$Q$20),MAX($Z558:BK558),IF(Macro!$Q$20=0,0,BL556/Macro!$Q$20))))","v":7.3294865145228218},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z556:BM556)=0,0,IF(MAX($Z558:BL558)>IF(Macro!$Q$20=0,0,BM556/Macro!$Q$20),MAX($Z558:BL558),IF(Macro!$Q$20=0,0,BM556/Macro!$Q$20))))","v":7.3294865145228218},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z556:BN556)=0,0,IF(MAX($Z558:BM558)>IF(Macro!$Q$20=0,0,BN556/Macro!$Q$20),MAX($Z558:BM558),IF(Macro!$Q$20=0,0,BN556/Macro!$Q$20))))","v":8.0026026229994063},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z556:BO556)=0,0,IF(MAX($Z558:BN558)>IF(Macro!$Q$20=0,0,BO556/Macro!$Q$20),MAX($Z558:BN558),IF(Macro!$Q$20=0,0,BO556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z556:BP556)=0,0,IF(MAX($Z558:BO558)>IF(Macro!$Q$20=0,0,BP556/Macro!$Q$20),MAX($Z558:BO558),IF(Macro!$Q$20=0,0,BP556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z556:BQ556)=0,0,IF(MAX($Z558:BP558)>IF(Macro!$Q$20=0,0,BQ556/Macro!$Q$20),MAX($Z558:BP558),IF(Macro!$Q$20=0,0,BQ556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z556:BR556)=0,0,IF(MAX($Z558:BQ558)>IF(Macro!$Q$20=0,0,BR556/Macro!$Q$20),MAX($Z558:BQ558),IF(Macro!$Q$20=0,0,BR556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z556:BS556)=0,0,IF(MAX($Z558:BR558)>IF(Macro!$Q$20=0,0,BS556/Macro!$Q$20),MAX($Z558:BR558),IF(Macro!$Q$20=0,0,BS556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z556:BT556)=0,0,IF(MAX($Z558:BS558)>IF(Macro!$Q$20=0,0,BT556/Macro!$Q$20),MAX($Z558:BS558),IF(Macro!$Q$20=0,0,BT556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z556:BU556)=0,0,IF(MAX($Z558:BT558)>IF(Macro!$Q$20=0,0,BU556/Macro!$Q$20),MAX($Z558:BT558),IF(Macro!$Q$20=0,0,BU556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z556:BV556)=0,0,IF(MAX($Z558:BU558)>IF(Macro!$Q$20=0,0,BV556/Macro!$Q$20),MAX($Z558:BU558),IF(Macro!$Q$20=0,0,BV556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z556:BW556)=0,0,IF(MAX($Z558:BV558)>IF(Macro!$Q$20=0,0,BW556/Macro!$Q$20),MAX($Z558:BV558),IF(Macro!$Q$20=0,0,BW556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z556:BX556)=0,0,IF(MAX($Z558:BW558)>IF(Macro!$Q$20=0,0,BX556/Macro!$Q$20),MAX($Z558:BW558),IF(Macro!$Q$20=0,0,BX556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z556:BY556)=0,0,IF(MAX($Z558:BX558)>IF(Macro!$Q$20=0,0,BY556/Macro!$Q$20),MAX($Z558:BX558),IF(Macro!$Q$20=0,0,BY556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z556:BZ556)=0,0,IF(MAX($Z558:BY558)>IF(Macro!$Q$20=0,0,BZ556/Macro!$Q$20),MAX($Z558:BY558),IF(Macro!$Q$20=0,0,BZ556/Macro!$Q$20))))","v":9.4022567533237353},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z556:CA556)=0,0,IF(MAX($Z558:BZ558)>IF(Macro!$Q$20=0,0,CA556/Macro!$Q$20),MAX($Z558:BZ558),IF(Macro!$Q$20=0,0,CA556/Macro!$Q$20))))","v":10.299744897959183},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z556:CB556)=0,0,IF(MAX($Z558:CA558)>IF(Macro!$Q$20=0,0,CB556/Macro!$Q$20),MAX($Z558:CA558),IF(Macro!$Q$20=0,0,CB556/Macro!$Q$20))))","v":10.299744897959183},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z556:CC556)=0,0,IF(MAX($Z558:CB558)>IF(Macro!$Q$20=0,0,CC556/Macro!$Q$20),MAX($Z558:CB558),IF(Macro!$Q$20=0,0,CC556/Macro!$Q$20))))","v":10.299744897959183},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z556:CD556)=0,0,IF(MAX($Z558:CC558)>IF(Macro!$Q$20=0,0,CD556/Macro!$Q$20),MAX($Z558:CC558),IF(Macro!$Q$20=0,0,CD556/Macro!$Q$20))))","v":10.299744897959183},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z556:CE556)=0,0,IF(MAX($Z558:CD558)>IF(Macro!$Q$20=0,0,CE556/Macro!$Q$20),MAX($Z558:CD558),IF(Macro!$Q$20=0,0,CE556/Macro!$Q$20))))","v":10.299744897959183},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z556:CF556)=0,0,IF(MAX($Z558:CE558)>IF(Macro!$Q$20=0,0,CF556/Macro!$Q$20),MAX($Z558:CE558),IF(Macro!$Q$20=0,0,CF556/Macro!$Q$20))))","v":10.299744897959183},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z556:CG556)=0,0,IF(MAX($Z558:CF558)>IF(Macro!$Q$20=0,0,CG556/Macro!$Q$20),MAX($Z558:CF558),IF(Macro!$Q$20=0,0,CG556/Macro!$Q$20))))","v":10.299744897959183},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z556:CH556)=0,0,IF(MAX($Z558:CG558)>IF(Macro!$Q$20=0,0,CH556/Macro!$Q$20),MAX($Z558:CG558),IF(Macro!$Q$20=0,0,CH556/Macro!$Q$20))))","v":10.299744897959183},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z556:CI556)=0,0,IF(MAX($Z558:CH558)>IF(Macro!$Q$20=0,0,CI556/Macro!$Q$20),MAX($Z558:CH558),IF(Macro!$Q$20=0,0,CI556/Macro!$Q$20))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z556:CJ556)=0,0,IF(MAX($Z558:CI558)>IF(Macro!$Q$20=0,0,CJ556/Macro!$Q$20),MAX($Z558:CI558),IF(Macro!$Q$20=0,0,CJ556/Macro!$Q$20))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z556:CK556)=0,0,IF(MAX($Z558:CJ558)>IF(Macro!$Q$20=0,0,CK556/Macro!$Q$20),MAX($Z558:CJ558),IF(Macro!$Q$20=0,0,CK556/Macro!$Q$20))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z556:CL556)=0,0,IF(MAX($Z558:CK558)>IF(Macro!$Q$20=0,0,CL556/Macro!$Q$20),MAX($Z558:CK558),IF(Macro!$Q$20=0,0,CL556/Macro!$Q$20))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z556:CM556)=0,0,IF(MAX($Z558:CL558)>IF(Macro!$Q$20=0,0,CM556/Macro!$Q$20),MAX($Z558:CL558),IF(Macro!$Q$20=0,0,CM556/Macro!$Q$20))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z556:CN556)=0,0,IF(MAX($Z558:CM558)>IF(Macro!$Q$20=0,0,CN556/Macro!$Q$20),MAX($Z558:CM558),IF(Macro!$Q$20=0,0,CN556/Macro!$Q$20))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z556:CO556)=0,0,IF(MAX($Z558:CN558)>IF(Macro!$Q$20=0,0,CO556/Macro!$Q$20),MAX($Z558:CN558),IF(Macro!$Q$20=0,0,CO556/Macro!$Q$20))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z556:CP556)=0,0,IF(MAX($Z558:CO558)>IF(Macro!$Q$20=0,0,CP556/Macro!$Q$20),MAX($Z558:CO558),IF(Macro!$Q$20=0,0,CP556/Macro!$Q$20))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z556:CQ556)=0,0,IF(MAX($Z558:CP558)>IF(Macro!$Q$20=0,0,CQ556/Macro!$Q$20),MAX($Z558:CP558),IF(Macro!$Q$20=0,0,CQ556/Macro!$Q$20))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z556:CR556)=0,0,IF(MAX($Z558:CQ558)>IF(Macro!$Q$20=0,0,CR556/Macro!$Q$20),MAX($Z558:CQ558),IF(Macro!$Q$20=0,0,CR556/Macro!$Q$20))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z556:CS556)=0,0,IF(MAX($Z558:CR558)>IF(Macro!$Q$20=0,0,CS556/Macro!$Q$20),MAX($Z558:CR558),IF(Macro!$Q$20=0,0,CS556/Macro!$Q$20))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z556:CT556)=0,0,IF(MAX($Z558:CS558)>IF(Macro!$Q$20=0,0,CT556/Macro!$Q$20),MAX($Z558:CS558),IF(Macro!$Q$20=0,0,CT556/Macro!$Q$20))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z556:CU556)=0,0,IF(MAX($Z558:CT558)>IF(Macro!$Q$20=0,0,CU556/Macro!$Q$20),MAX($Z558:CT558),IF(Macro!$Q$20=0,0,CU556/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":564},null,null,null,null,null,{"$f":"IF($R564=\"^\",IF(COUNTIF(Lists!$13:$13,H564)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,{"$f":"K496","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z564:$CV564)","v":424700742.11358923},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA498:AA498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA498:AB498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA498:AC498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA498:AD498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA498:AE498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":136735.02074688798},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA498:AF498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":352519.97536307061},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA498:AG498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":493000.28215767647},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA498:AH498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":611970.83635892125},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA498:AI498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":503271.12136929465},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA498:AJ498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":874356.90871369303},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA498:AK498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1645848.2987551868},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA498:AL498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2346191.0383817432},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA498:AM498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2812518.2147302912},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA498:AN498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3074796.6990404567},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA498:AO498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2609907.012448133},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA498:AP498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4002515.3137966809},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA498:AQ498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4966386.3485477185},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA498:AR498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5023565.1387448134},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA498:AS498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4319482.3506224062},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA498:AT498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3844993.7590767634},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA498:AU498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":2454251.3355809129},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA498:AV498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3473949.4356846479},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA498:AW498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5505882.1244813278},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA498:AX498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6767646.7780082999},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA498:AY498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7122561.6239626557},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA498:AZ498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6933830.1523599587},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA498:BA498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5579886.9865145236},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA498:BB498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8168846.4102697112},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA498:BC498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9730295.925311204},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA498:BD498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9491969.4203838184},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA498:BE498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7901370.746887967},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA498:BF498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6831393.4582468886},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA498:BG498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4246986.7764522824},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA498:BH498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5869040.0041493783},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA498:BI498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9100309.2199170124},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA498:BJ498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10963234.83921162},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA498:BK498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11326508.81794606},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA498:BL498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10839435.916882781},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA498:BM498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8585691.8153526969},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA498:BN498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12385332.303423235},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA498:BO498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14551525.269709544},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA498:BP498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14014110.984180499},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA498:BQ498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11526248.968879668},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA498:BR498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9853618.0121887978},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA498:BS498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5986693.96875},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA498:BT498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7994250},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA498:BU498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11991375},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA498:BV498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13989937.5},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA498:BW498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13989937.5},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA498:BX498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12990656.25},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA498:BY498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9992812.5000000019},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA498:BZ498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13989937.5},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA498:CA498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15988500},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA498:CB498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14989218.75},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA498:CC498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11991375},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA498:CD498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9992812.5000000019},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA498:CE498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5995687.5},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA498:CF498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7994250},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA498:CG498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11991375},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA498:CH498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13989937.5},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA498:CI498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA498:CJ498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA498:CK498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA498:CL498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA498:CM498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA498:CN498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA498:CO498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA498:CP498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA498:CQ498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA498:CR498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA498:CS498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA498:CT498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA498:CU498,INDIRECT(ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A528,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":569}]
[{"$f":"ROW()","v":574},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":575}]
[{"$f":"ROW()","v":580},null,null,null,null,null,{"$f":"IF($R580=\"^\",IF(COUNTIF(Lists!$13:$13,H580)=1,0,1),0)","v":0},{"$f":"Prdction!$H$100","v":"Себестоимость продаж"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."}]
[{"$f":"ROW()","v":586},null,null,null,null,null,{"$f":"IF($R586=\"^\",IF(COUNTIF(Lists!$13:$13,H586)=1,0,1),0)","v":0},{"$f":"Prdction!$H$106","v":"Себестоимость продаж"}]
[{"$f":"ROW()","v":591},null,null,null,null,null,{"$f":"IF($R591=\"^\",IF(COUNTIF(Lists!$13:$13,H591)=1,0,1),0)","v":0},{"$f":"H589","v":"Прочие производственные расходы"},{"$f":"I590","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q590)=0,Q590=0,Q590=\"\"),1,SUMIFS($2:$2,$11:$11,Q590))","v":8},null,{"$f":"IF(G591<>0,1,IF(OR($Q591=\"\",$Q591=0),0,IF($R591=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H591))),$Q591)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q591-IF(OR(SUMIFS($2:$2,$11:$11,Q590)=0,Q590=0,Q590=\"\"),1,SUMIFS($2:$2,$11:$11,Q590)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":596},null,null,null,null,null,{"$f":"IF($R596=\"^\",IF(COUNTIF(Lists!$13:$13,H596)=1,0,1),0)","v":0},{"$f":"H589","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$312","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$289","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G596<>0,1,IF(OR($Q596=\"\",$Q596=0),0,IF($R596=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H596))),$Q596)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":602},null,null,null,null,null,{"$f":"IF($R602=\"^\",IF(COUNTIF(Lists!$13:$13,H602)=1,0,1),0)","v":0},{"$f":"H598","v":"Прочие производственные расходы"},{"$f":"I599","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q601/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G602<>0,1,IF(OR($Q602=\"\",$Q602=0),0,IF($R602=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H602))),$Q602)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q602-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q601/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":607},null,null,null,null,null,{"$f":"IF($R607=\"^\",IF(COUNTIF(Lists!$13:$13,H607)=1,0,1),0)","v":0},{"$f":"H589","v":"Прочие производственные расходы"},null,null,null,{"$f":"K496","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z607:$CV607)","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA589:AA589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA589:AB589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA589:AC589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA589:AD589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA589:AE589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA589:AF589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA589:AG589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA589:AH589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA589:AI589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA589:AJ589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA589:AK589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA589:AL589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA589:AM589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA589:AN589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA589:AO589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA589:AP589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA589:AQ589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA589:AR589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA589:AS589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA589:AT589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA589:AU589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA589:AV589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA589:AW589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA589:AX589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA589:AY589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA589:AZ589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA589:BA589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA589:BB589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA589:BC589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA589:BD589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA589:BE589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA589:BF589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA589:BG589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA589:BH589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA589:BI589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA589:BJ589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA589:BK589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA589:BL589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA589:BM589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA589:BN589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA589:BO589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA589:BP589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA589:BQ589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA589:BR589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA589:BS589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA589:BT589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA589:BU589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA589:BV589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA589:BW589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA589:BX589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA589:BY589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA589:BZ589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA589:CA589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA589:CB589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA589:CC589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA589:CD589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA589:CE589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA589:CF589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA589:CG589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA589:CH589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA589:CI589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA589:CJ589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA589:CK589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA589:CL589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA589:CM589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA589:CN589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA589:CO589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA589:CP589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA589:CQ589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA589:CR589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA589:CS589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA589:CT589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA589:CU589,INDIRECT(ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A610,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":613},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":618},null,null,null,null,null,{"$f":"IF($R618=\"^\",IF(COUNTIF(Lists!$13:$13,H618)=1,0,1),0)","v":0},{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,{"$f":"K616","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z618:$CV618)","v":84914137.842323661},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":27493.443983402489},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":70881.535269709537},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":99076.780082987578},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":122985.93360995851},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":101140.87966804979},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":175626.22406639004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":330590.53941908712},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":471263.70124481333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":564641.02904564317},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":617296.0456431536},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":523964.81327800831},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":803132.36514522834},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":996539.75103734434},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1008013.0705394191},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":866290.2572614107},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":771129.5850622406},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":492210.37344398338},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":696359.30290456431},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1103663.8008298753},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1356586.7551867219},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1427002.8049792529},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1389190.5186721992},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1117928.4647302902},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1635794.041493776},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1948470.9709543567},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1900746.5975103735},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1581430.705394191},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1367278.6307053941},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":850019.00414937746},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1174073.2282157675},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1820473.0954356848},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2193142.4066390037},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2264671.0207468881},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2167283.5643153526},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1716660.2489626557},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2475131.1037344397},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2908031.2033195021},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2800632.3236514521},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2302292.9128630706},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1968195.8091286307},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1195803},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1596000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2394000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2793000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2793000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2593500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1994999.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2793000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":3192000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2992500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2394000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1994999.9999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1197000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":1596000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2394000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":2793000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H618,Sales!$L:$L,$L618))","v":0}]
[{"$f":"ROW()","v":623},null,null,null,null,null,{"$f":"IF($R623=\"^\",IF(COUNTIF(Lists!$13:$13,H623)=1,0,1),0)","v":0},{"$f":"H620","v":"Перем. производств. затраты на одну маску"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,null,{"$f":"IF(OR($I623=\"\",$I623=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I623)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I623))&\" // %\")","v":"шт // %"},null,null,"*",0.05,null,{"$f":"IF(G623<>0,1,IF(OR($Q623=\"\",$Q623=0),0,IF($R623=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H623))),$Q623)=1,0,1),0)))","v":0},{"$f":"IF($X623=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z623:$CV623)","v":1},"*",null,1]
[{"$f":"ROW()","v":629},null,null,null,null,null,{"$f":"IF($R629=\"^\",IF(COUNTIF(Lists!$13:$13,H629)=1,0,1),0)","v":0},{"$f":"H628","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,null,{"$f":"IF(OR($I629=\"\",$I629=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I629)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I629)))","v":"гр"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z629:$CV629)","v":9307310.6016597524},null,null,{"$f":"IF(AA$11=\"\",0,AA617*$Q621)","v":0},{"$f":"IF(AB$11=\"\",0,AB617*$Q621)","v":0},0,0,3047.3029045643152,7856.3278008298767,10970.290456431538,13617.634854771784,11198.838174273858,19426.556016597511,36567.634854771786,52127.925311203333,62393.526970954365,68211.970954356846,57898.755186721988,88657.468879668057,110007.63485477179,111274.17012448133,95532.946058091286,85038.796680497922,54280.082987551868,76715.850622406637,121587.38589211619,149451.16182572613,157050.37344398341,152888.90041493776,123034.85477178423,179848.00829875519,214225.39419087139,208978.31950207471,173696.26556016598,150174.89626556015,93361.742738589208,128824.73029045643,199750.70539419088,240641.70124481327,248240.91286307055,237565.82987551868,188170.95435684649,271038.54771784227,318443.15352697094,306682.46887966804,251859.58506224066,215310.99585062239,130815,174420,261630,305235,305235,283432.5,218025,305235,348840,327037.5,261630,218025,130815,174420,261630,305235,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN617*$Q621)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":634},null,null,null,null,null,{"$f":"IF($R634=\"^\",IF(COUNTIF(Lists!$13:$13,H634)=1,0,1),0)","v":0},{"$f":"Prdction!$H$34","v":"Период оборач-ти произв.затрат. в продажах"}]
[{"$f":"ROW()","v":639}]
[{"$f":"ROW()","v":640},null,null,null,null,null,{"$f":"IF($R640=\"^\",IF(COUNTIF(Lists!$13:$13,H640)=1,0,1),0)","v":0},{"$f":"Prdction!$H$40","v":"Стоимостной поток решений о покупках"}]
[{"$f":"ROW()","v":645}]
[{"$f":"ROW()","v":651},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X649-SUM($Z651:$CV651)=0,0,1)","v":0},null,null,null,null,"Обратное распределение отмен",null,{"$f":"SUMIFS($Z649:$CV649,$Z$2:$CV$2,AA$15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($Z649:$CV649,$Z$2:$CV$2,CM$15)","v":0},0,0,0,0,0,0,0,1.0000000000000009E-2]
[{"$f":"ROW()","v":656},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":661},null,null,null,null,null,{"$f":"IF($R661=\"^\",IF(COUNTIF(Lists!$13:$13,H661)=1,0,1),0)","v":0},{"$f":"H660","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,{"$f":"K616","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z661:$CV661)","v":7146207.1645577922},null,null,{"$f":"IF(AA$11=\"\",0,$Q647*SUMPRODUCT($AA643:AA643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q647*SUMPRODUCT($AA643:AB643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,$Q647*SUMPRODUCT($AA643:AC643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,$Q647*SUMPRODUCT($AA643:AD643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,$Q647*SUMPRODUCT($AA643:AE643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1971.7842323651455},{"$f":"IF(AF$11=\"\",0,$Q647*SUMPRODUCT($AA643:AF643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5083.506224066392},{"$f":"IF(AG$11=\"\",0,$Q647*SUMPRODUCT($AA643:AG643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7098.4232365145244},{"$f":"IF(AH$11=\"\",0,$Q647*SUMPRODUCT($AA643:AH643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8811.4107883817433},{"$f":"IF(AI$11=\"\",0,$Q647*SUMPRODUCT($AA643:AI643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7246.3070539419086},{"$f":"IF(AJ$11=\"\",0,$Q647*SUMPRODUCT($AA643:AJ643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":12947.228215767636},{"$f":"IF(AK$11=\"\",0,$Q647*SUMPRODUCT($AA643:AK643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24371.253112033199},{"$f":"IF(AL$11=\"\",0,$Q647*SUMPRODUCT($AA643:AL643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":34741.729045643166},{"$f":"IF(AM$11=\"\",0,$Q647*SUMPRODUCT($AA643:AM643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":41583.450622406643},{"$f":"IF(AN$11=\"\",0,$Q647*SUMPRODUCT($AA643:AN643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":45461.272406639007},{"$f":"IF(AO$11=\"\",0,$Q647*SUMPRODUCT($AA643:AO643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":38587.817427385897},{"$f":"IF(AP$11=\"\",0,$Q647*SUMPRODUCT($AA643:AP643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":60860.223298755191},{"$f":"IF(AQ$11=\"\",0,$Q647*SUMPRODUCT($AA643:AQ643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":75516.358705394188},{"$f":"IF(AR$11=\"\",0,$Q647*SUMPRODUCT($AA643:AR643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":76385.790466804974},{"$f":"IF(AS$11=\"\",0,$Q647*SUMPRODUCT($AA643:AS643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":65579.995717842321},{"$f":"IF(AT$11=\"\",0,$Q647*SUMPRODUCT($AA643:AT643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":58376.132551867224},{"$f":"IF(AU$11=\"\",0,$Q647*SUMPRODUCT($AA643:AU643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":37261.361203319502},{"$f":"IF(AV$11=\"\",0,$Q647*SUMPRODUCT($AA643:AV643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":54242.605549045642},{"$f":"IF(AW$11=\"\",0,$Q647*SUMPRODUCT($AA643:AW643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":85969.412568298765},{"$f":"IF(AX$11=\"\",0,$Q647*SUMPRODUCT($AA643:AX643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":105670.73628186723},{"$f":"IF(AY$11=\"\",0,$Q647*SUMPRODUCT($AA643:AY643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":111043.82456738591},{"$f":"IF(AZ$11=\"\",0,$Q647*SUMPRODUCT($AA643:AZ643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":108101.41907769709},{"$f":"IF(BA$11=\"\",0,$Q647*SUMPRODUCT($AA643:BA643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":86992.857956016596},{"$f":"IF(BB$11=\"\",0,$Q647*SUMPRODUCT($AA643:BB643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":130977.98210666016},{"$f":"IF(BC$11=\"\",0,$Q647*SUMPRODUCT($AA643:BC643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":156014.01490370787},{"$f":"IF(BD$11=\"\",0,$Q647*SUMPRODUCT($AA643:BD643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":152192.72568731639},{"$f":"IF(BE$11=\"\",0,$Q647*SUMPRODUCT($AA643:BE643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":126497.84992192531},{"$f":"IF(BF$11=\"\",0,$Q647*SUMPRODUCT($AA643:BF643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":109367.93274499792},{"$f":"IF(BG$11=\"\",0,$Q647*SUMPRODUCT($AA643:BG643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":67992.594333034853},{"$f":"IF(BH$11=\"\",0,$Q647*SUMPRODUCT($AA643:BH643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":96633.815852857428},{"$f":"IF(BI$11=\"\",0,$Q647*SUMPRODUCT($AA643:BI643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":149836.70323252052},{"$f":"IF(BJ$11=\"\",0,$Q647*SUMPRODUCT($AA643:BJ643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":180509.79646671406},{"$f":"IF(BK$11=\"\",0,$Q647*SUMPRODUCT($AA643:BK643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":186210.10582882079},{"$f":"IF(BL$11=\"\",0,$Q647*SUMPRODUCT($AA643:BL643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":178202.52839157562},{"$f":"IF(BM$11=\"\",0,$Q647*SUMPRODUCT($AA643:BM643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":141150.51753788165},{"$f":"IF(BN$11=\"\",0,$Q647*SUMPRODUCT($AA643:BN643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":209410.36493259529},{"$f":"IF(BO$11=\"\",0,$Q647*SUMPRODUCT($AA643:BO643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":246036.20980064603},{"$f":"IF(BP$11=\"\",0,$Q647*SUMPRODUCT($AA643:BP643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":236949.64523414493},{"$f":"IF(BQ$11=\"\",0,$Q647*SUMPRODUCT($AA643:BQ643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":194592.2750241473},{"$f":"IF(BR$11=\"\",0,$Q647*SUMPRODUCT($AA643:BR643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":166354.02821748224},{"$f":"IF(BS$11=\"\",0,$Q647*SUMPRODUCT($AA643:BS643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":101070.5566396972},{"$f":"IF(BT$11=\"\",0,$Q647*SUMPRODUCT($AA643:BT643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":138803.56445185083},{"$f":"IF(BU$11=\"\",0,$Q647*SUMPRODUCT($AA643:BU643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":208205.34667777625},{"$f":"IF(BV$11=\"\",0,$Q647*SUMPRODUCT($AA643:BV643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":242906.23779073893},{"$f":"IF(BW$11=\"\",0,$Q647*SUMPRODUCT($AA643:BW643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":242906.23779073893},{"$f":"IF(BX$11=\"\",0,$Q647*SUMPRODUCT($AA643:BX643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":225555.79223425759},{"$f":"IF(BY$11=\"\",0,$Q647*SUMPRODUCT($AA643:BY643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":173504.45556481354},{"$f":"IF(BZ$11=\"\",0,$Q647*SUMPRODUCT($AA643:BZ643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":250193.42492446108},{"$f":"IF(CA$11=\"\",0,$Q647*SUMPRODUCT($AA643:CA643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":285935.34277081268},{"$f":"IF(CB$11=\"\",0,$Q647*SUMPRODUCT($AA643:CB643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":268064.38384763687},{"$f":"IF(CC$11=\"\",0,$Q647*SUMPRODUCT($AA643:CC643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":214451.50707810951},{"$f":"IF(CD$11=\"\",0,$Q647*SUMPRODUCT($AA643:CD643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":178709.58923175791},{"$f":"IF(CE$11=\"\",0,$Q647*SUMPRODUCT($AA643:CE643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":107225.75353905476},{"$f":"IF(CF$11=\"\",0,$Q647*SUMPRODUCT($AA643:CF643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":147256.70152696854},{"$f":"IF(CG$11=\"\",0,$Q647*SUMPRODUCT($AA643:CG643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":220885.05229045282},{"$f":"IF(CH$11=\"\",0,$Q647*SUMPRODUCT($AA643:CH643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":257699.22767219492},{"$f":"IF(CI$11=\"\",0,$Q647*SUMPRODUCT($AA643:CI643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q647*SUMPRODUCT($AA643:CJ643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q647*SUMPRODUCT($AA643:CK643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q647*SUMPRODUCT($AA643:CL643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q647*SUMPRODUCT($AA643:CM643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q647*SUMPRODUCT($AA643:CN643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q647*SUMPRODUCT($AA643:CO643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q647*SUMPRODUCT($AA643:CP643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q647*SUMPRODUCT($AA643:CQ643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q647*SUMPRODUCT($AA643:CR643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q647*SUMPRODUCT($AA643:CS643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q647*SUMPRODUCT($AA643:CT643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q647*SUMPRODUCT($AA643:CU643,INDIRECT(ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A627,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":667},null,null,null,null,null,{"$f":"IF($R667=\"^\",IF(COUNTIF(Lists!$13:$13,H667)=1,0,1),0)","v":0},{"$f":"H664","v":"Затраты производств. времени на одну маску"},{"$f":"Lists!$BO$18","v":"Упаковка"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",{"$f":"1/34*0.2*300%","v":1.7647058823529412E-2},null,{"$f":"IF(G667<>0,1,IF(OR($Q667=\"\",$Q667=0),0,IF($R667=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H667))),$Q667)=1,0,1),0)))","v":0},{"$f":"IF($X667=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z667:$CV667)","v":1},"*",null,1]
[{"$f":"ROW()","v":672},null,null,null,null,null,{"$f":"IF($R672=\"^\",IF(COUNTIF(Lists!$13:$13,H672)=1,0,1),0)","v":0},{"$f":"Prdction!$H$72","v":"Потребность в произв. персонале на поток"},null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z672:$CV672)","v":342.45064986575562},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z670:AA670)=0,0,IF(MAX($Z672:Z672)>IF(Macro!$Q$20=0,0,AA670/Macro!$Q$20),MAX($Z672:Z672),IF(Macro!$Q$20=0,0,AA670/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z670:AB670)=0,0,IF(MAX($Z672:AA672)>IF(Macro!$Q$20=0,0,AB670/Macro!$Q$20),MAX($Z672:AA672),IF(Macro!$Q$20=0,0,AB670/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z670:AC670)=0,0,IF(MAX($Z672:AB672)>IF(Macro!$Q$20=0,0,AC670/Macro!$Q$20),MAX($Z672:AB672),IF(Macro!$Q$20=0,0,AC670/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z670:AD670)=0,0,IF(MAX($Z672:AC672)>IF(Macro!$Q$20=0,0,AD670/Macro!$Q$20),MAX($Z672:AC672),IF(Macro!$Q$20=0,0,AD670/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z670:AE670)=0,0,IF(MAX($Z672:AD672)>IF(Macro!$Q$20=0,0,AE670/Macro!$Q$20),MAX($Z672:AD672),IF(Macro!$Q$20=0,0,AE670/Macro!$Q$20))))","v":9.1530388088845477E-2},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z670:AF670)=0,0,IF(MAX($Z672:AE672)>IF(Macro!$Q$20=0,0,AF670/Macro!$Q$20),MAX($Z672:AE672),IF(Macro!$Q$20=0,0,AF670/Macro!$Q$20))))","v":0.23597678179155479},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z670:AG670)=0,0,IF(MAX($Z672:AF672)>IF(Macro!$Q$20=0,0,AG670/Macro!$Q$20),MAX($Z672:AF672),IF(Macro!$Q$20=0,0,AG670/Macro!$Q$20))))","v":0.32950939711984384},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z670:AH670)=0,0,IF(MAX($Z672:AG672)>IF(Macro!$Q$20=0,0,AH670/Macro!$Q$20),MAX($Z672:AG672),IF(Macro!$Q$20=0,0,AH670/Macro!$Q$20))))","v":0.40902642177202819},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z670:AI670)=0,0,IF(MAX($Z672:AH672)>IF(Macro!$Q$20=0,0,AI670/Macro!$Q$20),MAX($Z672:AH672),IF(Macro!$Q$20=0,0,AI670/Macro!$Q$20))))","v":0.40902642177202819},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z670:AJ670)=0,0,IF(MAX($Z672:AI672)>IF(Macro!$Q$20=0,0,AJ670/Macro!$Q$20),MAX($Z672:AI672),IF(Macro!$Q$20=0,0,AJ670/Macro!$Q$20))))","v":0.58350622406638997},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z670:AK670)=0,0,IF(MAX($Z672:AJ672)>IF(Macro!$Q$20=0,0,AK670/Macro!$Q$20),MAX($Z672:AJ672),IF(Macro!$Q$20=0,0,AK670/Macro!$Q$20))))","v":1.0983646570661458},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z670:AL670)=0,0,IF(MAX($Z672:AK672)>IF(Macro!$Q$20=0,0,AL670/Macro!$Q$20),MAX($Z672:AK672),IF(Macro!$Q$20=0,0,AL670/Macro!$Q$20))))","v":1.5657417012448134},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z670:AM670)=0,0,IF(MAX($Z672:AL672)>IF(Macro!$Q$20=0,0,AM670/Macro!$Q$20),MAX($Z672:AL672),IF(Macro!$Q$20=0,0,AM670/Macro!$Q$20))))","v":1.8740846961191118},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z670:AN670)=0,0,IF(MAX($Z672:AM672)>IF(Macro!$Q$20=0,0,AN670/Macro!$Q$20),MAX($Z672:AM672),IF(Macro!$Q$20=0,0,AN670/Macro!$Q$20))))","v":2.0488505308762508},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z670:AO670)=0,0,IF(MAX($Z672:AN672)>IF(Macro!$Q$20=0,0,AO670/Macro!$Q$20),MAX($Z672:AN672),IF(Macro!$Q$20=0,0,AO670/Macro!$Q$20))))","v":2.0488505308762508},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z670:AP670)=0,0,IF(MAX($Z672:AO672)>IF(Macro!$Q$20=0,0,AP670/Macro!$Q$20),MAX($Z672:AO672),IF(Macro!$Q$20=0,0,AP670/Macro!$Q$20))))","v":2.6629622284598486},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z670:AQ670)=0,0,IF(MAX($Z672:AP672)>IF(Macro!$Q$20=0,0,AQ670/Macro!$Q$20),MAX($Z672:AP672),IF(Macro!$Q$20=0,0,AQ670/Macro!$Q$20))))","v":3.3042470100073222},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z670:AR670)=0,0,IF(MAX($Z672:AQ672)>IF(Macro!$Q$20=0,0,AR670/Macro!$Q$20),MAX($Z672:AQ672),IF(Macro!$Q$20=0,0,AR670/Macro!$Q$20))))","v":3.342289327556748},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z670:AS670)=0,0,IF(MAX($Z672:AR672)>IF(Macro!$Q$20=0,0,AS670/Macro!$Q$20),MAX($Z672:AR672),IF(Macro!$Q$20=0,0,AS670/Macro!$Q$20))))","v":3.342289327556748},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z670:AT670)=0,0,IF(MAX($Z672:AS672)>IF(Macro!$Q$20=0,0,AT670/Macro!$Q$20),MAX($Z672:AS672),IF(Macro!$Q$20=0,0,AT670/Macro!$Q$20))))","v":3.342289327556748},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z670:AU670)=0,0,IF(MAX($Z672:AT672)>IF(Macro!$Q$20=0,0,AU670/Macro!$Q$20),MAX($Z672:AT672),IF(Macro!$Q$20=0,0,AU670/Macro!$Q$20))))","v":3.342289327556748},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z670:AV670)=0,0,IF(MAX($Z672:AU672)>IF(Macro!$Q$20=0,0,AV670/Macro!$Q$20),MAX($Z672:AU672),IF(Macro!$Q$20=0,0,AV670/Macro!$Q$20))))","v":3.342289327556748},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z670:AW670)=0,0,IF(MAX($Z672:AV672)>IF(Macro!$Q$20=0,0,AW670/Macro!$Q$20),MAX($Z672:AV672),IF(Macro!$Q$20=0,0,AW670/Macro!$Q$20))))","v":3.6520624847449348},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z670:AX670)=0,0,IF(MAX($Z672:AW672)>IF(Macro!$Q$20=0,0,AX670/Macro!$Q$20),MAX($Z672:AW672),IF(Macro!$Q$20=0,0,AX670/Macro!$Q$20))))","v":4.4889934708323151},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z670:AY670)=0,0,IF(MAX($Z672:AX672)>IF(Macro!$Q$20=0,0,AY670/Macro!$Q$20),MAX($Z672:AX672),IF(Macro!$Q$20=0,0,AY670/Macro!$Q$20))))","v":4.7172473761288742},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z670:AZ670)=0,0,IF(MAX($Z672:AY672)>IF(Macro!$Q$20=0,0,AZ670/Macro!$Q$20),MAX($Z672:AY672),IF(Macro!$Q$20=0,0,AZ670/Macro!$Q$20))))","v":4.7172473761288742},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z670:BA670)=0,0,IF(MAX($Z672:AZ672)>IF(Macro!$Q$20=0,0,BA670/Macro!$Q$20),MAX($Z672:AZ672),IF(Macro!$Q$20=0,0,BA670/Macro!$Q$20))))","v":4.7172473761288742},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z670:BB670)=0,0,IF(MAX($Z672:BA672)>IF(Macro!$Q$20=0,0,BB670/Macro!$Q$20),MAX($Z672:BA672),IF(Macro!$Q$20=0,0,BB670/Macro!$Q$20))))","v":5.4020090920185497},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z670:BC670)=0,0,IF(MAX($Z672:BB672)>IF(Macro!$Q$20=0,0,BC670/Macro!$Q$20),MAX($Z672:BB672),IF(Macro!$Q$20=0,0,BC670/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z670:BD670)=0,0,IF(MAX($Z672:BC672)>IF(Macro!$Q$20=0,0,BD670/Macro!$Q$20),MAX($Z672:BC672),IF(Macro!$Q$20=0,0,BD670/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z670:BE670)=0,0,IF(MAX($Z672:BD672)>IF(Macro!$Q$20=0,0,BE670/Macro!$Q$20),MAX($Z672:BD672),IF(Macro!$Q$20=0,0,BE670/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z670:BF670)=0,0,IF(MAX($Z672:BE672)>IF(Macro!$Q$20=0,0,BF670/Macro!$Q$20),MAX($Z672:BE672),IF(Macro!$Q$20=0,0,BF670/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z670:BG670)=0,0,IF(MAX($Z672:BF672)>IF(Macro!$Q$20=0,0,BG670/Macro!$Q$20),MAX($Z672:BF672),IF(Macro!$Q$20=0,0,BG670/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z670:BH670)=0,0,IF(MAX($Z672:BG672)>IF(Macro!$Q$20=0,0,BH670/Macro!$Q$20),MAX($Z672:BG672),IF(Macro!$Q$20=0,0,BH670/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z670:BI670)=0,0,IF(MAX($Z672:BH672)>IF(Macro!$Q$20=0,0,BI670/Macro!$Q$20),MAX($Z672:BH672),IF(Macro!$Q$20=0,0,BI670/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z670:BJ670)=0,0,IF(MAX($Z672:BI672)>IF(Macro!$Q$20=0,0,BJ670/Macro!$Q$20),MAX($Z672:BI672),IF(Macro!$Q$20=0,0,BJ670/Macro!$Q$20))))","v":7.2280403343910162},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z670:BK670)=0,0,IF(MAX($Z672:BJ672)>IF(Macro!$Q$20=0,0,BK670/Macro!$Q$20),MAX($Z672:BJ672),IF(Macro!$Q$20=0,0,BK670/Macro!$Q$20))))","v":7.4562942396875753},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z670:BL670)=0,0,IF(MAX($Z672:BK672)>IF(Macro!$Q$20=0,0,BL670/Macro!$Q$20),MAX($Z672:BK672),IF(Macro!$Q$20=0,0,BL670/Macro!$Q$20))))","v":7.4562942396875753},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z670:BM670)=0,0,IF(MAX($Z672:BL672)>IF(Macro!$Q$20=0,0,BM670/Macro!$Q$20),MAX($Z672:BL672),IF(Macro!$Q$20=0,0,BM670/Macro!$Q$20))))","v":7.4562942396875753},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z670:BN670)=0,0,IF(MAX($Z672:BM672)>IF(Macro!$Q$20=0,0,BN670/Macro!$Q$20),MAX($Z672:BM672),IF(Macro!$Q$20=0,0,BN670/Macro!$Q$20))))","v":8.141055955577249},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z670:BO670)=0,0,IF(MAX($Z672:BN672)>IF(Macro!$Q$20=0,0,BO670/Macro!$Q$20),MAX($Z672:BN672),IF(Macro!$Q$20=0,0,BO670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z670:BP670)=0,0,IF(MAX($Z672:BO672)>IF(Macro!$Q$20=0,0,BP670/Macro!$Q$20),MAX($Z672:BO672),IF(Macro!$Q$20=0,0,BP670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z670:BQ670)=0,0,IF(MAX($Z672:BP672)>IF(Macro!$Q$20=0,0,BQ670/Macro!$Q$20),MAX($Z672:BP672),IF(Macro!$Q$20=0,0,BQ670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z670:BR670)=0,0,IF(MAX($Z672:BQ672)>IF(Macro!$Q$20=0,0,BR670/Macro!$Q$20),MAX($Z672:BQ672),IF(Macro!$Q$20=0,0,BR670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z670:BS670)=0,0,IF(MAX($Z672:BR672)>IF(Macro!$Q$20=0,0,BS670/Macro!$Q$20),MAX($Z672:BR672),IF(Macro!$Q$20=0,0,BS670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z670:BT670)=0,0,IF(MAX($Z672:BS672)>IF(Macro!$Q$20=0,0,BT670/Macro!$Q$20),MAX($Z672:BS672),IF(Macro!$Q$20=0,0,BT670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z670:BU670)=0,0,IF(MAX($Z672:BT672)>IF(Macro!$Q$20=0,0,BU670/Macro!$Q$20),MAX($Z672:BT672),IF(Macro!$Q$20=0,0,BU670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z670:BV670)=0,0,IF(MAX($Z672:BU672)>IF(Macro!$Q$20=0,0,BV670/Macro!$Q$20),MAX($Z672:BU672),IF(Macro!$Q$20=0,0,BV670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z670:BW670)=0,0,IF(MAX($Z672:BV672)>IF(Macro!$Q$20=0,0,BW670/Macro!$Q$20),MAX($Z672:BV672),IF(Macro!$Q$20=0,0,BW670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z670:BX670)=0,0,IF(MAX($Z672:BW672)>IF(Macro!$Q$20=0,0,BX670/Macro!$Q$20),MAX($Z672:BW672),IF(Macro!$Q$20=0,0,BX670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z670:BY670)=0,0,IF(MAX($Z672:BX672)>IF(Macro!$Q$20=0,0,BY670/Macro!$Q$20),MAX($Z672:BX672),IF(Macro!$Q$20=0,0,BY670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z670:BZ670)=0,0,IF(MAX($Z672:BY672)>IF(Macro!$Q$20=0,0,BZ670/Macro!$Q$20),MAX($Z672:BY672),IF(Macro!$Q$20=0,0,BZ670/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z670:CA670)=0,0,IF(MAX($Z672:BZ672)>IF(Macro!$Q$20=0,0,CA670/Macro!$Q$20),MAX($Z672:BZ672),IF(Macro!$Q$20=0,0,CA670/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z670:CB670)=0,0,IF(MAX($Z672:CA672)>IF(Macro!$Q$20=0,0,CB670/Macro!$Q$20),MAX($Z672:CA672),IF(Macro!$Q$20=0,0,CB670/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z670:CC670)=0,0,IF(MAX($Z672:CB672)>IF(Macro!$Q$20=0,0,CC670/Macro!$Q$20),MAX($Z672:CB672),IF(Macro!$Q$20=0,0,CC670/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z670:CD670)=0,0,IF(MAX($Z672:CC672)>IF(Macro!$Q$20=0,0,CD670/Macro!$Q$20),MAX($Z672:CC672),IF(Macro!$Q$20=0,0,CD670/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z670:CE670)=0,0,IF(MAX($Z672:CD672)>IF(Macro!$Q$20=0,0,CE670/Macro!$Q$20),MAX($Z672:CD672),IF(Macro!$Q$20=0,0,CE670/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z670:CF670)=0,0,IF(MAX($Z672:CE672)>IF(Macro!$Q$20=0,0,CF670/Macro!$Q$20),MAX($Z672:CE672),IF(Macro!$Q$20=0,0,CF670/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z670:CG670)=0,0,IF(MAX($Z672:CF672)>IF(Macro!$Q$20=0,0,CG670/Macro!$Q$20),MAX($Z672:CF672),IF(Macro!$Q$20=0,0,CG670/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z670:CH670)=0,0,IF(MAX($Z672:CG672)>IF(Macro!$Q$20=0,0,CH670/Macro!$Q$20),MAX($Z672:CG672),IF(Macro!$Q$20=0,0,CH670/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z670:CI670)=0,0,IF(MAX($Z672:CH672)>IF(Macro!$Q$20=0,0,CI670/Macro!$Q$20),MAX($Z672:CH672),IF(Macro!$Q$20=0,0,CI670/Macro!$Q$20))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z670:CJ670)=0,0,IF(MAX($Z672:CI672)>IF(Macro!$Q$20=0,0,CJ670/Macro!$Q$20),MAX($Z672:CI672),IF(Macro!$Q$20=0,0,CJ670/Macro!$Q$20))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z670:CK670)=0,0,IF(MAX($Z672:CJ672)>IF(Macro!$Q$20=0,0,CK670/Macro!$Q$20),MAX($Z672:CJ672),IF(Macro!$Q$20=0,0,CK670/Macro!$Q$20))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z670:CL670)=0,0,IF(MAX($Z672:CK672)>IF(Macro!$Q$20=0,0,CL670/Macro!$Q$20),MAX($Z672:CK672),IF(Macro!$Q$20=0,0,CL670/Macro!$Q$20))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z670:CM670)=0,0,IF(MAX($Z672:CL672)>IF(Macro!$Q$20=0,0,CM670/Macro!$Q$20),MAX($Z672:CL672),IF(Macro!$Q$20=0,0,CM670/Macro!$Q$20))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z670:CN670)=0,0,IF(MAX($Z672:CM672)>IF(Macro!$Q$20=0,0,CN670/Macro!$Q$20),MAX($Z672:CM672),IF(Macro!$Q$20=0,0,CN670/Macro!$Q$20))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z670:CO670)=0,0,IF(MAX($Z672:CN672)>IF(Macro!$Q$20=0,0,CO670/Macro!$Q$20),MAX($Z672:CN672),IF(Macro!$Q$20=0,0,CO670/Macro!$Q$20))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z670:CP670)=0,0,IF(MAX($Z672:CO672)>IF(Macro!$Q$20=0,0,CP670/Macro!$Q$20),MAX($Z672:CO672),IF(Macro!$Q$20=0,0,CP670/Macro!$Q$20))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z670:CQ670)=0,0,IF(MAX($Z672:CP672)>IF(Macro!$Q$20=0,0,CQ670/Macro!$Q$20),MAX($Z672:CP672),IF(Macro!$Q$20=0,0,CQ670/Macro!$Q$20))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z670:CR670)=0,0,IF(MAX($Z672:CQ672)>IF(Macro!$Q$20=0,0,CR670/Macro!$Q$20),MAX($Z672:CQ672),IF(Macro!$Q$20=0,0,CR670/Macro!$Q$20))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z670:CS670)=0,0,IF(MAX($Z672:CR672)>IF(Macro!$Q$20=0,0,CS670/Macro!$Q$20),MAX($Z672:CR672),IF(Macro!$Q$20=0,0,CS670/Macro!$Q$20))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z670:CT670)=0,0,IF(MAX($Z672:CS672)>IF(Macro!$Q$20=0,0,CT670/Macro!$Q$20),MAX($Z672:CS672),IF(Macro!$Q$20=0,0,CT670/Macro!$Q$20))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z670:CU670)=0,0,IF(MAX($Z672:CT672)>IF(Macro!$Q$20=0,0,CU670/Macro!$Q$20),MAX($Z672:CT672),IF(Macro!$Q$20=0,0,CU670/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":678},null,null,null,null,null,{"$f":"IF($R678=\"^\",IF(COUNTIF(Lists!$13:$13,H678)=1,0,1),0)","v":0},{"$f":"Prdction!$H$78","v":"Потребность в производственном персонале"},null,null,null,{"$f":"K616","v":6},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z678:$CV678)","v":342.45064986575562},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z676:AA676)=0,0,IF(MAX($Z678:Z678)>IF(Macro!$Q$20=0,0,AA676/Macro!$Q$20),MAX($Z678:Z678),IF(Macro!$Q$20=0,0,AA676/Macro!$Q$20))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z676:AB676)=0,0,IF(MAX($Z678:AA678)>IF(Macro!$Q$20=0,0,AB676/Macro!$Q$20),MAX($Z678:AA678),IF(Macro!$Q$20=0,0,AB676/Macro!$Q$20))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z676:AC676)=0,0,IF(MAX($Z678:AB678)>IF(Macro!$Q$20=0,0,AC676/Macro!$Q$20),MAX($Z678:AB678),IF(Macro!$Q$20=0,0,AC676/Macro!$Q$20))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z676:AD676)=0,0,IF(MAX($Z678:AC678)>IF(Macro!$Q$20=0,0,AD676/Macro!$Q$20),MAX($Z678:AC678),IF(Macro!$Q$20=0,0,AD676/Macro!$Q$20))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z676:AE676)=0,0,IF(MAX($Z678:AD678)>IF(Macro!$Q$20=0,0,AE676/Macro!$Q$20),MAX($Z678:AD678),IF(Macro!$Q$20=0,0,AE676/Macro!$Q$20))))","v":9.1530388088845477E-2},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z676:AF676)=0,0,IF(MAX($Z678:AE678)>IF(Macro!$Q$20=0,0,AF676/Macro!$Q$20),MAX($Z678:AE678),IF(Macro!$Q$20=0,0,AF676/Macro!$Q$20))))","v":0.23597678179155479},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z676:AG676)=0,0,IF(MAX($Z678:AF678)>IF(Macro!$Q$20=0,0,AG676/Macro!$Q$20),MAX($Z678:AF678),IF(Macro!$Q$20=0,0,AG676/Macro!$Q$20))))","v":0.32950939711984384},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z676:AH676)=0,0,IF(MAX($Z678:AG678)>IF(Macro!$Q$20=0,0,AH676/Macro!$Q$20),MAX($Z678:AG678),IF(Macro!$Q$20=0,0,AH676/Macro!$Q$20))))","v":0.40902642177202819},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z676:AI676)=0,0,IF(MAX($Z678:AH678)>IF(Macro!$Q$20=0,0,AI676/Macro!$Q$20),MAX($Z678:AH678),IF(Macro!$Q$20=0,0,AI676/Macro!$Q$20))))","v":0.40902642177202819},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z676:AJ676)=0,0,IF(MAX($Z678:AI678)>IF(Macro!$Q$20=0,0,AJ676/Macro!$Q$20),MAX($Z678:AI678),IF(Macro!$Q$20=0,0,AJ676/Macro!$Q$20))))","v":0.58350622406638997},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z676:AK676)=0,0,IF(MAX($Z678:AJ678)>IF(Macro!$Q$20=0,0,AK676/Macro!$Q$20),MAX($Z678:AJ678),IF(Macro!$Q$20=0,0,AK676/Macro!$Q$20))))","v":1.0983646570661458},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z676:AL676)=0,0,IF(MAX($Z678:AK678)>IF(Macro!$Q$20=0,0,AL676/Macro!$Q$20),MAX($Z678:AK678),IF(Macro!$Q$20=0,0,AL676/Macro!$Q$20))))","v":1.5657417012448134},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z676:AM676)=0,0,IF(MAX($Z678:AL678)>IF(Macro!$Q$20=0,0,AM676/Macro!$Q$20),MAX($Z678:AL678),IF(Macro!$Q$20=0,0,AM676/Macro!$Q$20))))","v":1.8740846961191118},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z676:AN676)=0,0,IF(MAX($Z678:AM678)>IF(Macro!$Q$20=0,0,AN676/Macro!$Q$20),MAX($Z678:AM678),IF(Macro!$Q$20=0,0,AN676/Macro!$Q$20))))","v":2.0488505308762508},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z676:AO676)=0,0,IF(MAX($Z678:AN678)>IF(Macro!$Q$20=0,0,AO676/Macro!$Q$20),MAX($Z678:AN678),IF(Macro!$Q$20=0,0,AO676/Macro!$Q$20))))","v":2.0488505308762508},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z676:AP676)=0,0,IF(MAX($Z678:AO678)>IF(Macro!$Q$20=0,0,AP676/Macro!$Q$20),MAX($Z678:AO678),IF(Macro!$Q$20=0,0,AP676/Macro!$Q$20))))","v":2.6629622284598486},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z676:AQ676)=0,0,IF(MAX($Z678:AP678)>IF(Macro!$Q$20=0,0,AQ676/Macro!$Q$20),MAX($Z678:AP678),IF(Macro!$Q$20=0,0,AQ676/Macro!$Q$20))))","v":3.3042470100073222},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z676:AR676)=0,0,IF(MAX($Z678:AQ678)>IF(Macro!$Q$20=0,0,AR676/Macro!$Q$20),MAX($Z678:AQ678),IF(Macro!$Q$20=0,0,AR676/Macro!$Q$20))))","v":3.342289327556748},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z676:AS676)=0,0,IF(MAX($Z678:AR678)>IF(Macro!$Q$20=0,0,AS676/Macro!$Q$20),MAX($Z678:AR678),IF(Macro!$Q$20=0,0,AS676/Macro!$Q$20))))","v":3.342289327556748},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z676:AT676)=0,0,IF(MAX($Z678:AS678)>IF(Macro!$Q$20=0,0,AT676/Macro!$Q$20),MAX($Z678:AS678),IF(Macro!$Q$20=0,0,AT676/Macro!$Q$20))))","v":3.342289327556748},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z676:AU676)=0,0,IF(MAX($Z678:AT678)>IF(Macro!$Q$20=0,0,AU676/Macro!$Q$20),MAX($Z678:AT678),IF(Macro!$Q$20=0,0,AU676/Macro!$Q$20))))","v":3.342289327556748},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z676:AV676)=0,0,IF(MAX($Z678:AU678)>IF(Macro!$Q$20=0,0,AV676/Macro!$Q$20),MAX($Z678:AU678),IF(Macro!$Q$20=0,0,AV676/Macro!$Q$20))))","v":3.342289327556748},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z676:AW676)=0,0,IF(MAX($Z678:AV678)>IF(Macro!$Q$20=0,0,AW676/Macro!$Q$20),MAX($Z678:AV678),IF(Macro!$Q$20=0,0,AW676/Macro!$Q$20))))","v":3.6520624847449348},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z676:AX676)=0,0,IF(MAX($Z678:AW678)>IF(Macro!$Q$20=0,0,AX676/Macro!$Q$20),MAX($Z678:AW678),IF(Macro!$Q$20=0,0,AX676/Macro!$Q$20))))","v":4.4889934708323151},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z676:AY676)=0,0,IF(MAX($Z678:AX678)>IF(Macro!$Q$20=0,0,AY676/Macro!$Q$20),MAX($Z678:AX678),IF(Macro!$Q$20=0,0,AY676/Macro!$Q$20))))","v":4.7172473761288742},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z676:AZ676)=0,0,IF(MAX($Z678:AY678)>IF(Macro!$Q$20=0,0,AZ676/Macro!$Q$20),MAX($Z678:AY678),IF(Macro!$Q$20=0,0,AZ676/Macro!$Q$20))))","v":4.7172473761288742},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z676:BA676)=0,0,IF(MAX($Z678:AZ678)>IF(Macro!$Q$20=0,0,BA676/Macro!$Q$20),MAX($Z678:AZ678),IF(Macro!$Q$20=0,0,BA676/Macro!$Q$20))))","v":4.7172473761288742},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z676:BB676)=0,0,IF(MAX($Z678:BA678)>IF(Macro!$Q$20=0,0,BB676/Macro!$Q$20),MAX($Z678:BA678),IF(Macro!$Q$20=0,0,BB676/Macro!$Q$20))))","v":5.4020090920185497},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z676:BC676)=0,0,IF(MAX($Z678:BB678)>IF(Macro!$Q$20=0,0,BC676/Macro!$Q$20),MAX($Z678:BB678),IF(Macro!$Q$20=0,0,BC676/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z676:BD676)=0,0,IF(MAX($Z678:BC678)>IF(Macro!$Q$20=0,0,BD676/Macro!$Q$20),MAX($Z678:BC678),IF(Macro!$Q$20=0,0,BD676/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z676:BE676)=0,0,IF(MAX($Z678:BD678)>IF(Macro!$Q$20=0,0,BE676/Macro!$Q$20),MAX($Z678:BD678),IF(Macro!$Q$20=0,0,BE676/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z676:BF676)=0,0,IF(MAX($Z678:BE678)>IF(Macro!$Q$20=0,0,BF676/Macro!$Q$20),MAX($Z678:BE678),IF(Macro!$Q$20=0,0,BF676/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z676:BG676)=0,0,IF(MAX($Z678:BF678)>IF(Macro!$Q$20=0,0,BG676/Macro!$Q$20),MAX($Z678:BF678),IF(Macro!$Q$20=0,0,BG676/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z676:BH676)=0,0,IF(MAX($Z678:BG678)>IF(Macro!$Q$20=0,0,BH676/Macro!$Q$20),MAX($Z678:BG678),IF(Macro!$Q$20=0,0,BH676/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z676:BI676)=0,0,IF(MAX($Z678:BH678)>IF(Macro!$Q$20=0,0,BI676/Macro!$Q$20),MAX($Z678:BH678),IF(Macro!$Q$20=0,0,BI676/Macro!$Q$20))))","v":6.4345862826458369},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z676:BJ676)=0,0,IF(MAX($Z678:BI678)>IF(Macro!$Q$20=0,0,BJ676/Macro!$Q$20),MAX($Z678:BI678),IF(Macro!$Q$20=0,0,BJ676/Macro!$Q$20))))","v":7.2280403343910162},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z676:BK676)=0,0,IF(MAX($Z678:BJ678)>IF(Macro!$Q$20=0,0,BK676/Macro!$Q$20),MAX($Z678:BJ678),IF(Macro!$Q$20=0,0,BK676/Macro!$Q$20))))","v":7.4562942396875753},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z676:BL676)=0,0,IF(MAX($Z678:BK678)>IF(Macro!$Q$20=0,0,BL676/Macro!$Q$20),MAX($Z678:BK678),IF(Macro!$Q$20=0,0,BL676/Macro!$Q$20))))","v":7.4562942396875753},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z676:BM676)=0,0,IF(MAX($Z678:BL678)>IF(Macro!$Q$20=0,0,BM676/Macro!$Q$20),MAX($Z678:BL678),IF(Macro!$Q$20=0,0,BM676/Macro!$Q$20))))","v":7.4562942396875753},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z676:BN676)=0,0,IF(MAX($Z678:BM678)>IF(Macro!$Q$20=0,0,BN676/Macro!$Q$20),MAX($Z678:BM678),IF(Macro!$Q$20=0,0,BN676/Macro!$Q$20))))","v":8.141055955577249},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z676:BO676)=0,0,IF(MAX($Z678:BN678)>IF(Macro!$Q$20=0,0,BO676/Macro!$Q$20),MAX($Z678:BN678),IF(Macro!$Q$20=0,0,BO676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z676:BP676)=0,0,IF(MAX($Z678:BO678)>IF(Macro!$Q$20=0,0,BP676/Macro!$Q$20),MAX($Z678:BO678),IF(Macro!$Q$20=0,0,BP676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z676:BQ676)=0,0,IF(MAX($Z678:BP678)>IF(Macro!$Q$20=0,0,BQ676/Macro!$Q$20),MAX($Z678:BP678),IF(Macro!$Q$20=0,0,BQ676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z676:BR676)=0,0,IF(MAX($Z678:BQ678)>IF(Macro!$Q$20=0,0,BR676/Macro!$Q$20),MAX($Z678:BQ678),IF(Macro!$Q$20=0,0,BR676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z676:BS676)=0,0,IF(MAX($Z678:BR678)>IF(Macro!$Q$20=0,0,BS676/Macro!$Q$20),MAX($Z678:BR678),IF(Macro!$Q$20=0,0,BS676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z676:BT676)=0,0,IF(MAX($Z678:BS678)>IF(Macro!$Q$20=0,0,BT676/Macro!$Q$20),MAX($Z678:BS678),IF(Macro!$Q$20=0,0,BT676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z676:BU676)=0,0,IF(MAX($Z678:BT678)>IF(Macro!$Q$20=0,0,BU676/Macro!$Q$20),MAX($Z678:BT678),IF(Macro!$Q$20=0,0,BU676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z676:BV676)=0,0,IF(MAX($Z678:BU678)>IF(Macro!$Q$20=0,0,BV676/Macro!$Q$20),MAX($Z678:BU678),IF(Macro!$Q$20=0,0,BV676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z676:BW676)=0,0,IF(MAX($Z678:BV678)>IF(Macro!$Q$20=0,0,BW676/Macro!$Q$20),MAX($Z678:BV678),IF(Macro!$Q$20=0,0,BW676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z676:BX676)=0,0,IF(MAX($Z678:BW678)>IF(Macro!$Q$20=0,0,BX676/Macro!$Q$20),MAX($Z678:BW678),IF(Macro!$Q$20=0,0,BX676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z676:BY676)=0,0,IF(MAX($Z678:BX678)>IF(Macro!$Q$20=0,0,BY676/Macro!$Q$20),MAX($Z678:BX678),IF(Macro!$Q$20=0,0,BY676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z676:BZ676)=0,0,IF(MAX($Z678:BY678)>IF(Macro!$Q$20=0,0,BZ676/Macro!$Q$20),MAX($Z678:BY678),IF(Macro!$Q$20=0,0,BZ676/Macro!$Q$20))))","v":9.5649255552843524},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z676:CA676)=0,0,IF(MAX($Z678:BZ678)>IF(Macro!$Q$20=0,0,CA676/Macro!$Q$20),MAX($Z678:BZ678),IF(Macro!$Q$20=0,0,CA676/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z676:CB676)=0,0,IF(MAX($Z678:CA678)>IF(Macro!$Q$20=0,0,CB676/Macro!$Q$20),MAX($Z678:CA678),IF(Macro!$Q$20=0,0,CB676/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z676:CC676)=0,0,IF(MAX($Z678:CB678)>IF(Macro!$Q$20=0,0,CC676/Macro!$Q$20),MAX($Z678:CB678),IF(Macro!$Q$20=0,0,CC676/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z676:CD676)=0,0,IF(MAX($Z678:CC678)>IF(Macro!$Q$20=0,0,CD676/Macro!$Q$20),MAX($Z678:CC678),IF(Macro!$Q$20=0,0,CD676/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z676:CE676)=0,0,IF(MAX($Z678:CD678)>IF(Macro!$Q$20=0,0,CE676/Macro!$Q$20),MAX($Z678:CD678),IF(Macro!$Q$20=0,0,CE676/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z676:CF676)=0,0,IF(MAX($Z678:CE678)>IF(Macro!$Q$20=0,0,CF676/Macro!$Q$20),MAX($Z678:CE678),IF(Macro!$Q$20=0,0,CF676/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z676:CG676)=0,0,IF(MAX($Z678:CF678)>IF(Macro!$Q$20=0,0,CG676/Macro!$Q$20),MAX($Z678:CF678),IF(Macro!$Q$20=0,0,CG676/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z676:CH676)=0,0,IF(MAX($Z678:CG678)>IF(Macro!$Q$20=0,0,CH676/Macro!$Q$20),MAX($Z678:CG678),IF(Macro!$Q$20=0,0,CH676/Macro!$Q$20))))","v":10.477941176470587},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z676:CI676)=0,0,IF(MAX($Z678:CH678)>IF(Macro!$Q$20=0,0,CI676/Macro!$Q$20),MAX($Z678:CH678),IF(Macro!$Q$20=0,0,CI676/Macro!$Q$20))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z676:CJ676)=0,0,IF(MAX($Z678:CI678)>IF(Macro!$Q$20=0,0,CJ676/Macro!$Q$20),MAX($Z678:CI678),IF(Macro!$Q$20=0,0,CJ676/Macro!$Q$20))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z676:CK676)=0,0,IF(MAX($Z678:CJ678)>IF(Macro!$Q$20=0,0,CK676/Macro!$Q$20),MAX($Z678:CJ678),IF(Macro!$Q$20=0,0,CK676/Macro!$Q$20))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z676:CL676)=0,0,IF(MAX($Z678:CK678)>IF(Macro!$Q$20=0,0,CL676/Macro!$Q$20),MAX($Z678:CK678),IF(Macro!$Q$20=0,0,CL676/Macro!$Q$20))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z676:CM676)=0,0,IF(MAX($Z678:CL678)>IF(Macro!$Q$20=0,0,CM676/Macro!$Q$20),MAX($Z678:CL678),IF(Macro!$Q$20=0,0,CM676/Macro!$Q$20))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z676:CN676)=0,0,IF(MAX($Z678:CM678)>IF(Macro!$Q$20=0,0,CN676/Macro!$Q$20),MAX($Z678:CM678),IF(Macro!$Q$20=0,0,CN676/Macro!$Q$20))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z676:CO676)=0,0,IF(MAX($Z678:CN678)>IF(Macro!$Q$20=0,0,CO676/Macro!$Q$20),MAX($Z678:CN678),IF(Macro!$Q$20=0,0,CO676/Macro!$Q$20))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z676:CP676)=0,0,IF(MAX($Z678:CO678)>IF(Macro!$Q$20=0,0,CP676/Macro!$Q$20),MAX($Z678:CO678),IF(Macro!$Q$20=0,0,CP676/Macro!$Q$20))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z676:CQ676)=0,0,IF(MAX($Z678:CP678)>IF(Macro!$Q$20=0,0,CQ676/Macro!$Q$20),MAX($Z678:CP678),IF(Macro!$Q$20=0,0,CQ676/Macro!$Q$20))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z676:CR676)=0,0,IF(MAX($Z678:CQ678)>IF(Macro!$Q$20=0,0,CR676/Macro!$Q$20),MAX($Z678:CQ678),IF(Macro!$Q$20=0,0,CR676/Macro!$Q$20))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z676:CS676)=0,0,IF(MAX($Z678:CR678)>IF(Macro!$Q$20=0,0,CS676/Macro!$Q$20),MAX($Z678:CR678),IF(Macro!$Q$20=0,0,CS676/Macro!$Q$20))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z676:CT676)=0,0,IF(MAX($Z678:CS678)>IF(Macro!$Q$20=0,0,CT676/Macro!$Q$20),MAX($Z678:CS678),IF(Macro!$Q$20=0,0,CT676/Macro!$Q$20))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z676:CU676)=0,0,IF(MAX($Z678:CT678)>IF(Macro!$Q$20=0,0,CU676/Macro!$Q$20),MAX($Z678:CT678),IF(Macro!$Q$20=0,0,CU676/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":683}]
[{"$f":"ROW()","v":688},null,null,null,null,null,{"$f":"IF($R688=\"^\",IF(COUNTIF(Lists!$13:$13,H688)=1,0,1),0)","v":0},{"$f":"Prdction!$H$88","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K616","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z688:$CV688)","v":849141.37842323689},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($AA618:AA618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AA$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($AA618:AB618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AB$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($AA618:AC618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AC$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($AA618:AD618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AD$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($AA618:AE618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AE$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":274.93443983402511},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($AA618:AF618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AF$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":708.81535269709605},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($AA618:AG618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AG$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":990.76780082987671},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($AA618:AH618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AH$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1229.8593360995862},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($AA618:AI618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AI$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1011.4087966804988},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($AA618:AJ618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AJ$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":1756.262240663902},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($AA618:AK618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AK$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":3305.9053941908742},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($AA618:AL618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AL$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4712.6370124481373},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($AA618:AM618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AM$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5646.410290456437},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($AA618:AN618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AN$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6172.9604564315414},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($AA618:AO618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AO$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":5239.6481327800875},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($AA618:AP618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AP$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8031.3236514522905},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($AA618:AQ618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AQ$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":9965.397510373452},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($AA618:AR618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AR$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":10080.1307053942},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($AA618:AS618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AS$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8662.9025726141153},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($AA618:AT618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AT$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":7711.2958506224131},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($AA618:AU618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AU$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":4922.1037344398383},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($AA618:AV618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AV$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":6963.593029045649},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($AA618:AW618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AW$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11036.638008298763},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($AA618:AX618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AX$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13565.867551867232},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($AA618:AY618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AY$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":14270.028049792541},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($AA618:AZ618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,AZ$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13891.905186722004},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($AA618:BA618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BA$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11179.284647302913},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($AA618:BB618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BB$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":16357.940414937775},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($AA618:BC618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BC$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19484.709709543586},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($AA618:BD618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BD$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19007.465975103751},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($AA618:BE618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BE$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15814.307053941924},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($AA618:BF618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BF$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":13672.786307053953},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($AA618:BG618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BG$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":8500.1900414937827},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($AA618:BH618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BH$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11740.732282157685},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($AA618:BI618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BI$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":18204.730954356863},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($AA618:BJ618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BJ$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21931.424066390056},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($AA618:BK618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BK$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":22646.710207468903},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($AA618:BL618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BL$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":21672.835643153547},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($AA618:BM618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BM$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":17166.602489626574},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($AA618:BN618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BN$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":24751.311037344418},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($AA618:BO618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BO$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29080.312033195045},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($AA618:BP618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BP$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":28006.323236514545},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($AA618:BQ618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BQ$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23022.929128630727},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($AA618:BR618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BR$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19681.958091286324},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($AA618:BS618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BS$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11958.03000000001},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($AA618:BT618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BT$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15960.000000000015},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($AA618:BU618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BU$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23940.000000000022},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($AA618:BV618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BV$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27930.000000000025},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($AA618:BW618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BW$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27930.000000000025},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($AA618:BX618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BX$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":25935.000000000022},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($AA618:BY618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BY$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19950.000000000015},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($AA618:BZ618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,BZ$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27930.000000000025},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($AA618:CA618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CA$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":31920.000000000029},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($AA618:CB618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CB$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":29925.000000000025},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($AA618:CC618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CC$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23940.000000000022},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($AA618:CD618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CD$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":19950.000000000015},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($AA618:CE618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CE$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":11970.000000000011},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($AA618:CF618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CF$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":15960.000000000015},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($AA618:CG618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CG$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":23940.000000000022},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($AA618:CH618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CH$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":27930.000000000025},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($AA618:CI618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CI$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($AA618:CJ618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CJ$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($AA618:CK618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CK$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($AA618:CL618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CL$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($AA618:CM618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CM$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($AA618:CN618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CN$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($AA618:CO618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CO$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($AA618:CP618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CP$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($AA618:CQ618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CQ$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($AA618:CR618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CR$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($AA618:CS618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CS$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($AA618:CT618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CT$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($AA618:CU618,INDIRECT(ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,CU$15),4,1)&\":\"&ADDRESS($A651,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,MAX($Z$2:$CV$2)),4,1))))","v":0}]
[{"$f":"ROW()","v":694},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":699}]
[{"$f":"ROW()","v":704},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":705}]
[{"$f":"ROW()","v":710},null,null,null,null,null,{"$f":"IF($R710=\"^\",IF(COUNTIF(Lists!$13:$13,H710)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-12-01","^",{"$f":"IF(G710<>0,1,IF(OR($Q710=\"\",$Q710=0),0,IF($R710=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H710))),$Q710)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":716},null,null,null,null,null,{"$f":"IF($R716=\"^\",IF(COUNTIF(Lists!$13:$13,H716)=1,0,1),0)","v":0},{"$f":"H709","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$312","v":"Ежегодная индексация расхода"},null,null,null,{"$f":"Mrkting!$M$289","v":"%г"},null,null,"*",0.2,null,{"$f":"IF(G716<>0,1,IF(OR($Q716=\"\",$Q716=0),0,IF($R716=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H716))),$Q716)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":721},null,null,null,null,null,{"$f":"IF($R721=\"^\",IF(COUNTIF(Lists!$13:$13,H721)=1,0,1),0)","v":0},{"$f":"H718","v":"Прочие производственные расходы"},{"$f":"I719","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G721<>0,1,IF(OR($Q721=\"\",$Q721=0),0,IF($R721=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H721))),$Q721)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":726}]
[{"$f":"ROW()","v":732},null,null,null,null,null,{"$f":"IF($R732=\"^\",IF(COUNTIF(Lists!$13:$13,H732)=1,0,1),0)","v":0},{"$f":"Prdction!$H$132","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K616&\" блока производства\"","v":"конец 6 блока производства"}]
[{"$f":"ROW()","v":737},null,null,null,null,null,{"$f":"IF($R737=\"^\",IF(COUNTIF(Lists!$13:$13,H737)=1,0,1),0)","v":0},{"$f":"H736","v":"Базовый прайс-лист на производственные расходы"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,null,{"$f":"IF(OR($I737=\"\",$I737=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I737)=0),\"\",Mrkting!$M$107&\" // \"&INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I737)))","v":"руб. // гр"},null,null,"*",{"$f":"1.32/10","v":0.13200000000000001},null,{"$f":"IF(G737<>0,1,IF(OR($Q737=\"\",$Q737=0),0,IF($R737=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H737))),$Q737)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z737:$CV737,$Z737:$CV737,\">\"&0)=0,0,AVERAGEIFS($Z737:$CV737,$Z737:$CV737,\">\"&0))","v":0.15132320691141371},null,null,{"$f":"IF(AA$11=\"\",0,$Q737*POWER((1+$Q742),INT((AA$2-1)/IF($Q743=0,1,$Q743))))","v":0.13200000000000001},{"$f":"IF(AB$11=\"\",0,$Q737*POWER((1+$Q742),INT((AB$2-1)/IF($Q743=0,1,$Q743))))","v":0.13200000000000001},0.13200000000000001,0.13200000000000001,0.13200000000000001,0.13200000000000001,0.13596,0.13596,0.13596,0.13596,0.13596,0.13596,0.14003879999999999,0.14003879999999999,0.14003879999999999,0.14003879999999999,0.14003879999999999,0.14003879999999999,0.144239964,0.144239964,0.144239964,0.144239964,0.144239964,0.144239964,0.14856716292,0.14856716292,0.14856716292,0.14856716292,0.14856716292,0.14856716292,0.1530241778076,0.1530241778076,0.1530241778076,0.1530241778076,0.1530241778076,0.1530241778076,0.15761490314182799,0.15761490314182799,0.15761490314182799,0.15761490314182799,0.15761490314182799,0.15761490314182799,0.16234335023608285,0.16234335023608285,0.16234335023608285,0.16234335023608285,0.16234335023608285,0.16234335023608285,0.1672136507431653,0.1672136507431653,0.1672136507431653,0.1672136507431653,0.1672136507431653,0.1672136507431653,0.17223006026546028,0.17223006026546028,0.17223006026546028,0.17223006026546028,0.17223006026546028,0.17223006026546028,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q737*POWER((1+$Q742),INT((CN$2-1)/IF($Q743=0,1,$Q743))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":742},null,null,null,null,null,{"$f":"IF($R742=\"^\",IF(COUNTIF(Lists!$13:$13,H742)=1,0,1),0)","v":0},{"$f":"H741","v":"Индексация прайс-листа"},{"$f":"Mrkting!$I$104","v":"Процент индексации/прироста"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.03,null,{"$f":"IF(G742<>0,1,IF(OR($Q742=\"\",$Q742=0),0,IF($R742=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H742))),$Q742)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":748},null,null,null,null,null,{"$f":"IF($R748=\"^\",IF(COUNTIF(Lists!$13:$13,H748)=1,0,1),0)","v":0},{"$f":"H745","v":"Натуральный поток закупок"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,null,{"$f":"IF(OR($I748=\"\",$I748=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I748)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I748)))","v":"шт"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z748:$CV748)","v":49273997.302904561},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AA$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,AA$2+INT($Q37))+IF(AA$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AA$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,AA$2+INT($Q157))+IF(AA$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AA$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,AA$2+INT($Q277))+IF(AA$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q397))+($Q397-INT($Q397))*SUMIFS($Z391:$CV391,$Z$2:$CV$2,INT($Q397)+1),0)+($Q397-INT($Q397))*SUMIFS($Z391:$CV391,$Z$2:$CV$2,AA$2+INT($Q397)+1)+(INT($Q397)+1-$Q397)*SUMIFS($Z391:$CV391,$Z$2:$CV$2,AA$2+INT($Q397))+IF(AA$2=1,SUMIFS($Z511:$CV511,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q517))+($Q517-INT($Q517))*SUMIFS($Z511:$CV511,$Z$2:$CV$2,INT($Q517)+1),0)+($Q517-INT($Q517))*SUMIFS($Z511:$CV511,$Z$2:$CV$2,AA$2+INT($Q517)+1)+(INT($Q517)+1-$Q517)*SUMIFS($Z511:$CV511,$Z$2:$CV$2,AA$2+INT($Q517))+IF(AA$2=1,SUMIFS($Z631:$CV631,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q637))+($Q637-INT($Q637))*SUMIFS($Z631:$CV631,$Z$2:$CV$2,INT($Q637)+1),0)+($Q637-INT($Q637))*SUMIFS($Z631:$CV631,$Z$2:$CV$2,AA$2+INT($Q637)+1)+(INT($Q637)+1-$Q637)*SUMIFS($Z631:$CV631,$Z$2:$CV$2,AA$2+INT($Q637)))","v":0},6307.0539419087136,22501.037344398341,42379.668049792534,59893.775933609963,63972.614107883819,79162.655601659746,128643.98340248961,205632.78008298756,278912.03319502075,330284.02489626553,332931.53526970954,382317.84232365148,477365.14522821573,559896.8879668049,555028.6307053942,502561.82572614105,398889.62655601656,369987.55186721985,472619.08713692939,648578.00829875516,774159.33609958494,813889.83402489603,752518.2572614107,804070.53941908712,956448.96265560179,1082830.4979253111,1039504.9792531119,912394.19087136909,705128.6307053942,634505.39419087139,787088.79668049782,1058694.1908713693,1241606.6390041495,1283181.9502074686,1168026.9709543565,1225823.2365145225,1435532.7800829874,1605764.1078838173,1523981.3278008299,1322226.5560165974,1007997.3029045642,882207.05394190864,1052600,1372750,1564650,1570825,1390800,1411700,1603600,1750375,1621649.9999999998,1371799.9999999998,1025050,885400,1052600,1372750,932899.99999999988,359100,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q37))+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,INT($Q37)+1),0)+($Q37-INT($Q37))*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CM$2+INT($Q37)+1)+(INT($Q37)+1-$Q37)*SUMIFS($Z31:$CV31,$Z$2:$CV$2,CM$2+INT($Q37))+IF(CM$2=1,SUMIFS($Z151:$CV151,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q157))+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,INT($Q157)+1),0)+($Q157-INT($Q157))*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CM$2+INT($Q157)+1)+(INT($Q157)+1-$Q157)*SUMIFS($Z151:$CV151,$Z$2:$CV$2,CM$2+INT($Q157))+IF(CM$2=1,SUMIFS($Z271:$CV271,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q277))+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,INT($Q277)+1),0)+($Q277-INT($Q277))*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CM$2+INT($Q277)+1)+(INT($Q277)+1-$Q277)*SUMIFS($Z271:$CV271,$Z$2:$CV$2,CM$2+INT($Q277))+IF(CM$2=1,SUMIFS($Z31:$CV31,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q397))+($Q397-INT($Q397))*SUMIFS($Z391:$CV391,$Z$2:$CV$2,INT($Q397)+1),0)+($Q397-INT($Q397))*SUMIFS($Z391:$CV391,$Z$2:$CV$2,CM$2+INT($Q397)+1)+(INT($Q397)+1-$Q397)*SUMIFS($Z391:$CV391,$Z$2:$CV$2,CM$2+INT($Q397))+IF(CM$2=1,SUMIFS($Z511:$CV511,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q517))+($Q517-INT($Q517))*SUMIFS($Z511:$CV511,$Z$2:$CV$2,INT($Q517)+1),0)+($Q517-INT($Q517))*SUMIFS($Z511:$CV511,$Z$2:$CV$2,CM$2+INT($Q517)+1)+(INT($Q517)+1-$Q517)*SUMIFS($Z511:$CV511,$Z$2:$CV$2,CM$2+INT($Q517))+IF(CM$2=1,SUMIFS($Z631:$CV631,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q637))+($Q637-INT($Q637))*SUMIFS($Z631:$CV631,$Z$2:$CV$2,INT($Q637)+1),0)+($Q637-INT($Q637))*SUMIFS($Z631:$CV631,$Z$2:$CV$2,CM$2+INT($Q637)+1)+(INT($Q637)+1-$Q637)*SUMIFS($Z631:$CV631,$Z$2:$CV$2,CM$2+INT($Q637)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":750}]
[{"$f":"ROW()","v":751},null,null,null,null,null,{"$f":"IF($R751=\"^\",IF(COUNTIF(Lists!$13:$13,H751)=1,0,1),0)","v":0},{"$f":"Items!$AL$13","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z751:$CV751)","v":1672884727.0397897},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA752:AA755))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB752:AB755))","v":144978.79672791934},540574.95162418496,1100084.4082442205,1630245.7957285123,1811443.5651310014,2265146.94047751,3447890.8185164663,5588741.2984222174,7827275.5151052037,9470226.4446611125,9806853.3618485127,11354712.118578924,13686673.774232788,16576621.594000248,16956663.636905491,15578193.869652554,12604529.466694901,11751868.08419079,13792804.053892802,19116981.84145505,23562066.485007972,25280268.691481769,23882955.942272548,25574732.89184434,29282360.291944899,34227521.245024718,33895775.819988102,30175566.890697289,23754016.118263349,21491986.415842324,24452675.428928804,33206992.880849935,40217624.917407043,42415311.062100641,39441826.585622966,41484639.725440979,46726840.154953718,53966820.933609918,52835182.82330697,46493123.384499572,36122255.572355367,31884113.173828702,34871096.296597391,45900348.759088472,54049487.948208027,55380589.558597155,50085679.405265138,50966369.04825297,55613930.645071581,62693551.292746618,59924821.210633524,51418984.168754824,39111913.623398744,33997987.089170486,36994746.061060168,48695679.998516954,38393326.783410922,19359047.379654165,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN752:CN755))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":752},null,null,null,null,null,{"$f":"IF($R752=\"^\",IF(COUNTIF(Lists!$13:$13,H752)=1,0,1),0)","v":0},{"$f":"H751","v":"Прямые производственные расходы"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z752:$CV752)","v":160832054.55767798},null,null,{"$f":"IF(AA$11=\"\",0,AA737*AA746)","v":0},{"$f":"IF(AB$11=\"\",0,AB737*AB746)","v":10011.142904564316},45665.056307053943,101565.43752697097,153176.73453112037,177129.54791701247,206880.08873975097,308378.17834954342,515936.18395867216,738161.3174250623,902144.85019543569,956039.84805360984,1049676.3426868655,1285230.9929877408,1590747.9725384882,1651201.4508183482,1512137.4303987704,1253826.7203110636,1099038.1898446083,1261732.7445166444,1796576.1954740379,2252920.1570590083,2435330.2101632319,2337595.6276236149,2376827.5034650802,2762493.1468657339,3296026.3436351242,3309121.4537664792,2935628.4876340623,2366243.9027290498,2014875.3209453344,2243006.1532870154,3127885.153793945,3852520.0976783223,4092281.7869537855,3864974.0249953321,3861732.625509561,4414919.1535269637,5203107.838343299,5162852.1206208821,4526892.5252173748,3603115.4659553999,2998818.4113027849,3211706.2760691503,4339041.0658341916,5193071.6371935401,5357283.1941183023,4918296.1010046564,4758986.3225567285,5270460.315321588,6059377.3711769683,5867093.0015471661,5015827.7442006096,3903174.693260117,3198106.3180925502,3407299.1882817615,4603288.6667434936,4200939.181161359,1873679.5445589949,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN737*CN746)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":753},null,null,null,null,null,{"$f":"IF($R753=\"^\",IF(COUNTIF(Lists!$13:$13,H753)=1,0,1),0)","v":0},{"$f":"H752","v":"Прямые производственные расходы"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z753:$CV753)","v":1277486314.6341574},null,null,{"$f":"IF(AA$11=\"\",0,AA738*AA747)","v":0},109739.43805572018,404905.74593953765,829000.29851807945,1237493.957462952,1378423.5607824537,1732116.7106589209,2609499.4285486657,4225598.0605216362,5939996.6209166562,7207311.4118930632,7479135.5884836987,8682631.7802074105,10375696.050954591,12609895.187685827,12950142.688825732,11933385.075602332,9657974.7271307241,9035648.343989335,10465296.760456655,14485530.840883916,17925367.092516601,19287500.894660447,18256172.243838977,19577951.484468721,22213900.209942203,26056553.840783101,25906766.317468639,23132307.602989037,18213258.271365669,16534848.480941074,18559862.73098705,25169840.814699214,30607655.271423642,32372791.005205926,30160599.018585455,31768118.897136308,35455516.150223754,41094247.812456571,40393477.085374504,35651000.236309201,27704734.128687039,24545281.164379429,26481129.097543366,34808070.298206314,41159127.7368664,42295639.905854762,38325349.016128838,39054185.430116653,42217900.319697268,47764883.196734264,45840697.39915745,39452135.633964092,30014728.242433127,26178896.063228279,28093829.859583758,36927881.779367082,29323495.989472356,15611191.633842845,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":754},null,null,null,null,null,{"$f":"IF($R754=\"^\",IF(COUNTIF(Lists!$13:$13,H754)=1,0,1),0)","v":0},{"$f":"H753","v":"Прямые производственные расходы"},{"$f":"Items!$AL$18","v":"Упаковка"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z754:$CV754)","v":234566357.84795421},null,null,0,{"$f":"IF(AB$11=\"\",0,AB739*AB748)","v":25228.215767634854},90004.149377593363,169518.67219917013,239575.10373443985,255890.45643153528,326150.14107883815,530013.21161825722,847207.05394190876,1149117.5767634856,1360770.1825726139,1371677.9253112033,1622403.9956846472,2025746.7302904562,2375978.433775933,2355319.4972614106,2132671.3636514521,1692728.0192531119,1617181.5503568463,2065774.5489195017,2834874.8050970952,3383779.2354323645,3557437.5866580904,3289188.070809958,3619953.9039105391,4305966.9351369627,4874941.0606064973,4679888.0487529784,4107630.8000741894,3174513.9441686305,2942262.6139559159,3649806.5446547396,4909266.9123567762,5757449.5483050775,5950238.2699409267,5416253.5420421781,5854788.2027951078,6856404.8512030039,7669465.282810051,7278853.617311582,6315230.6229729941,4814405.9777129311,4340013.598146488,5178260.9229848729,6753237.3950479608,7697288.5741480915,7727666.4586240854,6842034.2881316366,7153197.2955795899,8125570.0100527238,8869290.7248353921,8217030.809928908,6951020.7905901251,5194010.6877055028,4620984.7078496525,5493617.0131946504,7164509.5524063809,4868891.612777208,1874176.2012523268,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"обратный порядок периодизации",null,{"$f":"IF(AA$2=1,MAX($2:$2),MIN($Z756:Z756)-1)","v":73},{"$f":"IF(AB$2=1,MAX($2:$2),MIN($Z756:AA756)-1)","v":72},{"$f":"IF(AC$2=1,MAX($2:$2),MIN($Z756:AB756)-1)","v":71},{"$f":"IF(AD$2=1,MAX($2:$2),MIN($Z756:AC756)-1)","v":70},{"$f":"IF(AE$2=1,MAX($2:$2),MIN($Z756:AD756)-1)","v":69},{"$f":"IF(AF$2=1,MAX($2:$2),MIN($Z756:AE756)-1)","v":68},{"$f":"IF(AG$2=1,MAX($2:$2),MIN($Z756:AF756)-1)","v":67},{"$f":"IF(AH$2=1,MAX($2:$2),MIN($Z756:AG756)-1)","v":66},{"$f":"IF(AI$2=1,MAX($2:$2),MIN($Z756:AH756)-1)","v":65},{"$f":"IF(AJ$2=1,MAX($2:$2),MIN($Z756:AI756)-1)","v":64},{"$f":"IF(AK$2=1,MAX($2:$2),MIN($Z756:AJ756)-1)","v":63},{"$f":"IF(AL$2=1,MAX($2:$2),MIN($Z756:AK756)-1)","v":62},{"$f":"IF(AM$2=1,MAX($2:$2),MIN($Z756:AL756)-1)","v":61},{"$f":"IF(AN$2=1,MAX($2:$2),MIN($Z756:AM756)-1)","v":60},{"$f":"IF(AO$2=1,MAX($2:$2),MIN($Z756:AN756)-1)","v":59},{"$f":"IF(AP$2=1,MAX($2:$2),MIN($Z756:AO756)-1)","v":58},{"$f":"IF(AQ$2=1,MAX($2:$2),MIN($Z756:AP756)-1)","v":57},{"$f":"IF(AR$2=1,MAX($2:$2),MIN($Z756:AQ756)-1)","v":56},{"$f":"IF(AS$2=1,MAX($2:$2),MIN($Z756:AR756)-1)","v":55},{"$f":"IF(AT$2=1,MAX($2:$2),MIN($Z756:AS756)-1)","v":54},{"$f":"IF(AU$2=1,MAX($2:$2),MIN($Z756:AT756)-1)","v":53},{"$f":"IF(AV$2=1,MAX($2:$2),MIN($Z756:AU756)-1)","v":52},{"$f":"IF(AW$2=1,MAX($2:$2),MIN($Z756:AV756)-1)","v":51},{"$f":"IF(AX$2=1,MAX($2:$2),MIN($Z756:AW756)-1)","v":50},{"$f":"IF(AY$2=1,MAX($2:$2),MIN($Z756:AX756)-1)","v":49},{"$f":"IF(AZ$2=1,MAX($2:$2),MIN($Z756:AY756)-1)","v":48},{"$f":"IF(BA$2=1,MAX($2:$2),MIN($Z756:AZ756)-1)","v":47},{"$f":"IF(BB$2=1,MAX($2:$2),MIN($Z756:BA756)-1)","v":46},{"$f":"IF(BC$2=1,MAX($2:$2),MIN($Z756:BB756)-1)","v":45},{"$f":"IF(BD$2=1,MAX($2:$2),MIN($Z756:BC756)-1)","v":44},{"$f":"IF(BE$2=1,MAX($2:$2),MIN($Z756:BD756)-1)","v":43},{"$f":"IF(BF$2=1,MAX($2:$2),MIN($Z756:BE756)-1)","v":42},{"$f":"IF(BG$2=1,MAX($2:$2),MIN($Z756:BF756)-1)","v":41},{"$f":"IF(BH$2=1,MAX($2:$2),MIN($Z756:BG756)-1)","v":40},{"$f":"IF(BI$2=1,MAX($2:$2),MIN($Z756:BH756)-1)","v":39},{"$f":"IF(BJ$2=1,MAX($2:$2),MIN($Z756:BI756)-1)","v":38},{"$f":"IF(BK$2=1,MAX($2:$2),MIN($Z756:BJ756)-1)","v":37},{"$f":"IF(BL$2=1,MAX($2:$2),MIN($Z756:BK756)-1)","v":36},{"$f":"IF(BM$2=1,MAX($2:$2),MIN($Z756:BL756)-1)","v":35},{"$f":"IF(BN$2=1,MAX($2:$2),MIN($Z756:BM756)-1)","v":34},{"$f":"IF(BO$2=1,MAX($2:$2),MIN($Z756:BN756)-1)","v":33},{"$f":"IF(BP$2=1,MAX($2:$2),MIN($Z756:BO756)-1)","v":32},{"$f":"IF(BQ$2=1,MAX($2:$2),MIN($Z756:BP756)-1)","v":31},{"$f":"IF(BR$2=1,MAX($2:$2),MIN($Z756:BQ756)-1)","v":30},{"$f":"IF(BS$2=1,MAX($2:$2),MIN($Z756:BR756)-1)","v":29},{"$f":"IF(BT$2=1,MAX($2:$2),MIN($Z756:BS756)-1)","v":28},{"$f":"IF(BU$2=1,MAX($2:$2),MIN($Z756:BT756)-1)","v":27},{"$f":"IF(BV$2=1,MAX($2:$2),MIN($Z756:BU756)-1)","v":26},{"$f":"IF(BW$2=1,MAX($2:$2),MIN($Z756:BV756)-1)","v":25},{"$f":"IF(BX$2=1,MAX($2:$2),MIN($Z756:BW756)-1)","v":24},{"$f":"IF(BY$2=1,MAX($2:$2),MIN($Z756:BX756)-1)","v":23},{"$f":"IF(BZ$2=1,MAX($2:$2),MIN($Z756:BY756)-1)","v":22},{"$f":"IF(CA$2=1,MAX($2:$2),MIN($Z756:BZ756)-1)","v":21},{"$f":"IF(CB$2=1,MAX($2:$2),MIN($Z756:CA756)-1)","v":20},{"$f":"IF(CC$2=1,MAX($2:$2),MIN($Z756:CB756)-1)","v":19},{"$f":"IF(CD$2=1,MAX($2:$2),MIN($Z756:CC756)-1)","v":18},{"$f":"IF(CE$2=1,MAX($2:$2),MIN($Z756:CD756)-1)","v":17},{"$f":"IF(CF$2=1,MAX($2:$2),MIN($Z756:CE756)-1)","v":16},{"$f":"IF(CG$2=1,MAX($2:$2),MIN($Z756:CF756)-1)","v":15},{"$f":"IF(CH$2=1,MAX($2:$2),MIN($Z756:CG756)-1)","v":14},{"$f":"IF(CI$2=1,MAX($2:$2),MIN($Z756:CH756)-1)","v":13},{"$f":"IF(CJ$2=1,MAX($2:$2),MIN($Z756:CI756)-1)","v":12},{"$f":"IF(CK$2=1,MAX($2:$2),MIN($Z756:CJ756)-1)","v":11},{"$f":"IF(CL$2=1,MAX($2:$2),MIN($Z756:CK756)-1)","v":10},{"$f":"IF(CM$2=1,MAX($2:$2),MIN($Z756:CL756)-1)","v":9},{"$f":"IF(CN$2=1,MAX($2:$2),MIN($Z756:CM756)-1)","v":8},{"$f":"IF(CO$2=1,MAX($2:$2),MIN($Z756:CN756)-1)","v":7},{"$f":"IF(CP$2=1,MAX($2:$2),MIN($Z756:CO756)-1)","v":6},{"$f":"IF(CQ$2=1,MAX($2:$2),MIN($Z756:CP756)-1)","v":5},{"$f":"IF(CR$2=1,MAX($2:$2),MIN($Z756:CQ756)-1)","v":4},{"$f":"IF(CS$2=1,MAX($2:$2),MIN($Z756:CR756)-1)","v":3},{"$f":"IF(CT$2=1,MAX($2:$2),MIN($Z756:CS756)-1)","v":2},{"$f":"IF(CU$2=1,MAX($2:$2),MIN($Z756:CT756)-1)","v":1}]
[{"$f":"ROW()","v":757},null,null,null,null,null,{"$f":"IF($R757=\"^\",IF(COUNTIF(Lists!$13:$13,H757)=1,0,1),0)","v":0},{"$f":"H751","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z757:$CV757)","v":1672884727.039789},null,null,{"$f":"IF(AA$11=\"\",0,$Q759*(IF(AA$2=1,SUMIFS($Z751:$CV751,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q761))+($Q761-INT($Q761))*SUMIFS($Z751:$CV751,$Z$2:$CV$2,INT($Q761)+1),0)+($Q761-INT($Q761))*SUMIFS($Z751:$CV751,$Z$2:$CV$2,AA$2+INT($Q761)+1)+(INT($Q761)+1-$Q761)*SUMIFS($Z751:$CV751,$Z$2:$CV$2,AA$2+INT($Q761)))+$Q762*((-$Q764-INT(-$Q764))*SUMIFS($Z751:$CV751,$Z$2:$CV$2,AA$2+INT(-$Q764)+1)+(INT(-$Q764)+1+$Q764)*SUMIFS($Z751:$CV751,$Z$2:$CV$2,AA$2+INT(-$Q764))))","v":14497.879672791934},83053.25450800237,319608.58885880257,761443.92735862476,1277252.601429757,1729975.46408391,2065828.9655388496,2834055.1518797716,4313999.3841564897,6424596.6563827042,8353823.4856907157,9726000.3954903726,10504407.154433023,12343295.39725183,14591662.324453549,16552787.230146527,16245756.266433844,14600828.410514846,12552824.648913868,12896566.653857619,15834565.854516769,20622327.455168307,23937795.872029185,25030252.561676182,24761251.767154142,27181537.207182489,30732734.035365183,33755976.724584654,32137558.063957464,28022898.688725002,23371476.108845688,23255624.86496038,{"$f":"IF(BG$11=\"\",0,$Q759*(IF(BG$2=1,SUMIFS($Z751:$CV751,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q761))+($Q761-INT($Q761))*SUMIFS($Z751:$CV751,$Z$2:$CV$2,INT($Q761)+1),0)+($Q761-INT($Q761))*SUMIFS($Z751:$CV751,$Z$2:$CV$2,BG$2+INT($Q761)+1)+(INT($Q761)+1-$Q761)*SUMIFS($Z751:$CV751,$Z$2:$CV$2,BG$2+INT($Q761)))+$Q762*((-$Q764-INT(-$Q764))*SUMIFS($Z751:$CV751,$Z$2:$CV$2,BG$2+INT(-$Q764)+1)+(INT(-$Q764)+1+$Q764)*SUMIFS($Z751:$CV751,$Z$2:$CV$2,BG$2+INT(-$Q764))))","v":27780033.868160851},35529951.106286429,40579582.313167356,41727547.033139139,40578890.570519641,43781297.932160415,48785670.577520281,52993123.556638293,49895478.210450336,42958048.801003642,35149511.165074237,33883133.356908418,38994785.954256669,48478200.676863246,53919327.41599156,53880185.476896331,50814642.457843348,53068599.592066057,57460943.831162781,61012348.563924819,56142363.043534301,47215470.351725169,37877411.56031923,36067108.174483068,39474790.920786604,43701546.093609467,30747138.224318475,13551333.165757915,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q759*(IF(CM$2=1,SUMIFS($Z751:$CV751,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q761))+($Q761-INT($Q761))*SUMIFS($Z751:$CV751,$Z$2:$CV$2,INT($Q761)+1),0)+($Q761-INT($Q761))*SUMIFS($Z751:$CV751,$Z$2:$CV$2,CM$2+INT($Q761)+1)+(INT($Q761)+1-$Q761)*SUMIFS($Z751:$CV751,$Z$2:$CV$2,CM$2+INT($Q761)))+$Q762*((-$Q764-INT(-$Q764))*SUMIFS($Z751:$CV751,$Z$2:$CV$2,CM$2+INT(-$Q764)+1)+(INT(-$Q764)+1+$Q764)*SUMIFS($Z751:$CV751,$Z$2:$CV$2,CM$2+INT(-$Q764))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":758},null,null,null,null,null,{"$f":"IF($R758=\"^\",IF(COUNTIF(Lists!$13:$13,H758)=1,0,1),0)","v":0},{"$f":"H757","v":"Прямые производственные расходы"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":759},null,null,null,null,null,{"$f":"IF($R759=\"^\",IF(COUNTIF(Lists!$13:$13,H759)=1,0,1),0)","v":0},{"$f":"H757","v":"Прямые производственные расходы"},{"$f":"I758","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.3,null,{"$f":"IF(G759<>0,1,IF(OR($Q759=\"\",$Q759=0),0,IF($R759=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H759))),$Q759)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":760},null,null,null,null,null,{"$f":"IF($R760=\"^\",IF(COUNTIF(Lists!$13:$13,H760)=1,0,1),0)","v":0},{"$f":"H757","v":"Прямые производственные расходы"},{"$f":"I758","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G760<>0,1,IF(OR($Q760=\"\",$Q760=0),0,IF($R760=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H760))),$Q760)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":761},null,null,null,null,null,{"$f":"IF($R761=\"^\",IF(COUNTIF(Lists!$13:$13,H761)=1,0,1),0)","v":0},{"$f":"H757","v":"Прямые производственные расходы"},{"$f":"I758","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q760/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G761<>0,1,IF(OR($Q761=\"\",$Q761=0),0,IF($R761=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H761))),$Q761)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q761-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q760/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":762},null,null,null,null,null,{"$f":"IF($R762=\"^\",IF(COUNTIF(Lists!$13:$13,H762)=1,0,1),0)","v":0},{"$f":"H757","v":"Прямые производственные расходы"},{"$f":"I758","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q759","v":0.7},null,{"$f":"IF(G762<>0,1,IF(OR($Q762=\"\",$Q762=0),0,IF($R762=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H762))),$Q762)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q762-(100%-Q759))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":763},null,null,null,null,null,{"$f":"IF($R763=\"^\",IF(COUNTIF(Lists!$13:$13,H763)=1,0,1),0)","v":0},{"$f":"H757","v":"Прямые производственные расходы"},{"$f":"I758","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G763<>0,1,IF(OR($Q763=\"\",$Q763=0),0,IF($R763=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H763))),$Q763)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":764},null,null,null,null,null,{"$f":"IF($R764=\"^\",IF(COUNTIF(Lists!$13:$13,H764)=1,0,1),0)","v":0},{"$f":"H757","v":"Прямые производственные расходы"},{"$f":"I758","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q763/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G764<>0,1,IF(OR($Q764=\"\",$Q764=0),0,IF($R764=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H764))),$Q764)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q764-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q763/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":765}]
[{"$f":"ROW()","v":766},null,null,null,null,null,{"$f":"IF($R766=\"^\",IF(COUNTIF(Lists!$13:$13,H766)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z766:$CV766)","v":78333687.884416535},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":19213.246400805241},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":49534.150877076012},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":69167.687042898891},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":85859.194853598412},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":85859.194853598412},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":122484.44580513341},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":230558.95680966289},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":328666.59624377469},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":405192.95665818203},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":442978.80777511559},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":442978.80777511559},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":575754.94909763022},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":714406.14092114125},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":722631.21162253595},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":722631.21162253595},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":722631.21162253595},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":722631.21162253595},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":722631.21162253595},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":789606.78733389301},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":970558.34276457666},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1050506.0299821333},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1050506.0299821333},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1050506.0299821333},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1202998.8407859916},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1432948.3173949837},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1432948.3173949837},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1432948.3173949837},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1432948.3173949837},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1432948.3173949837},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1432948.3173949837},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1432948.3173949837},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1609646.3362629465},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1710291.5913934927},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1710291.5913934927},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1710291.5913934927},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":1867359.1865214664},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2193960.0589304278},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2193960.0589304278},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2193960.0589304278},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2193960.0589304278},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2193960.0589304278},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2193960.0589304278},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2193960.0589304278},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2193960.0589304278},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2259778.8606983405},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2259778.8606983405},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2259778.8606983405},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2259778.8606983405},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2475485.024674091},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2475485.024674091},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2475485.024674091},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2475485.024674091},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2475485.024674091},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2475485.024674091},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2475485.024674091},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":2475485.024674091},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU765,$H$15:$H765,$H766,$I$15:$I765,\"\"))","v":0}]
[{"$f":"ROW()","v":767}]
[{"$f":"ROW()","v":768},null,null,null,null,null,{"$f":"IF($R768=\"^\",IF(COUNTIF(Lists!$13:$13,H768)=1,0,1),0)","v":0},"Ср. оклад произв. персонала и его индексация"]
[{"$f":"ROW()","v":769},null,null,null,null,null,{"$f":"IF($R769=\"^\",IF(COUNTIF(Lists!$13:$13,H769)=1,0,1),0)","v":0},{"$f":"H768","v":"Ср. оклад произв. персонала и его индексация"},{"$f":"Mrkting!$I$288","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$288","v":"руб./мес."},null,null,"*",32000,null,{"$f":"IF(G769<>0,1,IF(OR($Q769=\"\",$Q769=0),0,IF($R769=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H769))),$Q769)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":770},null,null,null,null,null,{"$f":"IF($R770=\"^\",IF(COUNTIF(Lists!$13:$13,H770)=1,0,1),0)","v":0},{"$f":"H768","v":"Ср. оклад произв. персонала и его индексация"},{"$f":"Mrkting!$I$289","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$289","v":"%г"},null,null,"*",0.03,null,{"$f":"IF(G770<>0,1,IF(OR($Q770=\"\",$Q770=0),0,IF($R770=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H770))),$Q770)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":771}]
[{"$f":"ROW()","v":772},null,null,null,null,null,{"$f":"IF($R772=\"^\",IF(COUNTIF(Lists!$13:$13,H772)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z772:$CV772)","v":77095945.372079492},null,null,{"$f":"IF(AA$11=\"\",0,$Q774*(IF(AA$2=1,SUMIFS($Z766:$CV766,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q776))+($Q776-INT($Q776))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,INT($Q776)+1),0)+($Q776-INT($Q776))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,AA$2+INT($Q776)+1)+(INT($Q776)+1-$Q776)*SUMIFS($Z766:$CV766,$Z$2:$CV$2,AA$2+INT($Q776)))+$Q777*((-$Q779-INT(-$Q779))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,AA$2+INT(-$Q779)+1)+(INT(-$Q779)+1+$Q779)*SUMIFS($Z766:$CV766,$Z$2:$CV$2,AA$2+INT(-$Q779))))","v":0},{"$f":"IF(AB$11=\"\",0,$Q774*(IF(AB$2=1,SUMIFS($Z766:$CV766,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q776))+($Q776-INT($Q776))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,INT($Q776)+1),0)+($Q776-INT($Q776))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,AB$2+INT($Q776)+1)+(INT($Q776)+1-$Q776)*SUMIFS($Z766:$CV766,$Z$2:$CV$2,AB$2+INT($Q776)))+$Q777*((-$Q779-INT(-$Q779))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,AB$2+INT(-$Q779)+1)+(INT(-$Q779)+1+$Q779)*SUMIFS($Z766:$CV766,$Z$2:$CV$2,AB$2+INT(-$Q779))))","v":0},0,0,9606.6232004026206,34373.698638940623,59350.918959987452,77513.440948248652,85859.194853598412,104171.8203293659,176521.70130739815,279612.77652671881,366929.77645097836,424085.88221664878,442978.80777511559,509366.87843637291,645080.54500938579,718518.6762718386,722631.21162253595,722631.21162253595,722631.21162253595,722631.21162253595,756118.99947821442,880082.56504923478,1010532.186373355,1050506.0299821333,1050506.0299821333,1126752.4353840626,1317973.5790904877,1432948.3173949837,1432948.3173949837,1432948.3173949837,{"$f":"IF(BG$11=\"\",0,$Q774*(IF(BG$2=1,SUMIFS($Z766:$CV766,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q776))+($Q776-INT($Q776))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,INT($Q776)+1),0)+($Q776-INT($Q776))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,BG$2+INT($Q776)+1)+(INT($Q776)+1-$Q776)*SUMIFS($Z766:$CV766,$Z$2:$CV$2,BG$2+INT($Q776)))+$Q777*((-$Q779-INT(-$Q779))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,BG$2+INT(-$Q779)+1)+(INT(-$Q779)+1+$Q779)*SUMIFS($Z766:$CV766,$Z$2:$CV$2,BG$2+INT(-$Q779))))","v":1432948.3173949837},1432948.3173949837,1432948.3173949837,1521297.326828965,1659968.9638282196,1710291.5913934927,1710291.5913934927,1788825.3889574795,2030659.6227259471,2193960.0589304278,2193960.0589304278,2193960.0589304278,2193960.0589304278,2193960.0589304278,2193960.0589304278,2193960.0589304278,2226869.4598143841,2259778.8606983405,2259778.8606983405,2259778.8606983405,2367631.942686216,2475485.024674091,2475485.024674091,2475485.024674091,2475485.024674091,2475485.024674091,2475485.024674091,2475485.024674091,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q774*(IF(CM$2=1,SUMIFS($Z766:$CV766,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q776))+($Q776-INT($Q776))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,INT($Q776)+1),0)+($Q776-INT($Q776))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,CM$2+INT($Q776)+1)+(INT($Q776)+1-$Q776)*SUMIFS($Z766:$CV766,$Z$2:$CV$2,CM$2+INT($Q776)))+$Q777*((-$Q779-INT(-$Q779))*SUMIFS($Z766:$CV766,$Z$2:$CV$2,CM$2+INT(-$Q779)+1)+(INT(-$Q779)+1+$Q779)*SUMIFS($Z766:$CV766,$Z$2:$CV$2,CM$2+INT(-$Q779))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":773},null,null,null,null,null,{"$f":"IF($R773=\"^\",IF(COUNTIF(Lists!$13:$13,H773)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":774},null,null,null,null,null,{"$f":"IF($R774=\"^\",IF(COUNTIF(Lists!$13:$13,H774)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G774<>0,1,IF(OR($Q774=\"\",$Q774=0),0,IF($R774=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H774))),$Q774)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":775},null,null,null,null,null,{"$f":"IF($R775=\"^\",IF(COUNTIF(Lists!$13:$13,H775)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G775<>0,1,IF(OR($Q775=\"\",$Q775=0),0,IF($R775=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H775))),$Q775)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":776},null,null,null,null,null,{"$f":"IF($R776=\"^\",IF(COUNTIF(Lists!$13:$13,H776)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q775/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G776<>0,1,IF(OR($Q776=\"\",$Q776=0),0,IF($R776=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H776))),$Q776)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q776-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q775/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":777},null,null,null,null,null,{"$f":"IF($R777=\"^\",IF(COUNTIF(Lists!$13:$13,H777)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q774","v":0.5},null,{"$f":"IF(G777<>0,1,IF(OR($Q777=\"\",$Q777=0),0,IF($R777=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H777))),$Q777)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q777-(100%-Q774))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":778},null,null,null,null,null,{"$f":"IF($R778=\"^\",IF(COUNTIF(Lists!$13:$13,H778)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G778<>0,1,IF(OR($Q778=\"\",$Q778=0),0,IF($R778=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H778))),$Q778)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":779},null,null,null,null,null,{"$f":"IF($R779=\"^\",IF(COUNTIF(Lists!$13:$13,H779)=1,0,1),0)","v":0},{"$f":"H772","v":"ФОТ производственного персонала"},{"$f":"I773","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q778/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G779<>0,1,IF(OR($Q779=\"\",$Q779=0),0,IF($R779=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H779))),$Q779)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q779-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q778/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":780}]

{"sheet":"HR","index":11,"n_rows":326,"n_cols":99,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I36\")","v":"HR"},null,null,{"$f":"INDIRECT(\"START!K36\")","v":"Штатное расписание"},null,null,null,null,null,null,null,"все включает НДФЛ",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99196)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99196)","v":0},{"$f":"SUM(T$15:T$99196)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Количество сотрудников",null,null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z16:$CV16)","v":5167.6192682831088},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA17:AA27))","v":30.5},{"$f":"IF(AB$11=\"\",0,SUM(AB17:AB27))","v":30.5},30.5,30.5,31.392080616691828,32.799895339908623,33.711490220090589,34.486485255841615,34.486485255841615,36.187013931410419,41.204967400301967,45.760154049284623,48.765350626765226,50.468667054261189,50.468667054261189,56.453970441877942,62.704110262575078,63.074881268887623,63.074881268887623,63.074881268887623,63.074881268887623,63.074881268887623,66.094016606004033,74.250978744879944,76.475604782755212,76.475604782755212,76.475604782755212,83.149482896380974,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,100.94649119938299,103.17111723725823,103.17111723725823,103.17111723725823,109.84499535088398,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN17:CN27))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),Z17))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AA17))","v":2},{"$f":"IF(AC$11=\"\",0,IF(AC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AB17))","v":2},{"$f":"IF(AD$11=\"\",0,IF(AD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AC17))","v":2},{"$f":"IF(AE$11=\"\",0,IF(AE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AD17))","v":2},{"$f":"IF(AF$11=\"\",0,IF(AF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AE17))","v":2},{"$f":"IF(AG$11=\"\",0,IF(AG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AF17))","v":2},{"$f":"IF(AH$11=\"\",0,IF(AH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AG17))","v":2},{"$f":"IF(AI$11=\"\",0,IF(AI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AH17))","v":2},{"$f":"IF(AJ$11=\"\",0,IF(AJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AI17))","v":2},{"$f":"IF(AK$11=\"\",0,IF(AK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AJ17))","v":2},{"$f":"IF(AL$11=\"\",0,IF(AL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AK17))","v":2},{"$f":"IF(AM$11=\"\",0,IF(AM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AL17))","v":2},{"$f":"IF(AN$11=\"\",0,IF(AN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AM17))","v":2},{"$f":"IF(AO$11=\"\",0,IF(AO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AN17))","v":2},{"$f":"IF(AP$11=\"\",0,IF(AP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AO17))","v":2},{"$f":"IF(AQ$11=\"\",0,IF(AQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AP17))","v":2},{"$f":"IF(AR$11=\"\",0,IF(AR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AQ17))","v":2},{"$f":"IF(AS$11=\"\",0,IF(AS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AR17))","v":2},{"$f":"IF(AT$11=\"\",0,IF(AT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AS17))","v":2},{"$f":"IF(AU$11=\"\",0,IF(AU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AT17))","v":2},{"$f":"IF(AV$11=\"\",0,IF(AV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AU17))","v":2},{"$f":"IF(AW$11=\"\",0,IF(AW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AV17))","v":2},{"$f":"IF(AX$11=\"\",0,IF(AX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AW17))","v":2},{"$f":"IF(AY$11=\"\",0,IF(AY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AX17))","v":2},{"$f":"IF(AZ$11=\"\",0,IF(AZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AY17))","v":2},{"$f":"IF(BA$11=\"\",0,IF(BA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),AZ17))","v":2},{"$f":"IF(BB$11=\"\",0,IF(BB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BA17))","v":2},{"$f":"IF(BC$11=\"\",0,IF(BC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BB17))","v":2},{"$f":"IF(BD$11=\"\",0,IF(BD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BC17))","v":2},{"$f":"IF(BE$11=\"\",0,IF(BE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BD17))","v":2},{"$f":"IF(BF$11=\"\",0,IF(BF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BE17))","v":2},{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BF17))","v":2},{"$f":"IF(BH$11=\"\",0,IF(BH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BG17))","v":2},{"$f":"IF(BI$11=\"\",0,IF(BI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BH17))","v":2},{"$f":"IF(BJ$11=\"\",0,IF(BJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BI17))","v":2},{"$f":"IF(BK$11=\"\",0,IF(BK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BJ17))","v":2},{"$f":"IF(BL$11=\"\",0,IF(BL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BK17))","v":2},{"$f":"IF(BM$11=\"\",0,IF(BM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BL17))","v":2},{"$f":"IF(BN$11=\"\",0,IF(BN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BM17))","v":2},{"$f":"IF(BO$11=\"\",0,IF(BO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BN17))","v":2},{"$f":"IF(BP$11=\"\",0,IF(BP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BO17))","v":2},{"$f":"IF(BQ$11=\"\",0,IF(BQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BP17))","v":2},{"$f":"IF(BR$11=\"\",0,IF(BR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BQ17))","v":2},{"$f":"IF(BS$11=\"\",0,IF(BS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BR17))","v":2},{"$f":"IF(BT$11=\"\",0,IF(BT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BS17))","v":2},{"$f":"IF(BU$11=\"\",0,IF(BU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BT17))","v":2},{"$f":"IF(BV$11=\"\",0,IF(BV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BU17))","v":2},{"$f":"IF(BW$11=\"\",0,IF(BW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BV17))","v":2},{"$f":"IF(BX$11=\"\",0,IF(BX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BW17))","v":2},{"$f":"IF(BY$11=\"\",0,IF(BY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BX17))","v":2},{"$f":"IF(BZ$11=\"\",0,IF(BZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BY17))","v":2},{"$f":"IF(CA$11=\"\",0,IF(CA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),BZ17))","v":2},{"$f":"IF(CB$11=\"\",0,IF(CB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CA17))","v":2},{"$f":"IF(CC$11=\"\",0,IF(CC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CB17))","v":2},{"$f":"IF(CD$11=\"\",0,IF(CD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CC17))","v":2},{"$f":"IF(CE$11=\"\",0,IF(CE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CD17))","v":2},{"$f":"IF(CF$11=\"\",0,IF(CF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CE17))","v":2},{"$f":"IF(CG$11=\"\",0,IF(CG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CF17))","v":2},{"$f":"IF(CH$11=\"\",0,IF(CH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CG17))","v":2},{"$f":"IF(CI$11=\"\",0,IF(CI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CH17))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CI17))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CJ17))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CK17))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CL17))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CM17))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CN17))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CO17))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CP17))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CQ17))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CR17))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CS17))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$287),CT17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,1091.2380208333329,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Sales!$H$51))","v":0.29166666666666663},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Sales!$H$51))","v":0.75195312500000011},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Sales!$H$51))","v":1.0500000000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Sales!$H$51))","v":1.3033854166666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Sales!$H$51))","v":1.3033854166666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Sales!$H$51))","v":1.859375},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Sales!$H$51))","v":3.4999999999999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Sales!$H$51))","v":4.9893229166666675},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Sales!$H$51))","v":5.9718749999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Sales!$H$51))","v":6.5287760416666663},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Sales!$H$51))","v":6.5287760416666663},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Sales!$H$51))","v":8.4856770833333321},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Sales!$H$51))","v":10.529166666666667},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Sales!$H$51))","v":10.650390624999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Sales!$H$51))","v":10.650390624999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Sales!$H$51))","v":10.650390624999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Sales!$H$51))","v":10.650390624999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Sales!$H$51))","v":10.650390624999998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Sales!$H$51))","v":11.637499999999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Sales!$H$51))","v":14.304427083333332},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Sales!$H$51))","v":15.031770833333331},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Sales!$H$51))","v":15.031770833333331},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Sales!$H$51))","v":15.031770833333331},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Sales!$H$51))","v":17.213802083333334},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Sales!$H$51))","v":20.504166666666666},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Sales!$H$51))","v":20.504166666666666},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Sales!$H$51))","v":20.504166666666666},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Sales!$H$51))","v":20.504166666666666},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Sales!$H$51))","v":20.504166666666666},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Sales!$H$51))","v":20.504166666666666},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Sales!$H$51))","v":20.504166666666666},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Sales!$H$51))","v":23.032552083333332},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Sales!$H$51))","v":23.759895833333331},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Sales!$H$51))","v":23.759895833333331},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Sales!$H$51))","v":23.759895833333331},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Sales!$H$51))","v":25.941927083333326},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Sales!$H$51))","v":30.479166666666661},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Sales!$H$51))","v":33.388541666666661},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Sales!$H$51))","v":33.388541666666661},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Sales!$H$51))","v":33.388541666666661},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Sales!$H$51))","v":33.388541666666661},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Sales!$H$51))","v":33.388541666666661},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Sales!$H$51))","v":33.388541666666661},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Sales!$H$51))","v":33.388541666666661},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Sales!$H$51))","v":33.388541666666661},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,Sales!$H$51))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,2246.3812474497731,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Prdction!$H$78))","v":0.60041395002516373},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Prdction!$H$78))","v":1.5479422149086255},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Prdction!$H$78))","v":2.1614902200905903},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Prdction!$H$78))","v":2.6830998391749508},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Prdction!$H$78))","v":2.6830998391749508},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Prdction!$H$78))","v":3.8276389314104193},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Prdction!$H$78))","v":7.2049674003019639},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Prdction!$H$78))","v":10.270831132617957},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Prdction!$H$78))","v":12.293475626765229},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Prdction!$H$78))","v":13.439891012594526},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Prdction!$H$78))","v":13.439891012594526},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Prdction!$H$78))","v":17.468293358544607},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Prdction!$H$78))","v":21.67494359590841},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Prdction!$H$78))","v":21.924490643887623},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Prdction!$H$78))","v":21.924490643887623},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Prdction!$H$78))","v":21.924490643887623},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Prdction!$H$78))","v":21.924490643887623},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Prdction!$H$78))","v":21.924490643887623},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Prdction!$H$78))","v":23.956516606004037},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Prdction!$H$78))","v":29.446551661546621},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Prdction!$H$78))","v":30.943833949421876},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Prdction!$H$78))","v":30.943833949421876},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Prdction!$H$78))","v":30.943833949421876},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Prdction!$H$78))","v":35.43568081304764},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Prdction!$H$78))","v":42.209100686769013},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Prdction!$H$78))","v":42.209100686769013},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Prdction!$H$78))","v":42.209100686769013},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Prdction!$H$78))","v":42.209100686769013},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Prdction!$H$78))","v":42.209100686769013},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Prdction!$H$78))","v":42.209100686769013},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Prdction!$H$78))","v":42.209100686769013},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Prdction!$H$78))","v":47.413939116049654},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Prdction!$H$78))","v":48.911221403924898},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Prdction!$H$78))","v":48.911221403924898},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Prdction!$H$78))","v":48.911221403924898},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Prdction!$H$78))","v":53.403068267550658},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Prdction!$H$78))","v":62.743257777629609},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Prdction!$H$78))","v":68.732386929130627},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Prdction!$H$78))","v":68.732386929130627},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Prdction!$H$78))","v":68.732386929130627},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Prdction!$H$78))","v":68.732386929130627},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Prdction!$H$78))","v":68.732386929130627},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Prdction!$H$78))","v":68.732386929130627},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Prdction!$H$78))","v":68.732386929130627},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Prdction!$H$78))","v":68.732386929130627},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Prdction!$H$78))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Prdction!$H$78))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,450,"*",null,7.5,{"$f":"IF(AB$11=\"\",0,AA20)","v":7.5},{"$f":"IF(AC$11=\"\",0,AB20)","v":7.5},{"$f":"IF(AD$11=\"\",0,AC20)","v":7.5},{"$f":"IF(AE$11=\"\",0,AD20)","v":7.5},{"$f":"IF(AF$11=\"\",0,AE20)","v":7.5},{"$f":"IF(AG$11=\"\",0,AF20)","v":7.5},{"$f":"IF(AH$11=\"\",0,AG20)","v":7.5},{"$f":"IF(AI$11=\"\",0,AH20)","v":7.5},{"$f":"IF(AJ$11=\"\",0,AI20)","v":7.5},{"$f":"IF(AK$11=\"\",0,AJ20)","v":7.5},{"$f":"IF(AL$11=\"\",0,AK20)","v":7.5},{"$f":"IF(AM$11=\"\",0,AL20)","v":7.5},{"$f":"IF(AN$11=\"\",0,AM20)","v":7.5},{"$f":"IF(AO$11=\"\",0,AN20)","v":7.5},{"$f":"IF(AP$11=\"\",0,AO20)","v":7.5},{"$f":"IF(AQ$11=\"\",0,AP20)","v":7.5},{"$f":"IF(AR$11=\"\",0,AQ20)","v":7.5},{"$f":"IF(AS$11=\"\",0,AR20)","v":7.5},{"$f":"IF(AT$11=\"\",0,AS20)","v":7.5},{"$f":"IF(AU$11=\"\",0,AT20)","v":7.5},{"$f":"IF(AV$11=\"\",0,AU20)","v":7.5},{"$f":"IF(AW$11=\"\",0,AV20)","v":7.5},{"$f":"IF(AX$11=\"\",0,AW20)","v":7.5},{"$f":"IF(AY$11=\"\",0,AX20)","v":7.5},{"$f":"IF(AZ$11=\"\",0,AY20)","v":7.5},{"$f":"IF(BA$11=\"\",0,AZ20)","v":7.5},{"$f":"IF(BB$11=\"\",0,BA20)","v":7.5},{"$f":"IF(BC$11=\"\",0,BB20)","v":7.5},{"$f":"IF(BD$11=\"\",0,BC20)","v":7.5},{"$f":"IF(BE$11=\"\",0,BD20)","v":7.5},{"$f":"IF(BF$11=\"\",0,BE20)","v":7.5},{"$f":"IF(BG$11=\"\",0,BF20)","v":7.5},{"$f":"IF(BH$11=\"\",0,BG20)","v":7.5},{"$f":"IF(BI$11=\"\",0,BH20)","v":7.5},{"$f":"IF(BJ$11=\"\",0,BI20)","v":7.5},{"$f":"IF(BK$11=\"\",0,BJ20)","v":7.5},{"$f":"IF(BL$11=\"\",0,BK20)","v":7.5},{"$f":"IF(BM$11=\"\",0,BL20)","v":7.5},{"$f":"IF(BN$11=\"\",0,BM20)","v":7.5},{"$f":"IF(BO$11=\"\",0,BN20)","v":7.5},{"$f":"IF(BP$11=\"\",0,BO20)","v":7.5},{"$f":"IF(BQ$11=\"\",0,BP20)","v":7.5},{"$f":"IF(BR$11=\"\",0,BQ20)","v":7.5},{"$f":"IF(BS$11=\"\",0,BR20)","v":7.5},{"$f":"IF(BT$11=\"\",0,BS20)","v":7.5},{"$f":"IF(BU$11=\"\",0,BT20)","v":7.5},{"$f":"IF(BV$11=\"\",0,BU20)","v":7.5},{"$f":"IF(BW$11=\"\",0,BV20)","v":7.5},{"$f":"IF(BX$11=\"\",0,BW20)","v":7.5},{"$f":"IF(BY$11=\"\",0,BX20)","v":7.5},{"$f":"IF(BZ$11=\"\",0,BY20)","v":7.5},{"$f":"IF(CA$11=\"\",0,BZ20)","v":7.5},{"$f":"IF(CB$11=\"\",0,CA20)","v":7.5},{"$f":"IF(CC$11=\"\",0,CB20)","v":7.5},{"$f":"IF(CD$11=\"\",0,CC20)","v":7.5},{"$f":"IF(CE$11=\"\",0,CD20)","v":7.5},{"$f":"IF(CF$11=\"\",0,CE20)","v":7.5},{"$f":"IF(CG$11=\"\",0,CF20)","v":7.5},{"$f":"IF(CH$11=\"\",0,CG20)","v":7.5},{"$f":"IF(CI$11=\"\",0,CH20)","v":0},{"$f":"IF(CJ$11=\"\",0,CI20)","v":0},{"$f":"IF(CK$11=\"\",0,CJ20)","v":0},{"$f":"IF(CL$11=\"\",0,CK20)","v":0},{"$f":"IF(CM$11=\"\",0,CL20)","v":0},{"$f":"IF(CN$11=\"\",0,CM20)","v":0},{"$f":"IF(CO$11=\"\",0,CN20)","v":0},{"$f":"IF(CP$11=\"\",0,CO20)","v":0},{"$f":"IF(CQ$11=\"\",0,CP20)","v":0},{"$f":"IF(CR$11=\"\",0,CQ20)","v":0},{"$f":"IF(CS$11=\"\",0,CR20)","v":0},{"$f":"IF(CT$11=\"\",0,CS20)","v":0},{"$f":"IF(CU$11=\"\",0,CT20)","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,660,"*",null,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA21","v":"Технический отдел"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,360,"*",null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,60,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,60,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA24","v":"Заведующий складом"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,60,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,60,"*",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},"Ежег. индексация ФОТ постоянного персонала",null,null,null,null,"%г",null,null,"*",0.03,null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ежемесячные оклады, включая НДФЛ",null,null,null,null,"руб./ставка/пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z31:$CV31,$Z31:$CV31,\">\"&0)=0,0,AVERAGEIFS($Z31:$CV31,$Z31:$CV31,\">\"&0))","v":39984.109998504908},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA16=0,0,AA44/AA16))","v":41442.62295081967},{"$f":"IF(AB$11=\"\",0,IF(AB16=0,0,AB44/AB16))","v":41442.62295081967},41442.62295081967,41442.62295081967,41202.161638384656,40849.292242156545,40636.521200907555,40464.479754443921,43074.197715909853,42599.883309715507,41428.474878423338,40587.557819992595,41266.986180627639,41020.722458379292,41020.722458379292,40273.22773147656,39644.970462776575,39611.61310796153,39611.61310796153,39611.61310796153,39654.41937165452,39654.41937165452,39394.771206829115,38798.854746643941,39781.781880933595,39781.781880933595,39781.781880933595,39397.126942155192,38921.244635939649,38921.244635939649,38921.244635939649,38921.244635939649,38951.07944464188,38951.07944464188,38951.07944464188,38647.585444446675,39698.00287491599,39698.00287491599,39698.00287491599,39475.696149193805,39090.223951307482,39090.223951307482,39090.223951307482,39090.223951307482,39113.376019437943,39113.376019437943,39113.376019437943,39113.376019437943,40262.930669846719,40262.930669846719,40262.930669846719,40262.930669846719,40052.064705897457,40052.064705897457,40052.064705897457,40052.064705897457,40074.311291947182,40074.311291947182,40074.311291947182,40074.311291947182,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN16=0,0,CN44/CN16))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,47341.349342307687,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA17=0,0,AA45/AA17))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB17=0,0,AB45/AB17))","v":0},0,0,0,0,0,0,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,45000,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,46350,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,47740.5,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,49172.715000000004,50647.896449999993,50647.896449999993,50647.896449999993,50647.896449999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,37318.518575000031,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA18=0,0,AA46/AA18))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB18=0,0,AB46/AB18))","v":0},0,0,35000.000000000007,35000,35000,35000,35000,35000,35000,34999.999999999993,36050,36050.000000000007,36050.000000000007,36050,36050,36050.000000000007,36050.000000000007,36050.000000000007,36050.000000000007,36050.000000000007,36050,36050,37131.5,37131.5,37131.5,37131.499999999993,37131.499999999993,37131.499999999993,37131.499999999993,37131.499999999993,37131.499999999993,37131.499999999993,37131.499999999993,37131.5,38245.445000000007,38245.445000000007,38245.445000000007,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,38245.445,39392.808350000007,39392.808350000007,39392.808350000007,39392.808350000007,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,39392.808349999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,34119.78841142857,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA19=0,0,AA47/AA19))","v":0},0,0,0,32000.000000000004,31999.999999999996,32000,31999.999999999996,31999.999999999996,31999.999999999996,32000.000000000007,32000.000000000007,32960.000000000007,32960,32960,32960,32960,32959.999999999993,32959.999999999993,32959.999999999993,32959.999999999993,32959.999999999993,32960,32960,33948.799999999996,33948.799999999996,33948.799999999996,33948.799999999996,33948.799999999996,33948.799999999996,33948.799999999996,33948.799999999996,33948.799999999996,33948.799999999996,33948.799999999996,33948.800000000003,34967.264000000003,34967.264000000003,34967.264000000003,34967.263999999996,34967.264000000003,34967.264000000003,34967.264000000003,34967.264000000003,34967.264000000003,34967.264000000003,34967.264000000003,34967.264000000003,36016.281919999994,36016.281919999994,36016.281919999994,36016.281919999994,36016.281919999987,36016.281919999987,36016.281919999987,36016.281919999987,36016.281919999987,36016.281919999987,36016.281919999987,36016.281919999987,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"руб./ставка/мес.",null,null,"*",{"$f":"248000/7.5","v":33066.666666666664},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},null,null,null,null,35111.084823466648,null,null,{"$f":"IF(OR(AA$11=\"\",AA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AB$11=\"\",AB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AC$11=\"\",AC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AD$11=\"\",AD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AE$11=\"\",AE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AF$11=\"\",AF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AG$11=\"\",AG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AH$11=\"\",AH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AI$11=\"\",AI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AJ$11=\"\",AJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AK$11=\"\",AK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AL$11=\"\",AL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":33066.666666666664},{"$f":"IF(OR(AM$11=\"\",AM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AN$11=\"\",AN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AO$11=\"\",AO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AP$11=\"\",AP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AQ$11=\"\",AQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AR$11=\"\",AR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AS$11=\"\",AS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AT$11=\"\",AT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AU$11=\"\",AU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AV$11=\"\",AV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AW$11=\"\",AW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AX$11=\"\",AX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":34058.666666666664},{"$f":"IF(OR(AY$11=\"\",AY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(AZ$11=\"\",AZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BA$11=\"\",BA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BB$11=\"\",BB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BC$11=\"\",BC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BD$11=\"\",BD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BE$11=\"\",BE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BF$11=\"\",BF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BG$11=\"\",BG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BH$11=\"\",BH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BI$11=\"\",BI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BJ$11=\"\",BJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":35080.426666666659},{"$f":"IF(OR(BK$11=\"\",BK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BL$11=\"\",BL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BM$11=\"\",BM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BN$11=\"\",BN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BO$11=\"\",BO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BP$11=\"\",BP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BQ$11=\"\",BQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BR$11=\"\",BR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BS$11=\"\",BS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BT$11=\"\",BT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BU$11=\"\",BU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BV$11=\"\",BV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":36132.839466666665},{"$f":"IF(OR(BW$11=\"\",BW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(BX$11=\"\",BX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(BY$11=\"\",BY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(BZ$11=\"\",BZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(CA$11=\"\",CA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(CB$11=\"\",CB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(CC$11=\"\",CC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(CD$11=\"\",CD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(CE$11=\"\",CE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(CF$11=\"\",CF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(CG$11=\"\",CG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(CH$11=\"\",CH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":37216.824650666662},{"$f":"IF(OR(CI$11=\"\",CI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"руб./ставка/мес.",null,null,"*",{"$f":"520000/11","v":47272.727272727272},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},null,null,null,null,50195.465840000077,null,null,{"$f":"IF(OR(AA$11=\"\",AA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AB$11=\"\",AB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AC$11=\"\",AC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AD$11=\"\",AD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AE$11=\"\",AE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AF$11=\"\",AF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AG$11=\"\",AG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AH$11=\"\",AH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AI$11=\"\",AI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AJ$11=\"\",AJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AK$11=\"\",AK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AL$11=\"\",AL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":47272.727272727272},{"$f":"IF(OR(AM$11=\"\",AM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AN$11=\"\",AN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AO$11=\"\",AO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AP$11=\"\",AP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AQ$11=\"\",AQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AR$11=\"\",AR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AS$11=\"\",AS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AT$11=\"\",AT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AU$11=\"\",AU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AV$11=\"\",AV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AW$11=\"\",AW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AX$11=\"\",AX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48690.909090909088},{"$f":"IF(OR(AY$11=\"\",AY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(AZ$11=\"\",AZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BA$11=\"\",BA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BB$11=\"\",BB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BC$11=\"\",BC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BD$11=\"\",BD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BE$11=\"\",BE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BF$11=\"\",BF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BG$11=\"\",BG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BH$11=\"\",BH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BI$11=\"\",BI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BJ$11=\"\",BJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50151.63636363636},{"$f":"IF(OR(BK$11=\"\",BK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BL$11=\"\",BL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BM$11=\"\",BM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BN$11=\"\",BN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BO$11=\"\",BO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BP$11=\"\",BP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BQ$11=\"\",BQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BR$11=\"\",BR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BS$11=\"\",BS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BT$11=\"\",BT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BU$11=\"\",BU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BV$11=\"\",BV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51656.185454545455},{"$f":"IF(OR(BW$11=\"\",BW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(BX$11=\"\",BX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(BY$11=\"\",BY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(BZ$11=\"\",BZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(CA$11=\"\",CA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(CB$11=\"\",CB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(CC$11=\"\",CC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(CD$11=\"\",CD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(CE$11=\"\",CE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(CF$11=\"\",CF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(CG$11=\"\",CG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(CH$11=\"\",CH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":53205.871018181817},{"$f":"IF(OR(CI$11=\"\",CI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA21","v":"Технический отдел"},null,null,null,"руб./ставка/мес.",null,null,"*",{"$f":"280000/6","v":46666.666666666664},null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0},null,null,null,null,49551.934226666679,null,null,{"$f":"IF(OR(AA$11=\"\",AA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AB$11=\"\",AB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AC$11=\"\",AC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AD$11=\"\",AD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AE$11=\"\",AE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AF$11=\"\",AF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AG$11=\"\",AG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AH$11=\"\",AH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AI$11=\"\",AI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AJ$11=\"\",AJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AK$11=\"\",AK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AL$11=\"\",AL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":46666.666666666664},{"$f":"IF(OR(AM$11=\"\",AM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AN$11=\"\",AN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AO$11=\"\",AO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AP$11=\"\",AP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AQ$11=\"\",AQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AR$11=\"\",AR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AS$11=\"\",AS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AT$11=\"\",AT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AU$11=\"\",AU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AV$11=\"\",AV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AW$11=\"\",AW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AX$11=\"\",AX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48066.666666666664},{"$f":"IF(OR(AY$11=\"\",AY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(AZ$11=\"\",AZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BA$11=\"\",BA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BB$11=\"\",BB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BC$11=\"\",BC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BD$11=\"\",BD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BE$11=\"\",BE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BF$11=\"\",BF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BG$11=\"\",BG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BH$11=\"\",BH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BI$11=\"\",BI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BJ$11=\"\",BJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49508.666666666664},{"$f":"IF(OR(BK$11=\"\",BK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BL$11=\"\",BL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BM$11=\"\",BM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BN$11=\"\",BN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BO$11=\"\",BO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BP$11=\"\",BP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BQ$11=\"\",BQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BR$11=\"\",BR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BS$11=\"\",BS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BT$11=\"\",BT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BU$11=\"\",BU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BV$11=\"\",BV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":50993.926666666666},{"$f":"IF(OR(BW$11=\"\",BW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(BX$11=\"\",BX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(BY$11=\"\",BY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(BZ$11=\"\",BZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(CA$11=\"\",CA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(CB$11=\"\",CB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(CC$11=\"\",CC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(CD$11=\"\",CD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(CE$11=\"\",CE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(CF$11=\"\",CF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(CG$11=\"\",CG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(CH$11=\"\",CH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52523.744466666663},{"$f":"IF(OR(CI$11=\"\",CI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"руб./ставка/мес.",null,null,"*",48500,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},null,null,null,null,51498.617357000032,null,null,{"$f":"IF(OR(AA$11=\"\",AA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AB$11=\"\",AB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AC$11=\"\",AC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AD$11=\"\",AD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AE$11=\"\",AE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AF$11=\"\",AF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AG$11=\"\",AG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AH$11=\"\",AH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AI$11=\"\",AI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AJ$11=\"\",AJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AK$11=\"\",AK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AL$11=\"\",AL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":48500},{"$f":"IF(OR(AM$11=\"\",AM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AN$11=\"\",AN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AO$11=\"\",AO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AP$11=\"\",AP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AQ$11=\"\",AQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AR$11=\"\",AR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AS$11=\"\",AS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AT$11=\"\",AT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AU$11=\"\",AU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AV$11=\"\",AV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AW$11=\"\",AW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AX$11=\"\",AX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":49955},{"$f":"IF(OR(AY$11=\"\",AY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(AZ$11=\"\",AZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BA$11=\"\",BA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BB$11=\"\",BB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BC$11=\"\",BC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BD$11=\"\",BD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BE$11=\"\",BE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BF$11=\"\",BF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BG$11=\"\",BG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BH$11=\"\",BH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BI$11=\"\",BI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BJ$11=\"\",BJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":51453.649999999994},{"$f":"IF(OR(BK$11=\"\",BK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BL$11=\"\",BL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BM$11=\"\",BM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BN$11=\"\",BN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BO$11=\"\",BO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BP$11=\"\",BP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BQ$11=\"\",BQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BR$11=\"\",BR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BS$11=\"\",BS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BT$11=\"\",BT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BU$11=\"\",BU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BV$11=\"\",BV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":52997.2595},{"$f":"IF(OR(BW$11=\"\",BW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(BX$11=\"\",BX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(BY$11=\"\",BY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(BZ$11=\"\",BZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(CA$11=\"\",CA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(CB$11=\"\",CB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(CC$11=\"\",CC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(CD$11=\"\",CD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(CE$11=\"\",CE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(CF$11=\"\",CF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(CG$11=\"\",CG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(CH$11=\"\",CH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":54587.177284999998},{"$f":"IF(OR(CI$11=\"\",CI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"руб./ставка/мес.",null,null,"*",65000,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0},null,null,null,null,69018.765529999975,null,null,{"$f":"IF(OR(AA$11=\"\",AA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AB$11=\"\",AB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AC$11=\"\",AC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AD$11=\"\",AD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AE$11=\"\",AE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AF$11=\"\",AF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AG$11=\"\",AG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AH$11=\"\",AH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AI$11=\"\",AI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AJ$11=\"\",AJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AK$11=\"\",AK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AL$11=\"\",AL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":65000},{"$f":"IF(OR(AM$11=\"\",AM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AN$11=\"\",AN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AO$11=\"\",AO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AP$11=\"\",AP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AQ$11=\"\",AQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AR$11=\"\",AR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AS$11=\"\",AS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AT$11=\"\",AT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AU$11=\"\",AU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AV$11=\"\",AV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AW$11=\"\",AW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AX$11=\"\",AX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66950},{"$f":"IF(OR(AY$11=\"\",AY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(AZ$11=\"\",AZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BA$11=\"\",BA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BB$11=\"\",BB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BC$11=\"\",BC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BD$11=\"\",BD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BE$11=\"\",BE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BF$11=\"\",BF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BG$11=\"\",BG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BH$11=\"\",BH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BI$11=\"\",BI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BJ$11=\"\",BJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68958.5},{"$f":"IF(OR(BK$11=\"\",BK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BL$11=\"\",BL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BM$11=\"\",BM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BN$11=\"\",BN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BO$11=\"\",BO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BP$11=\"\",BP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BQ$11=\"\",BQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BR$11=\"\",BR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BS$11=\"\",BS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BT$11=\"\",BT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BU$11=\"\",BU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BV$11=\"\",BV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":71027.255000000005},{"$f":"IF(OR(BW$11=\"\",BW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(BX$11=\"\",BX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(BY$11=\"\",BY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(BZ$11=\"\",BZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CA$11=\"\",CA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CB$11=\"\",CB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CC$11=\"\",CC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CD$11=\"\",CD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CE$11=\"\",CE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CF$11=\"\",CF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CG$11=\"\",CG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CH$11=\"\",CH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":73158.072649999987},{"$f":"IF(OR(CI$11=\"\",CI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA24","v":"Заведующий складом"},null,null,null,"руб./ставка/мес.",null,null,"*",38000,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},null,null,null,null,40349.432155999988,null,null,{"$f":"IF(OR(AA$11=\"\",AA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AB$11=\"\",AB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AC$11=\"\",AC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AD$11=\"\",AD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AE$11=\"\",AE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AF$11=\"\",AF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AG$11=\"\",AG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AH$11=\"\",AH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AI$11=\"\",AI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AJ$11=\"\",AJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AK$11=\"\",AK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AL$11=\"\",AL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":38000},{"$f":"IF(OR(AM$11=\"\",AM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AN$11=\"\",AN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AO$11=\"\",AO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AP$11=\"\",AP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AQ$11=\"\",AQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AR$11=\"\",AR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AS$11=\"\",AS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AT$11=\"\",AT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AU$11=\"\",AU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AV$11=\"\",AV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AW$11=\"\",AW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AX$11=\"\",AX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":39140},{"$f":"IF(OR(AY$11=\"\",AY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(AZ$11=\"\",AZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BA$11=\"\",BA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BB$11=\"\",BB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BC$11=\"\",BC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BD$11=\"\",BD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BE$11=\"\",BE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BF$11=\"\",BF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BG$11=\"\",BG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BH$11=\"\",BH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BI$11=\"\",BI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BJ$11=\"\",BJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":40314.199999999997},{"$f":"IF(OR(BK$11=\"\",BK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BL$11=\"\",BL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BM$11=\"\",BM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BN$11=\"\",BN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BO$11=\"\",BO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BP$11=\"\",BP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BQ$11=\"\",BQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BR$11=\"\",BR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BS$11=\"\",BS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BT$11=\"\",BT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BU$11=\"\",BU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BV$11=\"\",BV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":41523.625999999997},{"$f":"IF(OR(BW$11=\"\",BW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(BX$11=\"\",BX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(BY$11=\"\",BY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(BZ$11=\"\",BZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(CA$11=\"\",CA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(CB$11=\"\",CB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(CC$11=\"\",CC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(CD$11=\"\",CD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(CE$11=\"\",CE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(CF$11=\"\",CF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(CG$11=\"\",CG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(CH$11=\"\",CH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":42769.334779999997},{"$f":"IF(OR(CI$11=\"\",CI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"руб./ставка/мес.",null,null,"*",64500,null,{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0},null,null,null,null,68487.851949000018,null,null,{"$f":"IF(OR(AA$11=\"\",AA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AB$11=\"\",AB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AC$11=\"\",AC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AD$11=\"\",AD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AE$11=\"\",AE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AF$11=\"\",AF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AG$11=\"\",AG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AH$11=\"\",AH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AI$11=\"\",AI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AJ$11=\"\",AJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AK$11=\"\",AK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AL$11=\"\",AL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":64500},{"$f":"IF(OR(AM$11=\"\",AM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AN$11=\"\",AN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AO$11=\"\",AO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AP$11=\"\",AP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AQ$11=\"\",AQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AR$11=\"\",AR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AS$11=\"\",AS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AT$11=\"\",AT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AU$11=\"\",AU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AV$11=\"\",AV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AW$11=\"\",AW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AX$11=\"\",AX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":66435},{"$f":"IF(OR(AY$11=\"\",AY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(AZ$11=\"\",AZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BA$11=\"\",BA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BB$11=\"\",BB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BC$11=\"\",BC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BD$11=\"\",BD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BE$11=\"\",BE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BF$11=\"\",BF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BG$11=\"\",BG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BH$11=\"\",BH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BI$11=\"\",BI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BJ$11=\"\",BJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":68428.05},{"$f":"IF(OR(BK$11=\"\",BK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BL$11=\"\",BL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BM$11=\"\",BM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BN$11=\"\",BN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BO$11=\"\",BO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BP$11=\"\",BP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BQ$11=\"\",BQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BR$11=\"\",BR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BS$11=\"\",BS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BT$11=\"\",BT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BU$11=\"\",BU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BV$11=\"\",BV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":70480.891499999998},{"$f":"IF(OR(BW$11=\"\",BW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(BX$11=\"\",BX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(BY$11=\"\",BY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(BZ$11=\"\",BZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(CA$11=\"\",CA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(CB$11=\"\",CB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(CC$11=\"\",CC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(CD$11=\"\",CD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(CE$11=\"\",CE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(CF$11=\"\",CF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(CG$11=\"\",CG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(CH$11=\"\",CH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":72595.318244999988},{"$f":"IF(OR(CI$11=\"\",CI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z44:$CV44)","v":205406216.49490726},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA45:AA55))","v":1264000},{"$f":"IF(AB$11=\"\",0,SUM(AB45:AB55))","v":1264000},{"$f":"IF(AC$11=\"\",0,SUM(AC45:AC55))","v":1264000},1264000,1293421.5797341387,1339852.510252076,1369917.687042899,1395477.6844369317,1485477.6844369317,1541562.5708051333,1707058.9568096627,1857292.898327108,2012399.050408182,2070261.1840771991,2070261.1840771991,2273583.6079517966,2485902.5992544745,2498497.7936537862,2498497.7936537862,2498497.7936537862,2501197.7936537862,2501197.7936537862,2603758.6623338931,2880852.9391187434,3042335.8286800501,3042335.8286800501,3042335.8286800501,3275850.7328432831,3627976.3819783167,3627976.3819783167,3627976.3819783167,3627976.3819783167,3630757.3819783167,3630757.3819783167,3630757.3819783167,3901338.1439452381,4095687.3086929722,4095687.3086929722,4095687.3086929722,4336207.6599811018,4836337.2793262601,4836337.2793262601,4836337.2793262601,4836337.2793262601,4839201.7093262607,4839201.7093262607,4839201.7093262607,4839201.7093262607,4981427.3977060495,4981427.3977060495,4981427.3977060495,4981427.3977060495,5311742.01347508,5311742.01347508,5311742.01347508,5311742.01347508,5314692.3763750801,5314692.3763750801,5314692.3763750801,5314692.3763750801,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN45:CN55))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,4923500.3315999992,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":90000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":92700},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":95481},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":98345.430000000008},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":101295.79289999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":101295.79289999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":101295.79289999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":101295.79289999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,41620056.312810577,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":10208.333333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":26318.359375000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":36750.000000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":45618.489583333336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":45618.489583333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":65078.125},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":122499.99999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":174626.30208333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":215286.09375},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":235362.37630208334},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":235362.37630208334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":305908.65885416663},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":379576.45833333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":383946.58203125},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":383946.58203125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":383946.58203125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":383946.58203125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":383946.58203125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":419531.875},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":515674.59635416663},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":558152.19869791658},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":558152.19869791658},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":558152.19869791658},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":639174.2920572916},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":761350.46458333323},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":761350.46458333323},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":761350.46458333323},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":761350.46458333323},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":761350.46458333323},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":761350.46458333323},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":761350.46458333323},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":855233.20768229163},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":908707.78929947922},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":908707.78929947922},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":908707.78929947922},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":992160.54545963521},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1165689.2923958332},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1165689.2923958332},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1165689.2923958332},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1165689.2923958332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1165689.2923958332},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1165689.2923958332},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1165689.2923958332},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1165689.2923958332},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1200659.9711677083},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1200659.9711677083},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1200659.9711677083},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1200659.9711677083},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1315268.4229609894},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1315268.4229609894},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1315268.4229609894},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1315268.4229609894},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1315268.4229609894},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1315268.4229609894},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1315268.4229609894},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1315268.4229609894},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,{"$f":"IF($X47-Prdction!$X$766=0,0,1)","v":0},null,null,null,78333687.884416535,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":19213.246400805241},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":49534.150877076012},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":69167.687042898891},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":85859.194853598412},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":85859.194853598412},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":122484.44580513341},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":230558.95680966289},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":328666.59624377469},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":405192.95665818203},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":442978.80777511559},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":442978.80777511559},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":575754.94909763022},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":714406.14092114125},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":722631.21162253595},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":722631.21162253595},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":722631.21162253595},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":722631.21162253595},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":722631.21162253595},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":789606.78733389301},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":970558.34276457666},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1050506.0299821333},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1050506.0299821333},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1050506.0299821333},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1202998.8407859916},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1432948.3173949837},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1432948.3173949837},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1432948.3173949837},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1432948.3173949837},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1432948.3173949837},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1432948.3173949837},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1432948.3173949837},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1609646.3362629465},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1710291.5913934927},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1710291.5913934927},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1710291.5913934927},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1867359.1865214664},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2193960.0589304278},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2193960.0589304278},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2193960.0589304278},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2193960.0589304278},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2193960.0589304278},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2193960.0589304278},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2193960.0589304278},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2193960.0589304278},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2259778.8606983405},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2259778.8606983405},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2259778.8606983405},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2259778.8606983405},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2475485.024674091},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2475485.024674091},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2475485.024674091},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2475485.024674091},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2475485.024674091},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2475485.024674091},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2475485.024674091},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2475485.024674091},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,{"$f":"M46","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,15799988.170559995,null,null,{"$f":"IF(AA$11=\"\",0,AA35*AA20)","v":247999.99999999997},{"$f":"IF(AB$11=\"\",0,AB35*AB20)","v":247999.99999999997},247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN35*CN20)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,{"$f":"M46","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,33129007.454399988,null,null,520000,{"$f":"IF(AB$11=\"\",0,AB36*AB21)","v":520000},520000,520000,520000,520000,520000,520000,520000,520000,520000,520000,535600,535600,535600,535600,535600,535600,535600,535600,535600,535600,535600,535600,551668,551668,551668,551668,551668,551668,551668,551668,551668,551668,551668,551668,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Технический отдел"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,17838696.321600012,null,null,280000,{"$f":"IF(AB$11=\"\",0,AB37*AB22)","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,288400,288400,288400,288400,288400,288400,288400,288400,288400,288400,288400,288400,297052,297052,297052,297052,297052,297052,297052,297052,297052,297052,297052,297052,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,3089917.041420002,null,null,48500,48500,48500,48500,48500,48500,48500,48500,48500,48500,48500,48500,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,4141125.9317999985,null,null,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN39*CN24)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Заведующий складом"},null,null,null,{"$f":"M51","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,2420965.9293599995,null,null,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,39140,39140,39140,39140,39140,39140,39140,39140,39140,39140,39140,39140,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM40*CM25)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,{"$f":"M51","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,4109271.116940001,null,null,64500,{"$f":"IF(AB$11=\"\",0,AB41*AB26)","v":64500},64500,64500,64500,64500,64500,64500,64500,64500,64500,64500,66435,66435,66435,66435,66435,66435,66435,66435,66435,66435,66435,66435,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},"Условия оплаты ФОТ постоянного персонала"]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"Mrkting!$I$171","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q61-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q59","v":0.5},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-(100%-Q59))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q64-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z66:$CV66)","v":202748870.30671966},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA67:AA77))","v":632000},{"$f":"IF(AB$11=\"\",0,SUM(AB67:AB77))","v":1264000},{"$f":"IF(AC$11=\"\",0,SUM(AC67:AC77))","v":1264000},1264000,1278710.7898670693,1316637.0449931072,1354885.0986474873,1382697.6857399154,1440477.6844369317,1513520.1276210325,1624310.7638073983,1782175.9275683854,1934845.9743676451,2041330.1172426904,2070261.1840771991,2171922.3960144976,2379743.1036031358,2492200.1964541301,2498497.7936537862,2498497.7936537862,2499847.7936537862,2501197.7936537862,2552478.2279938394,2742305.8007263178,2961594.3838993968,3042335.8286800501,3042335.8286800501,3159093.2807616666,3451913.5574108004,3627976.3819783167,3627976.3819783167,3627976.3819783167,3629366.8819783167,3630757.3819783167,3630757.3819783167,3766047.7629617774,3998512.7263191054,4095687.3086929722,4095687.3086929722,4215947.4843370374,4586272.4696536809,4836337.2793262601,4836337.2793262601,4836337.2793262601,4837769.4943262609,4839201.7093262607,4839201.7093262607,4839201.7093262607,4910314.5535161532,4981427.3977060495,4981427.3977060495,4981427.3977060495,5146584.7055905638,5311742.01347508,5311742.01347508,5311742.01347508,5313217.1949250801,5314692.3763750801,5314692.3763750801,5314692.3763750801,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,SUM(CO67:CO77))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M66","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,4872852.4351499993,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":45000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":90000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":91350},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":92700},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":94090.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":95481},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":96913.214999999997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":98345.430000000008},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":99820.611449999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":101295.79289999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":101295.79289999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":101295.79289999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q67))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M66","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,40962422.101330079,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":5104.166666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":18263.346354166668},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":31534.179687500004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":41184.244791666664},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":45618.489583333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":55348.307291666672},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":93789.062499999985},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":148563.15104166666},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":194956.19791666669},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":225324.23502604166},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":235362.37630208334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":270635.517578125},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":342742.55859375},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":381761.52018229169},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":383946.58203125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":383946.58203125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":383946.58203125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":383946.58203125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":401739.22851562494},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":467603.23567708326},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":536913.3975260416},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":558152.19869791658},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":558152.19869791658},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":598663.24537760415},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":700262.37832031248},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":761350.46458333323},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":761350.46458333323},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":761350.46458333323},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":761350.46458333323},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":761350.46458333323},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":761350.46458333323},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":808291.83613281231},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":881970.49849088548},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":908707.78929947922},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":908707.78929947922},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":950434.16737955727},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1078924.9189277343},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1165689.2923958332},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1165689.2923958332},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1165689.2923958332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1165689.2923958332},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1165689.2923958332},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1165689.2923958332},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1165689.2923958332},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1183174.6317817706},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1200659.9711677083},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1200659.9711677083},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1200659.9711677083},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1257964.1970643487},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1315268.4229609894},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1315268.4229609894},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1315268.4229609894},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1315268.4229609894},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1315268.4229609894},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1315268.4229609894},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":1315268.4229609894},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q68))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,{"$f":"M66","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,{"$f":"IF($X69-Prdction!$X$772=0,0,1)","v":0},null,null,null,77095945.372079492,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":9606.6232004026206},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":34373.698638940623},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":59350.918959987452},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":77513.440948248652},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":85859.194853598412},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":104171.8203293659},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":176521.70130739815},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":279612.77652671881},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":366929.77645097836},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":424085.88221664878},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":442978.80777511559},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":509366.87843637291},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":645080.54500938579},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":718518.6762718386},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":722631.21162253595},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":722631.21162253595},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":722631.21162253595},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":722631.21162253595},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":756118.99947821442},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":880082.56504923478},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1010532.186373355},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1050506.0299821333},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1050506.0299821333},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1126752.4353840626},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1317973.5790904877},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1432948.3173949837},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1432948.3173949837},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1432948.3173949837},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1432948.3173949837},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1432948.3173949837},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1432948.3173949837},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1521297.326828965},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1659968.9638282196},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1710291.5913934927},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1710291.5913934927},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1788825.3889574795},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2030659.6227259471},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2193960.0589304278},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2193960.0589304278},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2193960.0589304278},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2193960.0589304278},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2193960.0589304278},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2193960.0589304278},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2193960.0589304278},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2226869.4598143841},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2259778.8606983405},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2259778.8606983405},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2259778.8606983405},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2367631.942686216},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2475485.024674091},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2475485.024674091},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2475485.024674091},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2475485.024674091},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2475485.024674091},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2475485.024674091},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2475485.024674091},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Prdction!$H$766,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,{"$f":"M68","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,15660425.078119995,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z48:$CV48,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z48:$CV48,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z48:$CV48,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z48:$CV48,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z48:$CV48,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z48:$CV48,$Z$2:$CV$2,AA$2+INT(-$Q$64))))","v":123999.99999999999},247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,251719.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,259271.59999999998,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z48:$CV48,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z48:$CV48,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z48:$CV48,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z48:$CV48,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z48:$CV48,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z48:$CV48,$Z$2:$CV$2,BG$2+INT(-$Q$64))))","v":263103.19999999995},263103.19999999995,263103.19999999995,263103.19999999995,267049.74799999996,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,275061.24043999997,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q$59*(IF(CM$2=1,SUMIFS($Z48:$CV48,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z48:$CV48,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z48:$CV48,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z48:$CV48,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z48:$CV48,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z48:$CV48,$Z$2:$CV$2,CM$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,{"$f":"M68","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,32836375.16379999,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z49:$CV49,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z49:$CV49,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z49:$CV49,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z49:$CV49,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z49:$CV49,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z49:$CV49,$Z$2:$CV$2,AA$2+INT(-$Q$64))))","v":260000},520000,520000,520000,520000,520000,520000,520000,520000,520000,520000,520000,527800,535600,535600,535600,535600,535600,535600,535600,535600,535600,535600,535600,543634,551668,551668,551668,551668,551668,551668,551668,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z49:$CV49,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z49:$CV49,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z49:$CV49,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z49:$CV49,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z49:$CV49,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z49:$CV49,$Z$2:$CV$2,BG$2+INT(-$Q$64))))","v":551668},551668,551668,551668,559943.02,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,576741.31059999997,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q$59*(IF(CM$2=1,SUMIFS($Z49:$CV49,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z49:$CV49,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z49:$CV49,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z49:$CV49,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z49:$CV49,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z49:$CV49,$Z$2:$CV$2,CM$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Технический отдел"},null,null,null,{"$f":"M71","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,17681125.08820001,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z50:$CV50,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z50:$CV50,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z50:$CV50,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z50:$CV50,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z50:$CV50,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z50:$CV50,$Z$2:$CV$2,AA$2+INT(-$Q$64))))","v":140000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,284200,288400,288400,288400,288400,288400,288400,288400,288400,288400,288400,288400,292726,297052,297052,297052,297052,297052,297052,297052,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z50:$CV50,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z50:$CV50,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z50:$CV50,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z50:$CV50,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z50:$CV50,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z50:$CV50,$Z$2:$CV$2,BG$2+INT(-$Q$64))))","v":297052},297052,297052,297052,301507.78000000003,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,310553.0134,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q$59*(IF(CM$2=1,SUMIFS($Z50:$CV50,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z50:$CV50,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z50:$CV50,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z50:$CV50,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z50:$CV50,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z50:$CV50,$Z$2:$CV$2,CM$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,{"$f":"M71","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,3062623.4527775021,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z51:$CV51,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z51:$CV51,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z51:$CV51,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z51:$CV51,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z51:$CV51,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z51:$CV51,$Z$2:$CV$2,AA$2+INT(-$Q$64))))","v":24250},48500,48500,48500,48500,48500,48500,48500,48500,48500,48500,48500,49227.5,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,50704.324999999997,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z51:$CV51,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z51:$CV51,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z51:$CV51,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z51:$CV51,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z51:$CV51,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z51:$CV51,$Z$2:$CV$2,BG$2+INT(-$Q$64))))","v":51453.649999999994},51453.649999999994,51453.649999999994,51453.649999999994,52225.454749999997,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,53792.218392499999,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q$59*(IF(CM$2=1,SUMIFS($Z51:$CV51,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z51:$CV51,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z51:$CV51,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z51:$CV51,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z51:$CV51,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z51:$CV51,$Z$2:$CV$2,CM$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,{"$f":"M71","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,4104546.8954749987,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT(-$Q$64))))","v":32500},65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65975,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,67954.25,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT(-$Q$64))))","v":68958.5},68958.5,68958.5,68958.5,69992.877500000002,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,72092.663824999996,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q$59*(IF(CM$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Заведующий складом"},null,null,null,{"$f":"M73","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,2399581.2619699994,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q$64))))","v":19000},38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38570,39140,39140,39140,39140,39140,39140,39140,39140,39140,39140,39140,39727.1,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q$64))))","v":40314.199999999997},40314.199999999997,40314.199999999997,40314.199999999997,40918.913,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,42146.480389999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q$59*(IF(CM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,{"$f":"M73","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,4072973.4578175009,null,null,{"$f":"IF(AA$11=\"\",0,$Q$59*(IF(AA$2=1,SUMIFS($Z54:$CV54,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z54:$CV54,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z54:$CV54,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z54:$CV54,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z54:$CV54,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z54:$CV54,$Z$2:$CV$2,AA$2+INT(-$Q$64))))","v":32250},64500,64500,64500,64500,64500,64500,64500,64500,64500,64500,64500,65467.5,66435,66435,66435,66435,66435,66435,66435,66435,66435,66435,66435,67431.524999999994,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,{"$f":"IF(BG$11=\"\",0,$Q$59*(IF(BG$2=1,SUMIFS($Z54:$CV54,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z54:$CV54,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z54:$CV54,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z54:$CV54,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z54:$CV54,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z54:$CV54,$Z$2:$CV$2,BG$2+INT(-$Q$64))))","v":68428.05},68428.05,68428.05,68428.05,69454.470750000008,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,71538.1048725,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q$59*(IF(CM$2=1,SUMIFS($Z54:$CV54,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z54:$CV54,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z54:$CV54,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z54:$CV54,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z54:$CV54,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z54:$CV54,$Z$2:$CV$2,CM$2+INT(-$Q$64))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z79:$CV79)","v":205406216.49490726},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA80:AA90))","v":1264000},{"$f":"IF(AB$11=\"\",0,SUM(AB80:AB90))","v":1264000},{"$f":"IF(AC$11=\"\",0,SUM(AC80:AC90))","v":1264000},1264000,1293421.5797341387,1339852.510252076,1369917.687042899,1395477.6844369317,1485477.6844369317,1541562.5708051333,1707058.9568096627,1857292.898327108,2012399.050408182,2070261.1840771991,2070261.1840771991,2273583.6079517966,2485902.5992544745,2498497.7936537862,2498497.7936537862,2498497.7936537862,2501197.7936537862,2501197.7936537862,2603758.6623338931,2880852.9391187434,3042335.8286800501,3042335.8286800501,3042335.8286800501,3275850.7328432831,3627976.3819783167,3627976.3819783167,3627976.3819783167,3627976.3819783167,3630757.3819783167,3630757.3819783167,3630757.3819783167,3901338.1439452381,4095687.3086929722,4095687.3086929722,4095687.3086929722,4336207.6599811018,4836337.2793262601,4836337.2793262601,4836337.2793262601,4836337.2793262601,4839201.7093262607,4839201.7093262607,4839201.7093262607,4839201.7093262607,4981427.3977060495,4981427.3977060495,4981427.3977060495,4981427.3977060495,5311742.01347508,5311742.01347508,5311742.01347508,5311742.01347508,5314692.3763750801,5314692.3763750801,5314692.3763750801,5314692.3763750801,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,SUM(CO80:CO90))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M79","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,4923500.3315999992,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":90000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":92700},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":95481},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":98345.430000000008},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":101295.79289999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":101295.79289999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":101295.79289999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":101295.79289999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,Mrkting!$H$282,Mrkting!$Q:$Q,$Q80))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M79","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,41620056.312810577,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":10208.333333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":26318.359375000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":36750.000000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":45618.489583333336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":45618.489583333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":65078.125},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":122499.99999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":174626.30208333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":215286.09375},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":235362.37630208334},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":235362.37630208334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":305908.65885416663},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":379576.45833333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":383946.58203125},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":383946.58203125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":383946.58203125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":383946.58203125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":383946.58203125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":419531.875},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":515674.59635416663},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":558152.19869791658},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":558152.19869791658},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":558152.19869791658},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":639174.2920572916},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":761350.46458333323},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":761350.46458333323},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":761350.46458333323},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":761350.46458333323},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":761350.46458333323},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":761350.46458333323},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":761350.46458333323},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":855233.20768229163},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":908707.78929947922},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":908707.78929947922},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":908707.78929947922},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":992160.54545963521},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1165689.2923958332},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1165689.2923958332},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1165689.2923958332},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1165689.2923958332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1165689.2923958332},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1165689.2923958332},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1165689.2923958332},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1165689.2923958332},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1200659.9711677083},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1200659.9711677083},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1200659.9711677083},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1200659.9711677083},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1315268.4229609894},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1315268.4229609894},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1315268.4229609894},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1315268.4229609894},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1315268.4229609894},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1315268.4229609894},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1315268.4229609894},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":1315268.4229609894},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,Sales!$H$53,Sales!$Q:$Q,$Q81))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,{"$f":"M79","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,78333687.884416535,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":19213.246400805241},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":49534.150877076012},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":69167.687042898891},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":85859.194853598412},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":85859.194853598412},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":122484.44580513341},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":230558.95680966289},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":328666.59624377469},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":405192.95665818203},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":442978.80777511559},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":442978.80777511559},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":575754.94909763022},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":714406.14092114125},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":722631.21162253595},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":722631.21162253595},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":722631.21162253595},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":722631.21162253595},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":722631.21162253595},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":789606.78733389301},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":970558.34276457666},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1050506.0299821333},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1050506.0299821333},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1050506.0299821333},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1202998.8407859916},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1432948.3173949837},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1432948.3173949837},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1432948.3173949837},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1432948.3173949837},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1432948.3173949837},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1432948.3173949837},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1432948.3173949837},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1609646.3362629465},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1710291.5913934927},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1710291.5913934927},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1710291.5913934927},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":1867359.1865214664},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2193960.0589304278},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2193960.0589304278},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2193960.0589304278},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2193960.0589304278},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2193960.0589304278},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2193960.0589304278},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2193960.0589304278},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2193960.0589304278},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2259778.8606983405},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2259778.8606983405},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2259778.8606983405},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2259778.8606983405},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2475485.024674091},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2475485.024674091},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2475485.024674091},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2475485.024674091},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2475485.024674091},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2475485.024674091},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2475485.024674091},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":2475485.024674091},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$I:$I,Prdction!$H$766,Prdction!$Q:$Q,$Q82))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,{"$f":"M81","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,15799988.170559995,null,null,{"$f":"IF(AA$11=\"\",0,AA48)","v":247999.99999999997},{"$f":"IF(AB$11=\"\",0,AB48)","v":247999.99999999997},247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,247999.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,255439.99999999997,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,263103.19999999995,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,270996.29599999997,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,279126.18487999996,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN48)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,{"$f":"M81","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,33129007.454399988,null,null,{"$f":"IF(AA$11=\"\",0,AA49)","v":520000},520000,520000,520000,520000,520000,520000,520000,520000,520000,520000,520000,535600,535600,535600,535600,535600,535600,535600,535600,535600,535600,535600,535600,551668,551668,551668,551668,551668,551668,551668,551668,551668,551668,551668,551668,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,568218.04,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,585264.58120000002,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM49)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Технический отдел"},null,null,null,{"$f":"M84","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,17838696.321600012,null,null,{"$f":"IF(AA$11=\"\",0,AA50)","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,288400,288400,288400,288400,288400,288400,288400,288400,288400,288400,288400,288400,297052,297052,297052,297052,297052,297052,297052,297052,297052,297052,297052,297052,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,305963.56,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,315142.46679999999,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM50)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,{"$f":"M84","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,3089917.041420002,null,null,{"$f":"IF(AA$11=\"\",0,AA51)","v":48500},48500,48500,48500,48500,48500,48500,48500,48500,48500,48500,48500,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM51)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,{"$f":"M84","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,4141125.9317999985,null,null,{"$f":"IF(AA$11=\"\",0,AA52)","v":65000},65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,65000,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,66950,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,68958.5,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,71027.255000000005,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,73158.072649999987,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM52)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Заведующий складом"},null,null,null,{"$f":"M86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,2420965.9293599995,null,null,{"$f":"IF(AA$11=\"\",0,AA53)","v":38000},38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,39140,39140,39140,39140,39140,39140,39140,39140,39140,39140,39140,39140,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,40314.199999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,41523.625999999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,42769.334779999997,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM53)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,{"$f":"M86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,4109271.116940001,null,null,{"$f":"IF(AA$11=\"\",0,AA54)","v":64500},64500,64500,64500,64500,64500,64500,64500,64500,64500,64500,64500,66435,66435,66435,66435,66435,66435,66435,66435,66435,66435,66435,66435,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,68428.05,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,70480.891499999998,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,72595.318244999988,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM54)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"Lists!$CI$13","v":"Потребность в р/месте"},null,null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z93:$CV93)","v":5167.6192682831088},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA94:AA104))","v":30.5},{"$f":"IF(AB$11=\"\",0,SUM(AB94:AB104))","v":30.5},30.5,30.5,31.392080616691828,32.799895339908623,33.711490220090589,34.486485255841615,34.486485255841615,36.187013931410419,41.204967400301967,45.760154049284623,48.765350626765226,50.468667054261189,50.468667054261189,56.453970441877942,62.704110262575078,63.074881268887623,63.074881268887623,63.074881268887623,63.074881268887623,63.074881268887623,66.094016606004033,74.250978744879944,76.475604782755212,76.475604782755212,76.475604782755212,83.149482896380974,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,100.94649119938299,103.17111723725823,103.17111723725823,103.17111723725823,109.84499535088398,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN94:CN104))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G94<>0,1,IF(OR($Q94=\"\",$Q94=0),0,IF($R94=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H94))),$Q94)=1,0,1),0)))","v":0},null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q94=Lists!$CI$17,0,AA17))","v":2},{"$f":"IF(AB$11=\"\",0,IF($Q94=Lists!$CI$17,0,AB17))","v":2},{"$f":"IF(AC$11=\"\",0,IF($Q94=Lists!$CI$17,0,AC17))","v":2},{"$f":"IF(AD$11=\"\",0,IF($Q94=Lists!$CI$17,0,AD17))","v":2},{"$f":"IF(AE$11=\"\",0,IF($Q94=Lists!$CI$17,0,AE17))","v":2},{"$f":"IF(AF$11=\"\",0,IF($Q94=Lists!$CI$17,0,AF17))","v":2},{"$f":"IF(AG$11=\"\",0,IF($Q94=Lists!$CI$17,0,AG17))","v":2},{"$f":"IF(AH$11=\"\",0,IF($Q94=Lists!$CI$17,0,AH17))","v":2},{"$f":"IF(AI$11=\"\",0,IF($Q94=Lists!$CI$17,0,AI17))","v":2},{"$f":"IF(AJ$11=\"\",0,IF($Q94=Lists!$CI$17,0,AJ17))","v":2},{"$f":"IF(AK$11=\"\",0,IF($Q94=Lists!$CI$17,0,AK17))","v":2},{"$f":"IF(AL$11=\"\",0,IF($Q94=Lists!$CI$17,0,AL17))","v":2},{"$f":"IF(AM$11=\"\",0,IF($Q94=Lists!$CI$17,0,AM17))","v":2},{"$f":"IF(AN$11=\"\",0,IF($Q94=Lists!$CI$17,0,AN17))","v":2},{"$f":"IF(AO$11=\"\",0,IF($Q94=Lists!$CI$17,0,AO17))","v":2},{"$f":"IF(AP$11=\"\",0,IF($Q94=Lists!$CI$17,0,AP17))","v":2},{"$f":"IF(AQ$11=\"\",0,IF($Q94=Lists!$CI$17,0,AQ17))","v":2},{"$f":"IF(AR$11=\"\",0,IF($Q94=Lists!$CI$17,0,AR17))","v":2},{"$f":"IF(AS$11=\"\",0,IF($Q94=Lists!$CI$17,0,AS17))","v":2},{"$f":"IF(AT$11=\"\",0,IF($Q94=Lists!$CI$17,0,AT17))","v":2},{"$f":"IF(AU$11=\"\",0,IF($Q94=Lists!$CI$17,0,AU17))","v":2},{"$f":"IF(AV$11=\"\",0,IF($Q94=Lists!$CI$17,0,AV17))","v":2},{"$f":"IF(AW$11=\"\",0,IF($Q94=Lists!$CI$17,0,AW17))","v":2},{"$f":"IF(AX$11=\"\",0,IF($Q94=Lists!$CI$17,0,AX17))","v":2},{"$f":"IF(AY$11=\"\",0,IF($Q94=Lists!$CI$17,0,AY17))","v":2},{"$f":"IF(AZ$11=\"\",0,IF($Q94=Lists!$CI$17,0,AZ17))","v":2},{"$f":"IF(BA$11=\"\",0,IF($Q94=Lists!$CI$17,0,BA17))","v":2},{"$f":"IF(BB$11=\"\",0,IF($Q94=Lists!$CI$17,0,BB17))","v":2},{"$f":"IF(BC$11=\"\",0,IF($Q94=Lists!$CI$17,0,BC17))","v":2},{"$f":"IF(BD$11=\"\",0,IF($Q94=Lists!$CI$17,0,BD17))","v":2},{"$f":"IF(BE$11=\"\",0,IF($Q94=Lists!$CI$17,0,BE17))","v":2},{"$f":"IF(BF$11=\"\",0,IF($Q94=Lists!$CI$17,0,BF17))","v":2},{"$f":"IF(BG$11=\"\",0,IF($Q94=Lists!$CI$17,0,BG17))","v":2},{"$f":"IF(BH$11=\"\",0,IF($Q94=Lists!$CI$17,0,BH17))","v":2},{"$f":"IF(BI$11=\"\",0,IF($Q94=Lists!$CI$17,0,BI17))","v":2},{"$f":"IF(BJ$11=\"\",0,IF($Q94=Lists!$CI$17,0,BJ17))","v":2},{"$f":"IF(BK$11=\"\",0,IF($Q94=Lists!$CI$17,0,BK17))","v":2},{"$f":"IF(BL$11=\"\",0,IF($Q94=Lists!$CI$17,0,BL17))","v":2},{"$f":"IF(BM$11=\"\",0,IF($Q94=Lists!$CI$17,0,BM17))","v":2},{"$f":"IF(BN$11=\"\",0,IF($Q94=Lists!$CI$17,0,BN17))","v":2},{"$f":"IF(BO$11=\"\",0,IF($Q94=Lists!$CI$17,0,BO17))","v":2},{"$f":"IF(BP$11=\"\",0,IF($Q94=Lists!$CI$17,0,BP17))","v":2},{"$f":"IF(BQ$11=\"\",0,IF($Q94=Lists!$CI$17,0,BQ17))","v":2},{"$f":"IF(BR$11=\"\",0,IF($Q94=Lists!$CI$17,0,BR17))","v":2},{"$f":"IF(BS$11=\"\",0,IF($Q94=Lists!$CI$17,0,BS17))","v":2},{"$f":"IF(BT$11=\"\",0,IF($Q94=Lists!$CI$17,0,BT17))","v":2},{"$f":"IF(BU$11=\"\",0,IF($Q94=Lists!$CI$17,0,BU17))","v":2},{"$f":"IF(BV$11=\"\",0,IF($Q94=Lists!$CI$17,0,BV17))","v":2},{"$f":"IF(BW$11=\"\",0,IF($Q94=Lists!$CI$17,0,BW17))","v":2},{"$f":"IF(BX$11=\"\",0,IF($Q94=Lists!$CI$17,0,BX17))","v":2},{"$f":"IF(BY$11=\"\",0,IF($Q94=Lists!$CI$17,0,BY17))","v":2},{"$f":"IF(BZ$11=\"\",0,IF($Q94=Lists!$CI$17,0,BZ17))","v":2},{"$f":"IF(CA$11=\"\",0,IF($Q94=Lists!$CI$17,0,CA17))","v":2},{"$f":"IF(CB$11=\"\",0,IF($Q94=Lists!$CI$17,0,CB17))","v":2},{"$f":"IF(CC$11=\"\",0,IF($Q94=Lists!$CI$17,0,CC17))","v":2},{"$f":"IF(CD$11=\"\",0,IF($Q94=Lists!$CI$17,0,CD17))","v":2},{"$f":"IF(CE$11=\"\",0,IF($Q94=Lists!$CI$17,0,CE17))","v":2},{"$f":"IF(CF$11=\"\",0,IF($Q94=Lists!$CI$17,0,CF17))","v":2},{"$f":"IF(CG$11=\"\",0,IF($Q94=Lists!$CI$17,0,CG17))","v":2},{"$f":"IF(CH$11=\"\",0,IF($Q94=Lists!$CI$17,0,CH17))","v":2},{"$f":"IF(CI$11=\"\",0,IF($Q94=Lists!$CI$17,0,CI17))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q94=Lists!$CI$17,0,CJ17))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q94=Lists!$CI$17,0,CK17))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q94=Lists!$CI$17,0,CL17))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q94=Lists!$CI$17,0,CM17))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q94=Lists!$CI$17,0,CN17))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q94=Lists!$CI$17,0,CO17))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q94=Lists!$CI$17,0,CP17))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q94=Lists!$CI$17,0,CQ17))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q94=Lists!$CI$17,0,CR17))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q94=Lists!$CI$17,0,CS17))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q94=Lists!$CI$17,0,CT17))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q94=Lists!$CI$17,0,CU17))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,{"$f":"IF($R95=\"^\",IF(COUNTIF(Lists!$13:$13,H95)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G95<>0,1,IF(OR($Q95=\"\",$Q95=0),0,IF($R95=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H95))),$Q95)=1,0,1),0)))","v":0},null,null,null,null,1091.2380208333329,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q95=Lists!$CI$17,0,AA18))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q95=Lists!$CI$17,0,AB18))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q95=Lists!$CI$17,0,AC18))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q95=Lists!$CI$17,0,AD18))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q95=Lists!$CI$17,0,AE18))","v":0.29166666666666663},{"$f":"IF(AF$11=\"\",0,IF($Q95=Lists!$CI$17,0,AF18))","v":0.75195312500000011},{"$f":"IF(AG$11=\"\",0,IF($Q95=Lists!$CI$17,0,AG18))","v":1.0500000000000003},{"$f":"IF(AH$11=\"\",0,IF($Q95=Lists!$CI$17,0,AH18))","v":1.3033854166666667},{"$f":"IF(AI$11=\"\",0,IF($Q95=Lists!$CI$17,0,AI18))","v":1.3033854166666667},{"$f":"IF(AJ$11=\"\",0,IF($Q95=Lists!$CI$17,0,AJ18))","v":1.859375},{"$f":"IF(AK$11=\"\",0,IF($Q95=Lists!$CI$17,0,AK18))","v":3.4999999999999996},{"$f":"IF(AL$11=\"\",0,IF($Q95=Lists!$CI$17,0,AL18))","v":4.9893229166666675},{"$f":"IF(AM$11=\"\",0,IF($Q95=Lists!$CI$17,0,AM18))","v":5.9718749999999998},{"$f":"IF(AN$11=\"\",0,IF($Q95=Lists!$CI$17,0,AN18))","v":6.5287760416666663},{"$f":"IF(AO$11=\"\",0,IF($Q95=Lists!$CI$17,0,AO18))","v":6.5287760416666663},{"$f":"IF(AP$11=\"\",0,IF($Q95=Lists!$CI$17,0,AP18))","v":8.4856770833333321},{"$f":"IF(AQ$11=\"\",0,IF($Q95=Lists!$CI$17,0,AQ18))","v":10.529166666666667},{"$f":"IF(AR$11=\"\",0,IF($Q95=Lists!$CI$17,0,AR18))","v":10.650390624999998},{"$f":"IF(AS$11=\"\",0,IF($Q95=Lists!$CI$17,0,AS18))","v":10.650390624999998},{"$f":"IF(AT$11=\"\",0,IF($Q95=Lists!$CI$17,0,AT18))","v":10.650390624999998},{"$f":"IF(AU$11=\"\",0,IF($Q95=Lists!$CI$17,0,AU18))","v":10.650390624999998},{"$f":"IF(AV$11=\"\",0,IF($Q95=Lists!$CI$17,0,AV18))","v":10.650390624999998},{"$f":"IF(AW$11=\"\",0,IF($Q95=Lists!$CI$17,0,AW18))","v":11.637499999999999},{"$f":"IF(AX$11=\"\",0,IF($Q95=Lists!$CI$17,0,AX18))","v":14.304427083333332},{"$f":"IF(AY$11=\"\",0,IF($Q95=Lists!$CI$17,0,AY18))","v":15.031770833333331},{"$f":"IF(AZ$11=\"\",0,IF($Q95=Lists!$CI$17,0,AZ18))","v":15.031770833333331},{"$f":"IF(BA$11=\"\",0,IF($Q95=Lists!$CI$17,0,BA18))","v":15.031770833333331},{"$f":"IF(BB$11=\"\",0,IF($Q95=Lists!$CI$17,0,BB18))","v":17.213802083333334},{"$f":"IF(BC$11=\"\",0,IF($Q95=Lists!$CI$17,0,BC18))","v":20.504166666666666},{"$f":"IF(BD$11=\"\",0,IF($Q95=Lists!$CI$17,0,BD18))","v":20.504166666666666},{"$f":"IF(BE$11=\"\",0,IF($Q95=Lists!$CI$17,0,BE18))","v":20.504166666666666},{"$f":"IF(BF$11=\"\",0,IF($Q95=Lists!$CI$17,0,BF18))","v":20.504166666666666},{"$f":"IF(BG$11=\"\",0,IF($Q95=Lists!$CI$17,0,BG18))","v":20.504166666666666},{"$f":"IF(BH$11=\"\",0,IF($Q95=Lists!$CI$17,0,BH18))","v":20.504166666666666},{"$f":"IF(BI$11=\"\",0,IF($Q95=Lists!$CI$17,0,BI18))","v":20.504166666666666},{"$f":"IF(BJ$11=\"\",0,IF($Q95=Lists!$CI$17,0,BJ18))","v":23.032552083333332},{"$f":"IF(BK$11=\"\",0,IF($Q95=Lists!$CI$17,0,BK18))","v":23.759895833333331},{"$f":"IF(BL$11=\"\",0,IF($Q95=Lists!$CI$17,0,BL18))","v":23.759895833333331},{"$f":"IF(BM$11=\"\",0,IF($Q95=Lists!$CI$17,0,BM18))","v":23.759895833333331},{"$f":"IF(BN$11=\"\",0,IF($Q95=Lists!$CI$17,0,BN18))","v":25.941927083333326},{"$f":"IF(BO$11=\"\",0,IF($Q95=Lists!$CI$17,0,BO18))","v":30.479166666666661},{"$f":"IF(BP$11=\"\",0,IF($Q95=Lists!$CI$17,0,BP18))","v":30.479166666666661},{"$f":"IF(BQ$11=\"\",0,IF($Q95=Lists!$CI$17,0,BQ18))","v":30.479166666666661},{"$f":"IF(BR$11=\"\",0,IF($Q95=Lists!$CI$17,0,BR18))","v":30.479166666666661},{"$f":"IF(BS$11=\"\",0,IF($Q95=Lists!$CI$17,0,BS18))","v":30.479166666666661},{"$f":"IF(BT$11=\"\",0,IF($Q95=Lists!$CI$17,0,BT18))","v":30.479166666666661},{"$f":"IF(BU$11=\"\",0,IF($Q95=Lists!$CI$17,0,BU18))","v":30.479166666666661},{"$f":"IF(BV$11=\"\",0,IF($Q95=Lists!$CI$17,0,BV18))","v":30.479166666666661},{"$f":"IF(BW$11=\"\",0,IF($Q95=Lists!$CI$17,0,BW18))","v":30.479166666666661},{"$f":"IF(BX$11=\"\",0,IF($Q95=Lists!$CI$17,0,BX18))","v":30.479166666666661},{"$f":"IF(BY$11=\"\",0,IF($Q95=Lists!$CI$17,0,BY18))","v":30.479166666666661},{"$f":"IF(BZ$11=\"\",0,IF($Q95=Lists!$CI$17,0,BZ18))","v":30.479166666666661},{"$f":"IF(CA$11=\"\",0,IF($Q95=Lists!$CI$17,0,CA18))","v":33.388541666666661},{"$f":"IF(CB$11=\"\",0,IF($Q95=Lists!$CI$17,0,CB18))","v":33.388541666666661},{"$f":"IF(CC$11=\"\",0,IF($Q95=Lists!$CI$17,0,CC18))","v":33.388541666666661},{"$f":"IF(CD$11=\"\",0,IF($Q95=Lists!$CI$17,0,CD18))","v":33.388541666666661},{"$f":"IF(CE$11=\"\",0,IF($Q95=Lists!$CI$17,0,CE18))","v":33.388541666666661},{"$f":"IF(CF$11=\"\",0,IF($Q95=Lists!$CI$17,0,CF18))","v":33.388541666666661},{"$f":"IF(CG$11=\"\",0,IF($Q95=Lists!$CI$17,0,CG18))","v":33.388541666666661},{"$f":"IF(CH$11=\"\",0,IF($Q95=Lists!$CI$17,0,CH18))","v":33.388541666666661},{"$f":"IF(CI$11=\"\",0,IF($Q95=Lists!$CI$17,0,CI18))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q95=Lists!$CI$17,0,CJ18))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q95=Lists!$CI$17,0,CK18))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q95=Lists!$CI$17,0,CL18))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q95=Lists!$CI$17,0,CM18))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q95=Lists!$CI$17,0,CN18))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q95=Lists!$CI$17,0,CO18))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q95=Lists!$CI$17,0,CP18))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q95=Lists!$CI$17,0,CQ18))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q95=Lists!$CI$17,0,CR18))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q95=Lists!$CI$17,0,CS18))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q95=Lists!$CI$17,0,CT18))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q95=Lists!$CI$17,0,CU18))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G96<>0,1,IF(OR($Q96=\"\",$Q96=0),0,IF($R96=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H96))),$Q96)=1,0,1),0)))","v":0},null,null,null,null,2246.3812474497731,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q96=Lists!$CI$17,0,AA19))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q96=Lists!$CI$17,0,AB19))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q96=Lists!$CI$17,0,AC19))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q96=Lists!$CI$17,0,AD19))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q96=Lists!$CI$17,0,AE19))","v":0.60041395002516373},{"$f":"IF(AF$11=\"\",0,IF($Q96=Lists!$CI$17,0,AF19))","v":1.5479422149086255},{"$f":"IF(AG$11=\"\",0,IF($Q96=Lists!$CI$17,0,AG19))","v":2.1614902200905903},{"$f":"IF(AH$11=\"\",0,IF($Q96=Lists!$CI$17,0,AH19))","v":2.6830998391749508},{"$f":"IF(AI$11=\"\",0,IF($Q96=Lists!$CI$17,0,AI19))","v":2.6830998391749508},{"$f":"IF(AJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AJ19))","v":3.8276389314104193},{"$f":"IF(AK$11=\"\",0,IF($Q96=Lists!$CI$17,0,AK19))","v":7.2049674003019639},{"$f":"IF(AL$11=\"\",0,IF($Q96=Lists!$CI$17,0,AL19))","v":10.270831132617957},{"$f":"IF(AM$11=\"\",0,IF($Q96=Lists!$CI$17,0,AM19))","v":12.293475626765229},{"$f":"IF(AN$11=\"\",0,IF($Q96=Lists!$CI$17,0,AN19))","v":13.439891012594526},{"$f":"IF(AO$11=\"\",0,IF($Q96=Lists!$CI$17,0,AO19))","v":13.439891012594526},{"$f":"IF(AP$11=\"\",0,IF($Q96=Lists!$CI$17,0,AP19))","v":17.468293358544607},{"$f":"IF(AQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AQ19))","v":21.67494359590841},{"$f":"IF(AR$11=\"\",0,IF($Q96=Lists!$CI$17,0,AR19))","v":21.924490643887623},{"$f":"IF(AS$11=\"\",0,IF($Q96=Lists!$CI$17,0,AS19))","v":21.924490643887623},{"$f":"IF(AT$11=\"\",0,IF($Q96=Lists!$CI$17,0,AT19))","v":21.924490643887623},{"$f":"IF(AU$11=\"\",0,IF($Q96=Lists!$CI$17,0,AU19))","v":21.924490643887623},{"$f":"IF(AV$11=\"\",0,IF($Q96=Lists!$CI$17,0,AV19))","v":21.924490643887623},{"$f":"IF(AW$11=\"\",0,IF($Q96=Lists!$CI$17,0,AW19))","v":23.956516606004037},{"$f":"IF(AX$11=\"\",0,IF($Q96=Lists!$CI$17,0,AX19))","v":29.446551661546621},{"$f":"IF(AY$11=\"\",0,IF($Q96=Lists!$CI$17,0,AY19))","v":30.943833949421876},{"$f":"IF(AZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AZ19))","v":30.943833949421876},{"$f":"IF(BA$11=\"\",0,IF($Q96=Lists!$CI$17,0,BA19))","v":30.943833949421876},{"$f":"IF(BB$11=\"\",0,IF($Q96=Lists!$CI$17,0,BB19))","v":35.43568081304764},{"$f":"IF(BC$11=\"\",0,IF($Q96=Lists!$CI$17,0,BC19))","v":42.209100686769013},{"$f":"IF(BD$11=\"\",0,IF($Q96=Lists!$CI$17,0,BD19))","v":42.209100686769013},{"$f":"IF(BE$11=\"\",0,IF($Q96=Lists!$CI$17,0,BE19))","v":42.209100686769013},{"$f":"IF(BF$11=\"\",0,IF($Q96=Lists!$CI$17,0,BF19))","v":42.209100686769013},{"$f":"IF(BG$11=\"\",0,IF($Q96=Lists!$CI$17,0,BG19))","v":42.209100686769013},{"$f":"IF(BH$11=\"\",0,IF($Q96=Lists!$CI$17,0,BH19))","v":42.209100686769013},{"$f":"IF(BI$11=\"\",0,IF($Q96=Lists!$CI$17,0,BI19))","v":42.209100686769013},{"$f":"IF(BJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BJ19))","v":47.413939116049654},{"$f":"IF(BK$11=\"\",0,IF($Q96=Lists!$CI$17,0,BK19))","v":48.911221403924898},{"$f":"IF(BL$11=\"\",0,IF($Q96=Lists!$CI$17,0,BL19))","v":48.911221403924898},{"$f":"IF(BM$11=\"\",0,IF($Q96=Lists!$CI$17,0,BM19))","v":48.911221403924898},{"$f":"IF(BN$11=\"\",0,IF($Q96=Lists!$CI$17,0,BN19))","v":53.403068267550658},{"$f":"IF(BO$11=\"\",0,IF($Q96=Lists!$CI$17,0,BO19))","v":62.743257777629609},{"$f":"IF(BP$11=\"\",0,IF($Q96=Lists!$CI$17,0,BP19))","v":62.743257777629609},{"$f":"IF(BQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BQ19))","v":62.743257777629609},{"$f":"IF(BR$11=\"\",0,IF($Q96=Lists!$CI$17,0,BR19))","v":62.743257777629609},{"$f":"IF(BS$11=\"\",0,IF($Q96=Lists!$CI$17,0,BS19))","v":62.743257777629609},{"$f":"IF(BT$11=\"\",0,IF($Q96=Lists!$CI$17,0,BT19))","v":62.743257777629609},{"$f":"IF(BU$11=\"\",0,IF($Q96=Lists!$CI$17,0,BU19))","v":62.743257777629609},{"$f":"IF(BV$11=\"\",0,IF($Q96=Lists!$CI$17,0,BV19))","v":62.743257777629609},{"$f":"IF(BW$11=\"\",0,IF($Q96=Lists!$CI$17,0,BW19))","v":62.743257777629609},{"$f":"IF(BX$11=\"\",0,IF($Q96=Lists!$CI$17,0,BX19))","v":62.743257777629609},{"$f":"IF(BY$11=\"\",0,IF($Q96=Lists!$CI$17,0,BY19))","v":62.743257777629609},{"$f":"IF(BZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BZ19))","v":62.743257777629609},{"$f":"IF(CA$11=\"\",0,IF($Q96=Lists!$CI$17,0,CA19))","v":68.732386929130627},{"$f":"IF(CB$11=\"\",0,IF($Q96=Lists!$CI$17,0,CB19))","v":68.732386929130627},{"$f":"IF(CC$11=\"\",0,IF($Q96=Lists!$CI$17,0,CC19))","v":68.732386929130627},{"$f":"IF(CD$11=\"\",0,IF($Q96=Lists!$CI$17,0,CD19))","v":68.732386929130627},{"$f":"IF(CE$11=\"\",0,IF($Q96=Lists!$CI$17,0,CE19))","v":68.732386929130627},{"$f":"IF(CF$11=\"\",0,IF($Q96=Lists!$CI$17,0,CF19))","v":68.732386929130627},{"$f":"IF(CG$11=\"\",0,IF($Q96=Lists!$CI$17,0,CG19))","v":68.732386929130627},{"$f":"IF(CH$11=\"\",0,IF($Q96=Lists!$CI$17,0,CH19))","v":68.732386929130627},{"$f":"IF(CI$11=\"\",0,IF($Q96=Lists!$CI$17,0,CI19))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,CJ19))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q96=Lists!$CI$17,0,CK19))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q96=Lists!$CI$17,0,CL19))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q96=Lists!$CI$17,0,CM19))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q96=Lists!$CI$17,0,CN19))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q96=Lists!$CI$17,0,CO19))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q96=Lists!$CI$17,0,CP19))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,CQ19))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q96=Lists!$CI$17,0,CR19))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q96=Lists!$CI$17,0,CS19))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q96=Lists!$CI$17,0,CT19))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q96=Lists!$CI$17,0,CU19))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,{"$f":"IF($R97=\"^\",IF(COUNTIF(Lists!$13:$13,H97)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G97<>0,1,IF(OR($Q97=\"\",$Q97=0),0,IF($R97=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H97))),$Q97)=1,0,1),0)))","v":0},null,null,null,null,450,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q97=Lists!$CI$17,0,AA20))","v":7.5},{"$f":"IF(AB$11=\"\",0,IF($Q97=Lists!$CI$17,0,AB20))","v":7.5},{"$f":"IF(AC$11=\"\",0,IF($Q97=Lists!$CI$17,0,AC20))","v":7.5},{"$f":"IF(AD$11=\"\",0,IF($Q97=Lists!$CI$17,0,AD20))","v":7.5},{"$f":"IF(AE$11=\"\",0,IF($Q97=Lists!$CI$17,0,AE20))","v":7.5},{"$f":"IF(AF$11=\"\",0,IF($Q97=Lists!$CI$17,0,AF20))","v":7.5},{"$f":"IF(AG$11=\"\",0,IF($Q97=Lists!$CI$17,0,AG20))","v":7.5},{"$f":"IF(AH$11=\"\",0,IF($Q97=Lists!$CI$17,0,AH20))","v":7.5},{"$f":"IF(AI$11=\"\",0,IF($Q97=Lists!$CI$17,0,AI20))","v":7.5},{"$f":"IF(AJ$11=\"\",0,IF($Q97=Lists!$CI$17,0,AJ20))","v":7.5},{"$f":"IF(AK$11=\"\",0,IF($Q97=Lists!$CI$17,0,AK20))","v":7.5},{"$f":"IF(AL$11=\"\",0,IF($Q97=Lists!$CI$17,0,AL20))","v":7.5},{"$f":"IF(AM$11=\"\",0,IF($Q97=Lists!$CI$17,0,AM20))","v":7.5},{"$f":"IF(AN$11=\"\",0,IF($Q97=Lists!$CI$17,0,AN20))","v":7.5},{"$f":"IF(AO$11=\"\",0,IF($Q97=Lists!$CI$17,0,AO20))","v":7.5},{"$f":"IF(AP$11=\"\",0,IF($Q97=Lists!$CI$17,0,AP20))","v":7.5},{"$f":"IF(AQ$11=\"\",0,IF($Q97=Lists!$CI$17,0,AQ20))","v":7.5},{"$f":"IF(AR$11=\"\",0,IF($Q97=Lists!$CI$17,0,AR20))","v":7.5},{"$f":"IF(AS$11=\"\",0,IF($Q97=Lists!$CI$17,0,AS20))","v":7.5},{"$f":"IF(AT$11=\"\",0,IF($Q97=Lists!$CI$17,0,AT20))","v":7.5},{"$f":"IF(AU$11=\"\",0,IF($Q97=Lists!$CI$17,0,AU20))","v":7.5},{"$f":"IF(AV$11=\"\",0,IF($Q97=Lists!$CI$17,0,AV20))","v":7.5},{"$f":"IF(AW$11=\"\",0,IF($Q97=Lists!$CI$17,0,AW20))","v":7.5},{"$f":"IF(AX$11=\"\",0,IF($Q97=Lists!$CI$17,0,AX20))","v":7.5},{"$f":"IF(AY$11=\"\",0,IF($Q97=Lists!$CI$17,0,AY20))","v":7.5},{"$f":"IF(AZ$11=\"\",0,IF($Q97=Lists!$CI$17,0,AZ20))","v":7.5},{"$f":"IF(BA$11=\"\",0,IF($Q97=Lists!$CI$17,0,BA20))","v":7.5},{"$f":"IF(BB$11=\"\",0,IF($Q97=Lists!$CI$17,0,BB20))","v":7.5},{"$f":"IF(BC$11=\"\",0,IF($Q97=Lists!$CI$17,0,BC20))","v":7.5},{"$f":"IF(BD$11=\"\",0,IF($Q97=Lists!$CI$17,0,BD20))","v":7.5},{"$f":"IF(BE$11=\"\",0,IF($Q97=Lists!$CI$17,0,BE20))","v":7.5},{"$f":"IF(BF$11=\"\",0,IF($Q97=Lists!$CI$17,0,BF20))","v":7.5},{"$f":"IF(BG$11=\"\",0,IF($Q97=Lists!$CI$17,0,BG20))","v":7.5},{"$f":"IF(BH$11=\"\",0,IF($Q97=Lists!$CI$17,0,BH20))","v":7.5},{"$f":"IF(BI$11=\"\",0,IF($Q97=Lists!$CI$17,0,BI20))","v":7.5},{"$f":"IF(BJ$11=\"\",0,IF($Q97=Lists!$CI$17,0,BJ20))","v":7.5},{"$f":"IF(BK$11=\"\",0,IF($Q97=Lists!$CI$17,0,BK20))","v":7.5},{"$f":"IF(BL$11=\"\",0,IF($Q97=Lists!$CI$17,0,BL20))","v":7.5},{"$f":"IF(BM$11=\"\",0,IF($Q97=Lists!$CI$17,0,BM20))","v":7.5},{"$f":"IF(BN$11=\"\",0,IF($Q97=Lists!$CI$17,0,BN20))","v":7.5},{"$f":"IF(BO$11=\"\",0,IF($Q97=Lists!$CI$17,0,BO20))","v":7.5},{"$f":"IF(BP$11=\"\",0,IF($Q97=Lists!$CI$17,0,BP20))","v":7.5},{"$f":"IF(BQ$11=\"\",0,IF($Q97=Lists!$CI$17,0,BQ20))","v":7.5},{"$f":"IF(BR$11=\"\",0,IF($Q97=Lists!$CI$17,0,BR20))","v":7.5},{"$f":"IF(BS$11=\"\",0,IF($Q97=Lists!$CI$17,0,BS20))","v":7.5},{"$f":"IF(BT$11=\"\",0,IF($Q97=Lists!$CI$17,0,BT20))","v":7.5},{"$f":"IF(BU$11=\"\",0,IF($Q97=Lists!$CI$17,0,BU20))","v":7.5},{"$f":"IF(BV$11=\"\",0,IF($Q97=Lists!$CI$17,0,BV20))","v":7.5},{"$f":"IF(BW$11=\"\",0,IF($Q97=Lists!$CI$17,0,BW20))","v":7.5},{"$f":"IF(BX$11=\"\",0,IF($Q97=Lists!$CI$17,0,BX20))","v":7.5},{"$f":"IF(BY$11=\"\",0,IF($Q97=Lists!$CI$17,0,BY20))","v":7.5},{"$f":"IF(BZ$11=\"\",0,IF($Q97=Lists!$CI$17,0,BZ20))","v":7.5},{"$f":"IF(CA$11=\"\",0,IF($Q97=Lists!$CI$17,0,CA20))","v":7.5},{"$f":"IF(CB$11=\"\",0,IF($Q97=Lists!$CI$17,0,CB20))","v":7.5},{"$f":"IF(CC$11=\"\",0,IF($Q97=Lists!$CI$17,0,CC20))","v":7.5},{"$f":"IF(CD$11=\"\",0,IF($Q97=Lists!$CI$17,0,CD20))","v":7.5},{"$f":"IF(CE$11=\"\",0,IF($Q97=Lists!$CI$17,0,CE20))","v":7.5},{"$f":"IF(CF$11=\"\",0,IF($Q97=Lists!$CI$17,0,CF20))","v":7.5},{"$f":"IF(CG$11=\"\",0,IF($Q97=Lists!$CI$17,0,CG20))","v":7.5},{"$f":"IF(CH$11=\"\",0,IF($Q97=Lists!$CI$17,0,CH20))","v":7.5},{"$f":"IF(CI$11=\"\",0,IF($Q97=Lists!$CI$17,0,CI20))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q97=Lists!$CI$17,0,CJ20))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q97=Lists!$CI$17,0,CK20))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q97=Lists!$CI$17,0,CL20))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q97=Lists!$CI$17,0,CM20))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q97=Lists!$CI$17,0,CN20))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q97=Lists!$CI$17,0,CO20))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q97=Lists!$CI$17,0,CP20))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q97=Lists!$CI$17,0,CQ20))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q97=Lists!$CI$17,0,CR20))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q97=Lists!$CI$17,0,CS20))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q97=Lists!$CI$17,0,CT20))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q97=Lists!$CI$17,0,CU20))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G98<>0,1,IF(OR($Q98=\"\",$Q98=0),0,IF($R98=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H98))),$Q98)=1,0,1),0)))","v":0},null,null,null,null,660,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q98=Lists!$CI$17,0,AA21))","v":11},{"$f":"IF(AB$11=\"\",0,IF($Q98=Lists!$CI$17,0,AB21))","v":11},{"$f":"IF(AC$11=\"\",0,IF($Q98=Lists!$CI$17,0,AC21))","v":11},{"$f":"IF(AD$11=\"\",0,IF($Q98=Lists!$CI$17,0,AD21))","v":11},{"$f":"IF(AE$11=\"\",0,IF($Q98=Lists!$CI$17,0,AE21))","v":11},{"$f":"IF(AF$11=\"\",0,IF($Q98=Lists!$CI$17,0,AF21))","v":11},{"$f":"IF(AG$11=\"\",0,IF($Q98=Lists!$CI$17,0,AG21))","v":11},{"$f":"IF(AH$11=\"\",0,IF($Q98=Lists!$CI$17,0,AH21))","v":11},{"$f":"IF(AI$11=\"\",0,IF($Q98=Lists!$CI$17,0,AI21))","v":11},{"$f":"IF(AJ$11=\"\",0,IF($Q98=Lists!$CI$17,0,AJ21))","v":11},{"$f":"IF(AK$11=\"\",0,IF($Q98=Lists!$CI$17,0,AK21))","v":11},{"$f":"IF(AL$11=\"\",0,IF($Q98=Lists!$CI$17,0,AL21))","v":11},{"$f":"IF(AM$11=\"\",0,IF($Q98=Lists!$CI$17,0,AM21))","v":11},{"$f":"IF(AN$11=\"\",0,IF($Q98=Lists!$CI$17,0,AN21))","v":11},{"$f":"IF(AO$11=\"\",0,IF($Q98=Lists!$CI$17,0,AO21))","v":11},{"$f":"IF(AP$11=\"\",0,IF($Q98=Lists!$CI$17,0,AP21))","v":11},{"$f":"IF(AQ$11=\"\",0,IF($Q98=Lists!$CI$17,0,AQ21))","v":11},{"$f":"IF(AR$11=\"\",0,IF($Q98=Lists!$CI$17,0,AR21))","v":11},{"$f":"IF(AS$11=\"\",0,IF($Q98=Lists!$CI$17,0,AS21))","v":11},{"$f":"IF(AT$11=\"\",0,IF($Q98=Lists!$CI$17,0,AT21))","v":11},{"$f":"IF(AU$11=\"\",0,IF($Q98=Lists!$CI$17,0,AU21))","v":11},{"$f":"IF(AV$11=\"\",0,IF($Q98=Lists!$CI$17,0,AV21))","v":11},{"$f":"IF(AW$11=\"\",0,IF($Q98=Lists!$CI$17,0,AW21))","v":11},{"$f":"IF(AX$11=\"\",0,IF($Q98=Lists!$CI$17,0,AX21))","v":11},{"$f":"IF(AY$11=\"\",0,IF($Q98=Lists!$CI$17,0,AY21))","v":11},{"$f":"IF(AZ$11=\"\",0,IF($Q98=Lists!$CI$17,0,AZ21))","v":11},{"$f":"IF(BA$11=\"\",0,IF($Q98=Lists!$CI$17,0,BA21))","v":11},{"$f":"IF(BB$11=\"\",0,IF($Q98=Lists!$CI$17,0,BB21))","v":11},{"$f":"IF(BC$11=\"\",0,IF($Q98=Lists!$CI$17,0,BC21))","v":11},{"$f":"IF(BD$11=\"\",0,IF($Q98=Lists!$CI$17,0,BD21))","v":11},{"$f":"IF(BE$11=\"\",0,IF($Q98=Lists!$CI$17,0,BE21))","v":11},{"$f":"IF(BF$11=\"\",0,IF($Q98=Lists!$CI$17,0,BF21))","v":11},{"$f":"IF(BG$11=\"\",0,IF($Q98=Lists!$CI$17,0,BG21))","v":11},{"$f":"IF(BH$11=\"\",0,IF($Q98=Lists!$CI$17,0,BH21))","v":11},{"$f":"IF(BI$11=\"\",0,IF($Q98=Lists!$CI$17,0,BI21))","v":11},{"$f":"IF(BJ$11=\"\",0,IF($Q98=Lists!$CI$17,0,BJ21))","v":11},{"$f":"IF(BK$11=\"\",0,IF($Q98=Lists!$CI$17,0,BK21))","v":11},{"$f":"IF(BL$11=\"\",0,IF($Q98=Lists!$CI$17,0,BL21))","v":11},{"$f":"IF(BM$11=\"\",0,IF($Q98=Lists!$CI$17,0,BM21))","v":11},{"$f":"IF(BN$11=\"\",0,IF($Q98=Lists!$CI$17,0,BN21))","v":11},{"$f":"IF(BO$11=\"\",0,IF($Q98=Lists!$CI$17,0,BO21))","v":11},{"$f":"IF(BP$11=\"\",0,IF($Q98=Lists!$CI$17,0,BP21))","v":11},{"$f":"IF(BQ$11=\"\",0,IF($Q98=Lists!$CI$17,0,BQ21))","v":11},{"$f":"IF(BR$11=\"\",0,IF($Q98=Lists!$CI$17,0,BR21))","v":11},{"$f":"IF(BS$11=\"\",0,IF($Q98=Lists!$CI$17,0,BS21))","v":11},{"$f":"IF(BT$11=\"\",0,IF($Q98=Lists!$CI$17,0,BT21))","v":11},{"$f":"IF(BU$11=\"\",0,IF($Q98=Lists!$CI$17,0,BU21))","v":11},{"$f":"IF(BV$11=\"\",0,IF($Q98=Lists!$CI$17,0,BV21))","v":11},{"$f":"IF(BW$11=\"\",0,IF($Q98=Lists!$CI$17,0,BW21))","v":11},{"$f":"IF(BX$11=\"\",0,IF($Q98=Lists!$CI$17,0,BX21))","v":11},{"$f":"IF(BY$11=\"\",0,IF($Q98=Lists!$CI$17,0,BY21))","v":11},{"$f":"IF(BZ$11=\"\",0,IF($Q98=Lists!$CI$17,0,BZ21))","v":11},{"$f":"IF(CA$11=\"\",0,IF($Q98=Lists!$CI$17,0,CA21))","v":11},{"$f":"IF(CB$11=\"\",0,IF($Q98=Lists!$CI$17,0,CB21))","v":11},{"$f":"IF(CC$11=\"\",0,IF($Q98=Lists!$CI$17,0,CC21))","v":11},{"$f":"IF(CD$11=\"\",0,IF($Q98=Lists!$CI$17,0,CD21))","v":11},{"$f":"IF(CE$11=\"\",0,IF($Q98=Lists!$CI$17,0,CE21))","v":11},{"$f":"IF(CF$11=\"\",0,IF($Q98=Lists!$CI$17,0,CF21))","v":11},{"$f":"IF(CG$11=\"\",0,IF($Q98=Lists!$CI$17,0,CG21))","v":11},{"$f":"IF(CH$11=\"\",0,IF($Q98=Lists!$CI$17,0,CH21))","v":11},{"$f":"IF(CI$11=\"\",0,IF($Q98=Lists!$CI$17,0,CI21))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q98=Lists!$CI$17,0,CJ21))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q98=Lists!$CI$17,0,CK21))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q98=Lists!$CI$17,0,CL21))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q98=Lists!$CI$17,0,CM21))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q98=Lists!$CI$17,0,CN21))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q98=Lists!$CI$17,0,CO21))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q98=Lists!$CI$17,0,CP21))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q98=Lists!$CI$17,0,CQ21))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q98=Lists!$CI$17,0,CR21))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q98=Lists!$CI$17,0,CS21))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q98=Lists!$CI$17,0,CT21))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q98=Lists!$CI$17,0,CU21))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,{"$f":"IF($R99=\"^\",IF(COUNTIF(Lists!$13:$13,H99)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA21","v":"Технический отдел"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G99<>0,1,IF(OR($Q99=\"\",$Q99=0),0,IF($R99=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H99))),$Q99)=1,0,1),0)))","v":0},null,null,null,null,360,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q99=Lists!$CI$17,0,AA22))","v":6},{"$f":"IF(AB$11=\"\",0,IF($Q99=Lists!$CI$17,0,AB22))","v":6},{"$f":"IF(AC$11=\"\",0,IF($Q99=Lists!$CI$17,0,AC22))","v":6},{"$f":"IF(AD$11=\"\",0,IF($Q99=Lists!$CI$17,0,AD22))","v":6},{"$f":"IF(AE$11=\"\",0,IF($Q99=Lists!$CI$17,0,AE22))","v":6},{"$f":"IF(AF$11=\"\",0,IF($Q99=Lists!$CI$17,0,AF22))","v":6},{"$f":"IF(AG$11=\"\",0,IF($Q99=Lists!$CI$17,0,AG22))","v":6},{"$f":"IF(AH$11=\"\",0,IF($Q99=Lists!$CI$17,0,AH22))","v":6},{"$f":"IF(AI$11=\"\",0,IF($Q99=Lists!$CI$17,0,AI22))","v":6},{"$f":"IF(AJ$11=\"\",0,IF($Q99=Lists!$CI$17,0,AJ22))","v":6},{"$f":"IF(AK$11=\"\",0,IF($Q99=Lists!$CI$17,0,AK22))","v":6},{"$f":"IF(AL$11=\"\",0,IF($Q99=Lists!$CI$17,0,AL22))","v":6},{"$f":"IF(AM$11=\"\",0,IF($Q99=Lists!$CI$17,0,AM22))","v":6},{"$f":"IF(AN$11=\"\",0,IF($Q99=Lists!$CI$17,0,AN22))","v":6},{"$f":"IF(AO$11=\"\",0,IF($Q99=Lists!$CI$17,0,AO22))","v":6},{"$f":"IF(AP$11=\"\",0,IF($Q99=Lists!$CI$17,0,AP22))","v":6},{"$f":"IF(AQ$11=\"\",0,IF($Q99=Lists!$CI$17,0,AQ22))","v":6},{"$f":"IF(AR$11=\"\",0,IF($Q99=Lists!$CI$17,0,AR22))","v":6},{"$f":"IF(AS$11=\"\",0,IF($Q99=Lists!$CI$17,0,AS22))","v":6},{"$f":"IF(AT$11=\"\",0,IF($Q99=Lists!$CI$17,0,AT22))","v":6},{"$f":"IF(AU$11=\"\",0,IF($Q99=Lists!$CI$17,0,AU22))","v":6},{"$f":"IF(AV$11=\"\",0,IF($Q99=Lists!$CI$17,0,AV22))","v":6},{"$f":"IF(AW$11=\"\",0,IF($Q99=Lists!$CI$17,0,AW22))","v":6},{"$f":"IF(AX$11=\"\",0,IF($Q99=Lists!$CI$17,0,AX22))","v":6},{"$f":"IF(AY$11=\"\",0,IF($Q99=Lists!$CI$17,0,AY22))","v":6},{"$f":"IF(AZ$11=\"\",0,IF($Q99=Lists!$CI$17,0,AZ22))","v":6},{"$f":"IF(BA$11=\"\",0,IF($Q99=Lists!$CI$17,0,BA22))","v":6},{"$f":"IF(BB$11=\"\",0,IF($Q99=Lists!$CI$17,0,BB22))","v":6},{"$f":"IF(BC$11=\"\",0,IF($Q99=Lists!$CI$17,0,BC22))","v":6},{"$f":"IF(BD$11=\"\",0,IF($Q99=Lists!$CI$17,0,BD22))","v":6},{"$f":"IF(BE$11=\"\",0,IF($Q99=Lists!$CI$17,0,BE22))","v":6},{"$f":"IF(BF$11=\"\",0,IF($Q99=Lists!$CI$17,0,BF22))","v":6},{"$f":"IF(BG$11=\"\",0,IF($Q99=Lists!$CI$17,0,BG22))","v":6},{"$f":"IF(BH$11=\"\",0,IF($Q99=Lists!$CI$17,0,BH22))","v":6},{"$f":"IF(BI$11=\"\",0,IF($Q99=Lists!$CI$17,0,BI22))","v":6},{"$f":"IF(BJ$11=\"\",0,IF($Q99=Lists!$CI$17,0,BJ22))","v":6},{"$f":"IF(BK$11=\"\",0,IF($Q99=Lists!$CI$17,0,BK22))","v":6},{"$f":"IF(BL$11=\"\",0,IF($Q99=Lists!$CI$17,0,BL22))","v":6},{"$f":"IF(BM$11=\"\",0,IF($Q99=Lists!$CI$17,0,BM22))","v":6},{"$f":"IF(BN$11=\"\",0,IF($Q99=Lists!$CI$17,0,BN22))","v":6},{"$f":"IF(BO$11=\"\",0,IF($Q99=Lists!$CI$17,0,BO22))","v":6},{"$f":"IF(BP$11=\"\",0,IF($Q99=Lists!$CI$17,0,BP22))","v":6},{"$f":"IF(BQ$11=\"\",0,IF($Q99=Lists!$CI$17,0,BQ22))","v":6},{"$f":"IF(BR$11=\"\",0,IF($Q99=Lists!$CI$17,0,BR22))","v":6},{"$f":"IF(BS$11=\"\",0,IF($Q99=Lists!$CI$17,0,BS22))","v":6},{"$f":"IF(BT$11=\"\",0,IF($Q99=Lists!$CI$17,0,BT22))","v":6},{"$f":"IF(BU$11=\"\",0,IF($Q99=Lists!$CI$17,0,BU22))","v":6},{"$f":"IF(BV$11=\"\",0,IF($Q99=Lists!$CI$17,0,BV22))","v":6},{"$f":"IF(BW$11=\"\",0,IF($Q99=Lists!$CI$17,0,BW22))","v":6},{"$f":"IF(BX$11=\"\",0,IF($Q99=Lists!$CI$17,0,BX22))","v":6},{"$f":"IF(BY$11=\"\",0,IF($Q99=Lists!$CI$17,0,BY22))","v":6},{"$f":"IF(BZ$11=\"\",0,IF($Q99=Lists!$CI$17,0,BZ22))","v":6},{"$f":"IF(CA$11=\"\",0,IF($Q99=Lists!$CI$17,0,CA22))","v":6},{"$f":"IF(CB$11=\"\",0,IF($Q99=Lists!$CI$17,0,CB22))","v":6},{"$f":"IF(CC$11=\"\",0,IF($Q99=Lists!$CI$17,0,CC22))","v":6},{"$f":"IF(CD$11=\"\",0,IF($Q99=Lists!$CI$17,0,CD22))","v":6},{"$f":"IF(CE$11=\"\",0,IF($Q99=Lists!$CI$17,0,CE22))","v":6},{"$f":"IF(CF$11=\"\",0,IF($Q99=Lists!$CI$17,0,CF22))","v":6},{"$f":"IF(CG$11=\"\",0,IF($Q99=Lists!$CI$17,0,CG22))","v":6},{"$f":"IF(CH$11=\"\",0,IF($Q99=Lists!$CI$17,0,CH22))","v":6},{"$f":"IF(CI$11=\"\",0,IF($Q99=Lists!$CI$17,0,CI22))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q99=Lists!$CI$17,0,CJ22))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q99=Lists!$CI$17,0,CK22))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q99=Lists!$CI$17,0,CL22))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q99=Lists!$CI$17,0,CM22))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q99=Lists!$CI$17,0,CN22))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q99=Lists!$CI$17,0,CO22))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q99=Lists!$CI$17,0,CP22))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q99=Lists!$CI$17,0,CQ22))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q99=Lists!$CI$17,0,CR22))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q99=Lists!$CI$17,0,CS22))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q99=Lists!$CI$17,0,CT22))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q99=Lists!$CI$17,0,CU22))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G100<>0,1,IF(OR($Q100=\"\",$Q100=0),0,IF($R100=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H100))),$Q100)=1,0,1),0)))","v":0},null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q100=Lists!$CI$17,0,AA23))","v":1},{"$f":"IF(AB$11=\"\",0,IF($Q100=Lists!$CI$17,0,AB23))","v":1},{"$f":"IF(AC$11=\"\",0,IF($Q100=Lists!$CI$17,0,AC23))","v":1},{"$f":"IF(AD$11=\"\",0,IF($Q100=Lists!$CI$17,0,AD23))","v":1},{"$f":"IF(AE$11=\"\",0,IF($Q100=Lists!$CI$17,0,AE23))","v":1},{"$f":"IF(AF$11=\"\",0,IF($Q100=Lists!$CI$17,0,AF23))","v":1},{"$f":"IF(AG$11=\"\",0,IF($Q100=Lists!$CI$17,0,AG23))","v":1},{"$f":"IF(AH$11=\"\",0,IF($Q100=Lists!$CI$17,0,AH23))","v":1},{"$f":"IF(AI$11=\"\",0,IF($Q100=Lists!$CI$17,0,AI23))","v":1},{"$f":"IF(AJ$11=\"\",0,IF($Q100=Lists!$CI$17,0,AJ23))","v":1},{"$f":"IF(AK$11=\"\",0,IF($Q100=Lists!$CI$17,0,AK23))","v":1},{"$f":"IF(AL$11=\"\",0,IF($Q100=Lists!$CI$17,0,AL23))","v":1},{"$f":"IF(AM$11=\"\",0,IF($Q100=Lists!$CI$17,0,AM23))","v":1},{"$f":"IF(AN$11=\"\",0,IF($Q100=Lists!$CI$17,0,AN23))","v":1},{"$f":"IF(AO$11=\"\",0,IF($Q100=Lists!$CI$17,0,AO23))","v":1},{"$f":"IF(AP$11=\"\",0,IF($Q100=Lists!$CI$17,0,AP23))","v":1},{"$f":"IF(AQ$11=\"\",0,IF($Q100=Lists!$CI$17,0,AQ23))","v":1},{"$f":"IF(AR$11=\"\",0,IF($Q100=Lists!$CI$17,0,AR23))","v":1},{"$f":"IF(AS$11=\"\",0,IF($Q100=Lists!$CI$17,0,AS23))","v":1},{"$f":"IF(AT$11=\"\",0,IF($Q100=Lists!$CI$17,0,AT23))","v":1},{"$f":"IF(AU$11=\"\",0,IF($Q100=Lists!$CI$17,0,AU23))","v":1},{"$f":"IF(AV$11=\"\",0,IF($Q100=Lists!$CI$17,0,AV23))","v":1},{"$f":"IF(AW$11=\"\",0,IF($Q100=Lists!$CI$17,0,AW23))","v":1},{"$f":"IF(AX$11=\"\",0,IF($Q100=Lists!$CI$17,0,AX23))","v":1},{"$f":"IF(AY$11=\"\",0,IF($Q100=Lists!$CI$17,0,AY23))","v":1},{"$f":"IF(AZ$11=\"\",0,IF($Q100=Lists!$CI$17,0,AZ23))","v":1},{"$f":"IF(BA$11=\"\",0,IF($Q100=Lists!$CI$17,0,BA23))","v":1},{"$f":"IF(BB$11=\"\",0,IF($Q100=Lists!$CI$17,0,BB23))","v":1},{"$f":"IF(BC$11=\"\",0,IF($Q100=Lists!$CI$17,0,BC23))","v":1},{"$f":"IF(BD$11=\"\",0,IF($Q100=Lists!$CI$17,0,BD23))","v":1},{"$f":"IF(BE$11=\"\",0,IF($Q100=Lists!$CI$17,0,BE23))","v":1},{"$f":"IF(BF$11=\"\",0,IF($Q100=Lists!$CI$17,0,BF23))","v":1},{"$f":"IF(BG$11=\"\",0,IF($Q100=Lists!$CI$17,0,BG23))","v":1},{"$f":"IF(BH$11=\"\",0,IF($Q100=Lists!$CI$17,0,BH23))","v":1},{"$f":"IF(BI$11=\"\",0,IF($Q100=Lists!$CI$17,0,BI23))","v":1},{"$f":"IF(BJ$11=\"\",0,IF($Q100=Lists!$CI$17,0,BJ23))","v":1},{"$f":"IF(BK$11=\"\",0,IF($Q100=Lists!$CI$17,0,BK23))","v":1},{"$f":"IF(BL$11=\"\",0,IF($Q100=Lists!$CI$17,0,BL23))","v":1},{"$f":"IF(BM$11=\"\",0,IF($Q100=Lists!$CI$17,0,BM23))","v":1},{"$f":"IF(BN$11=\"\",0,IF($Q100=Lists!$CI$17,0,BN23))","v":1},{"$f":"IF(BO$11=\"\",0,IF($Q100=Lists!$CI$17,0,BO23))","v":1},{"$f":"IF(BP$11=\"\",0,IF($Q100=Lists!$CI$17,0,BP23))","v":1},{"$f":"IF(BQ$11=\"\",0,IF($Q100=Lists!$CI$17,0,BQ23))","v":1},{"$f":"IF(BR$11=\"\",0,IF($Q100=Lists!$CI$17,0,BR23))","v":1},{"$f":"IF(BS$11=\"\",0,IF($Q100=Lists!$CI$17,0,BS23))","v":1},{"$f":"IF(BT$11=\"\",0,IF($Q100=Lists!$CI$17,0,BT23))","v":1},{"$f":"IF(BU$11=\"\",0,IF($Q100=Lists!$CI$17,0,BU23))","v":1},{"$f":"IF(BV$11=\"\",0,IF($Q100=Lists!$CI$17,0,BV23))","v":1},{"$f":"IF(BW$11=\"\",0,IF($Q100=Lists!$CI$17,0,BW23))","v":1},{"$f":"IF(BX$11=\"\",0,IF($Q100=Lists!$CI$17,0,BX23))","v":1},{"$f":"IF(BY$11=\"\",0,IF($Q100=Lists!$CI$17,0,BY23))","v":1},{"$f":"IF(BZ$11=\"\",0,IF($Q100=Lists!$CI$17,0,BZ23))","v":1},{"$f":"IF(CA$11=\"\",0,IF($Q100=Lists!$CI$17,0,CA23))","v":1},{"$f":"IF(CB$11=\"\",0,IF($Q100=Lists!$CI$17,0,CB23))","v":1},{"$f":"IF(CC$11=\"\",0,IF($Q100=Lists!$CI$17,0,CC23))","v":1},{"$f":"IF(CD$11=\"\",0,IF($Q100=Lists!$CI$17,0,CD23))","v":1},{"$f":"IF(CE$11=\"\",0,IF($Q100=Lists!$CI$17,0,CE23))","v":1},{"$f":"IF(CF$11=\"\",0,IF($Q100=Lists!$CI$17,0,CF23))","v":1},{"$f":"IF(CG$11=\"\",0,IF($Q100=Lists!$CI$17,0,CG23))","v":1},{"$f":"IF(CH$11=\"\",0,IF($Q100=Lists!$CI$17,0,CH23))","v":1},{"$f":"IF(CI$11=\"\",0,IF($Q100=Lists!$CI$17,0,CI23))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q100=Lists!$CI$17,0,CJ23))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q100=Lists!$CI$17,0,CK23))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q100=Lists!$CI$17,0,CL23))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q100=Lists!$CI$17,0,CM23))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q100=Lists!$CI$17,0,CN23))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q100=Lists!$CI$17,0,CO23))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q100=Lists!$CI$17,0,CP23))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q100=Lists!$CI$17,0,CQ23))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q100=Lists!$CI$17,0,CR23))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q100=Lists!$CI$17,0,CS23))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q100=Lists!$CI$17,0,CT23))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q100=Lists!$CI$17,0,CU23))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q101=Lists!$CI$17,0,AA24))","v":1},{"$f":"IF(AB$11=\"\",0,IF($Q101=Lists!$CI$17,0,AB24))","v":1},{"$f":"IF(AC$11=\"\",0,IF($Q101=Lists!$CI$17,0,AC24))","v":1},{"$f":"IF(AD$11=\"\",0,IF($Q101=Lists!$CI$17,0,AD24))","v":1},{"$f":"IF(AE$11=\"\",0,IF($Q101=Lists!$CI$17,0,AE24))","v":1},{"$f":"IF(AF$11=\"\",0,IF($Q101=Lists!$CI$17,0,AF24))","v":1},{"$f":"IF(AG$11=\"\",0,IF($Q101=Lists!$CI$17,0,AG24))","v":1},{"$f":"IF(AH$11=\"\",0,IF($Q101=Lists!$CI$17,0,AH24))","v":1},{"$f":"IF(AI$11=\"\",0,IF($Q101=Lists!$CI$17,0,AI24))","v":1},{"$f":"IF(AJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AJ24))","v":1},{"$f":"IF(AK$11=\"\",0,IF($Q101=Lists!$CI$17,0,AK24))","v":1},{"$f":"IF(AL$11=\"\",0,IF($Q101=Lists!$CI$17,0,AL24))","v":1},{"$f":"IF(AM$11=\"\",0,IF($Q101=Lists!$CI$17,0,AM24))","v":1},{"$f":"IF(AN$11=\"\",0,IF($Q101=Lists!$CI$17,0,AN24))","v":1},{"$f":"IF(AO$11=\"\",0,IF($Q101=Lists!$CI$17,0,AO24))","v":1},{"$f":"IF(AP$11=\"\",0,IF($Q101=Lists!$CI$17,0,AP24))","v":1},{"$f":"IF(AQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AQ24))","v":1},{"$f":"IF(AR$11=\"\",0,IF($Q101=Lists!$CI$17,0,AR24))","v":1},{"$f":"IF(AS$11=\"\",0,IF($Q101=Lists!$CI$17,0,AS24))","v":1},{"$f":"IF(AT$11=\"\",0,IF($Q101=Lists!$CI$17,0,AT24))","v":1},{"$f":"IF(AU$11=\"\",0,IF($Q101=Lists!$CI$17,0,AU24))","v":1},{"$f":"IF(AV$11=\"\",0,IF($Q101=Lists!$CI$17,0,AV24))","v":1},{"$f":"IF(AW$11=\"\",0,IF($Q101=Lists!$CI$17,0,AW24))","v":1},{"$f":"IF(AX$11=\"\",0,IF($Q101=Lists!$CI$17,0,AX24))","v":1},{"$f":"IF(AY$11=\"\",0,IF($Q101=Lists!$CI$17,0,AY24))","v":1},{"$f":"IF(AZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AZ24))","v":1},{"$f":"IF(BA$11=\"\",0,IF($Q101=Lists!$CI$17,0,BA24))","v":1},{"$f":"IF(BB$11=\"\",0,IF($Q101=Lists!$CI$17,0,BB24))","v":1},{"$f":"IF(BC$11=\"\",0,IF($Q101=Lists!$CI$17,0,BC24))","v":1},{"$f":"IF(BD$11=\"\",0,IF($Q101=Lists!$CI$17,0,BD24))","v":1},{"$f":"IF(BE$11=\"\",0,IF($Q101=Lists!$CI$17,0,BE24))","v":1},{"$f":"IF(BF$11=\"\",0,IF($Q101=Lists!$CI$17,0,BF24))","v":1},{"$f":"IF(BG$11=\"\",0,IF($Q101=Lists!$CI$17,0,BG24))","v":1},{"$f":"IF(BH$11=\"\",0,IF($Q101=Lists!$CI$17,0,BH24))","v":1},{"$f":"IF(BI$11=\"\",0,IF($Q101=Lists!$CI$17,0,BI24))","v":1},{"$f":"IF(BJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BJ24))","v":1},{"$f":"IF(BK$11=\"\",0,IF($Q101=Lists!$CI$17,0,BK24))","v":1},{"$f":"IF(BL$11=\"\",0,IF($Q101=Lists!$CI$17,0,BL24))","v":1},{"$f":"IF(BM$11=\"\",0,IF($Q101=Lists!$CI$17,0,BM24))","v":1},{"$f":"IF(BN$11=\"\",0,IF($Q101=Lists!$CI$17,0,BN24))","v":1},{"$f":"IF(BO$11=\"\",0,IF($Q101=Lists!$CI$17,0,BO24))","v":1},{"$f":"IF(BP$11=\"\",0,IF($Q101=Lists!$CI$17,0,BP24))","v":1},{"$f":"IF(BQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BQ24))","v":1},{"$f":"IF(BR$11=\"\",0,IF($Q101=Lists!$CI$17,0,BR24))","v":1},{"$f":"IF(BS$11=\"\",0,IF($Q101=Lists!$CI$17,0,BS24))","v":1},{"$f":"IF(BT$11=\"\",0,IF($Q101=Lists!$CI$17,0,BT24))","v":1},{"$f":"IF(BU$11=\"\",0,IF($Q101=Lists!$CI$17,0,BU24))","v":1},{"$f":"IF(BV$11=\"\",0,IF($Q101=Lists!$CI$17,0,BV24))","v":1},{"$f":"IF(BW$11=\"\",0,IF($Q101=Lists!$CI$17,0,BW24))","v":1},{"$f":"IF(BX$11=\"\",0,IF($Q101=Lists!$CI$17,0,BX24))","v":1},{"$f":"IF(BY$11=\"\",0,IF($Q101=Lists!$CI$17,0,BY24))","v":1},{"$f":"IF(BZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BZ24))","v":1},{"$f":"IF(CA$11=\"\",0,IF($Q101=Lists!$CI$17,0,CA24))","v":1},{"$f":"IF(CB$11=\"\",0,IF($Q101=Lists!$CI$17,0,CB24))","v":1},{"$f":"IF(CC$11=\"\",0,IF($Q101=Lists!$CI$17,0,CC24))","v":1},{"$f":"IF(CD$11=\"\",0,IF($Q101=Lists!$CI$17,0,CD24))","v":1},{"$f":"IF(CE$11=\"\",0,IF($Q101=Lists!$CI$17,0,CE24))","v":1},{"$f":"IF(CF$11=\"\",0,IF($Q101=Lists!$CI$17,0,CF24))","v":1},{"$f":"IF(CG$11=\"\",0,IF($Q101=Lists!$CI$17,0,CG24))","v":1},{"$f":"IF(CH$11=\"\",0,IF($Q101=Lists!$CI$17,0,CH24))","v":1},{"$f":"IF(CI$11=\"\",0,IF($Q101=Lists!$CI$17,0,CI24))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,CJ24))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q101=Lists!$CI$17,0,CK24))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q101=Lists!$CI$17,0,CL24))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q101=Lists!$CI$17,0,CM24))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q101=Lists!$CI$17,0,CN24))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q101=Lists!$CI$17,0,CO24))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q101=Lists!$CI$17,0,CP24))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,CQ24))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q101=Lists!$CI$17,0,CR24))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q101=Lists!$CI$17,0,CS24))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q101=Lists!$CI$17,0,CT24))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q101=Lists!$CI$17,0,CU24))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA24","v":"Заведующий складом"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G102<>0,1,IF(OR($Q102=\"\",$Q102=0),0,IF($R102=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H102))),$Q102)=1,0,1),0)))","v":0},null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q102=Lists!$CI$17,0,AA25))","v":1},{"$f":"IF(AB$11=\"\",0,IF($Q102=Lists!$CI$17,0,AB25))","v":1},{"$f":"IF(AC$11=\"\",0,IF($Q102=Lists!$CI$17,0,AC25))","v":1},{"$f":"IF(AD$11=\"\",0,IF($Q102=Lists!$CI$17,0,AD25))","v":1},{"$f":"IF(AE$11=\"\",0,IF($Q102=Lists!$CI$17,0,AE25))","v":1},{"$f":"IF(AF$11=\"\",0,IF($Q102=Lists!$CI$17,0,AF25))","v":1},{"$f":"IF(AG$11=\"\",0,IF($Q102=Lists!$CI$17,0,AG25))","v":1},{"$f":"IF(AH$11=\"\",0,IF($Q102=Lists!$CI$17,0,AH25))","v":1},{"$f":"IF(AI$11=\"\",0,IF($Q102=Lists!$CI$17,0,AI25))","v":1},{"$f":"IF(AJ$11=\"\",0,IF($Q102=Lists!$CI$17,0,AJ25))","v":1},{"$f":"IF(AK$11=\"\",0,IF($Q102=Lists!$CI$17,0,AK25))","v":1},{"$f":"IF(AL$11=\"\",0,IF($Q102=Lists!$CI$17,0,AL25))","v":1},{"$f":"IF(AM$11=\"\",0,IF($Q102=Lists!$CI$17,0,AM25))","v":1},{"$f":"IF(AN$11=\"\",0,IF($Q102=Lists!$CI$17,0,AN25))","v":1},{"$f":"IF(AO$11=\"\",0,IF($Q102=Lists!$CI$17,0,AO25))","v":1},{"$f":"IF(AP$11=\"\",0,IF($Q102=Lists!$CI$17,0,AP25))","v":1},{"$f":"IF(AQ$11=\"\",0,IF($Q102=Lists!$CI$17,0,AQ25))","v":1},{"$f":"IF(AR$11=\"\",0,IF($Q102=Lists!$CI$17,0,AR25))","v":1},{"$f":"IF(AS$11=\"\",0,IF($Q102=Lists!$CI$17,0,AS25))","v":1},{"$f":"IF(AT$11=\"\",0,IF($Q102=Lists!$CI$17,0,AT25))","v":1},{"$f":"IF(AU$11=\"\",0,IF($Q102=Lists!$CI$17,0,AU25))","v":1},{"$f":"IF(AV$11=\"\",0,IF($Q102=Lists!$CI$17,0,AV25))","v":1},{"$f":"IF(AW$11=\"\",0,IF($Q102=Lists!$CI$17,0,AW25))","v":1},{"$f":"IF(AX$11=\"\",0,IF($Q102=Lists!$CI$17,0,AX25))","v":1},{"$f":"IF(AY$11=\"\",0,IF($Q102=Lists!$CI$17,0,AY25))","v":1},{"$f":"IF(AZ$11=\"\",0,IF($Q102=Lists!$CI$17,0,AZ25))","v":1},{"$f":"IF(BA$11=\"\",0,IF($Q102=Lists!$CI$17,0,BA25))","v":1},{"$f":"IF(BB$11=\"\",0,IF($Q102=Lists!$CI$17,0,BB25))","v":1},{"$f":"IF(BC$11=\"\",0,IF($Q102=Lists!$CI$17,0,BC25))","v":1},{"$f":"IF(BD$11=\"\",0,IF($Q102=Lists!$CI$17,0,BD25))","v":1},{"$f":"IF(BE$11=\"\",0,IF($Q102=Lists!$CI$17,0,BE25))","v":1},{"$f":"IF(BF$11=\"\",0,IF($Q102=Lists!$CI$17,0,BF25))","v":1},{"$f":"IF(BG$11=\"\",0,IF($Q102=Lists!$CI$17,0,BG25))","v":1},{"$f":"IF(BH$11=\"\",0,IF($Q102=Lists!$CI$17,0,BH25))","v":1},{"$f":"IF(BI$11=\"\",0,IF($Q102=Lists!$CI$17,0,BI25))","v":1},{"$f":"IF(BJ$11=\"\",0,IF($Q102=Lists!$CI$17,0,BJ25))","v":1},{"$f":"IF(BK$11=\"\",0,IF($Q102=Lists!$CI$17,0,BK25))","v":1},{"$f":"IF(BL$11=\"\",0,IF($Q102=Lists!$CI$17,0,BL25))","v":1},{"$f":"IF(BM$11=\"\",0,IF($Q102=Lists!$CI$17,0,BM25))","v":1},{"$f":"IF(BN$11=\"\",0,IF($Q102=Lists!$CI$17,0,BN25))","v":1},{"$f":"IF(BO$11=\"\",0,IF($Q102=Lists!$CI$17,0,BO25))","v":1},{"$f":"IF(BP$11=\"\",0,IF($Q102=Lists!$CI$17,0,BP25))","v":1},{"$f":"IF(BQ$11=\"\",0,IF($Q102=Lists!$CI$17,0,BQ25))","v":1},{"$f":"IF(BR$11=\"\",0,IF($Q102=Lists!$CI$17,0,BR25))","v":1},{"$f":"IF(BS$11=\"\",0,IF($Q102=Lists!$CI$17,0,BS25))","v":1},{"$f":"IF(BT$11=\"\",0,IF($Q102=Lists!$CI$17,0,BT25))","v":1},{"$f":"IF(BU$11=\"\",0,IF($Q102=Lists!$CI$17,0,BU25))","v":1},{"$f":"IF(BV$11=\"\",0,IF($Q102=Lists!$CI$17,0,BV25))","v":1},{"$f":"IF(BW$11=\"\",0,IF($Q102=Lists!$CI$17,0,BW25))","v":1},{"$f":"IF(BX$11=\"\",0,IF($Q102=Lists!$CI$17,0,BX25))","v":1},{"$f":"IF(BY$11=\"\",0,IF($Q102=Lists!$CI$17,0,BY25))","v":1},{"$f":"IF(BZ$11=\"\",0,IF($Q102=Lists!$CI$17,0,BZ25))","v":1},{"$f":"IF(CA$11=\"\",0,IF($Q102=Lists!$CI$17,0,CA25))","v":1},{"$f":"IF(CB$11=\"\",0,IF($Q102=Lists!$CI$17,0,CB25))","v":1},{"$f":"IF(CC$11=\"\",0,IF($Q102=Lists!$CI$17,0,CC25))","v":1},{"$f":"IF(CD$11=\"\",0,IF($Q102=Lists!$CI$17,0,CD25))","v":1},{"$f":"IF(CE$11=\"\",0,IF($Q102=Lists!$CI$17,0,CE25))","v":1},{"$f":"IF(CF$11=\"\",0,IF($Q102=Lists!$CI$17,0,CF25))","v":1},{"$f":"IF(CG$11=\"\",0,IF($Q102=Lists!$CI$17,0,CG25))","v":1},{"$f":"IF(CH$11=\"\",0,IF($Q102=Lists!$CI$17,0,CH25))","v":1},{"$f":"IF(CI$11=\"\",0,IF($Q102=Lists!$CI$17,0,CI25))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q102=Lists!$CI$17,0,CJ25))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q102=Lists!$CI$17,0,CK25))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q102=Lists!$CI$17,0,CL25))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q102=Lists!$CI$17,0,CM25))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q102=Lists!$CI$17,0,CN25))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q102=Lists!$CI$17,0,CO25))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q102=Lists!$CI$17,0,CP25))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q102=Lists!$CI$17,0,CQ25))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q102=Lists!$CI$17,0,CR25))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q102=Lists!$CI$17,0,CS25))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q102=Lists!$CI$17,0,CT25))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q102=Lists!$CI$17,0,CU25))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в р/месте"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"кол-во персонала",null,null,"*","нужно р/место","^",{"$f":"IF(G103<>0,1,IF(OR($Q103=\"\",$Q103=0),0,IF($R103=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H103))),$Q103)=1,0,1),0)))","v":0},null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q103=Lists!$CI$17,0,AA26))","v":1},{"$f":"IF(AB$11=\"\",0,IF($Q103=Lists!$CI$17,0,AB26))","v":1},{"$f":"IF(AC$11=\"\",0,IF($Q103=Lists!$CI$17,0,AC26))","v":1},{"$f":"IF(AD$11=\"\",0,IF($Q103=Lists!$CI$17,0,AD26))","v":1},{"$f":"IF(AE$11=\"\",0,IF($Q103=Lists!$CI$17,0,AE26))","v":1},{"$f":"IF(AF$11=\"\",0,IF($Q103=Lists!$CI$17,0,AF26))","v":1},{"$f":"IF(AG$11=\"\",0,IF($Q103=Lists!$CI$17,0,AG26))","v":1},{"$f":"IF(AH$11=\"\",0,IF($Q103=Lists!$CI$17,0,AH26))","v":1},{"$f":"IF(AI$11=\"\",0,IF($Q103=Lists!$CI$17,0,AI26))","v":1},{"$f":"IF(AJ$11=\"\",0,IF($Q103=Lists!$CI$17,0,AJ26))","v":1},{"$f":"IF(AK$11=\"\",0,IF($Q103=Lists!$CI$17,0,AK26))","v":1},{"$f":"IF(AL$11=\"\",0,IF($Q103=Lists!$CI$17,0,AL26))","v":1},{"$f":"IF(AM$11=\"\",0,IF($Q103=Lists!$CI$17,0,AM26))","v":1},{"$f":"IF(AN$11=\"\",0,IF($Q103=Lists!$CI$17,0,AN26))","v":1},{"$f":"IF(AO$11=\"\",0,IF($Q103=Lists!$CI$17,0,AO26))","v":1},{"$f":"IF(AP$11=\"\",0,IF($Q103=Lists!$CI$17,0,AP26))","v":1},{"$f":"IF(AQ$11=\"\",0,IF($Q103=Lists!$CI$17,0,AQ26))","v":1},{"$f":"IF(AR$11=\"\",0,IF($Q103=Lists!$CI$17,0,AR26))","v":1},{"$f":"IF(AS$11=\"\",0,IF($Q103=Lists!$CI$17,0,AS26))","v":1},{"$f":"IF(AT$11=\"\",0,IF($Q103=Lists!$CI$17,0,AT26))","v":1},{"$f":"IF(AU$11=\"\",0,IF($Q103=Lists!$CI$17,0,AU26))","v":1},{"$f":"IF(AV$11=\"\",0,IF($Q103=Lists!$CI$17,0,AV26))","v":1},{"$f":"IF(AW$11=\"\",0,IF($Q103=Lists!$CI$17,0,AW26))","v":1},{"$f":"IF(AX$11=\"\",0,IF($Q103=Lists!$CI$17,0,AX26))","v":1},{"$f":"IF(AY$11=\"\",0,IF($Q103=Lists!$CI$17,0,AY26))","v":1},{"$f":"IF(AZ$11=\"\",0,IF($Q103=Lists!$CI$17,0,AZ26))","v":1},{"$f":"IF(BA$11=\"\",0,IF($Q103=Lists!$CI$17,0,BA26))","v":1},{"$f":"IF(BB$11=\"\",0,IF($Q103=Lists!$CI$17,0,BB26))","v":1},{"$f":"IF(BC$11=\"\",0,IF($Q103=Lists!$CI$17,0,BC26))","v":1},{"$f":"IF(BD$11=\"\",0,IF($Q103=Lists!$CI$17,0,BD26))","v":1},{"$f":"IF(BE$11=\"\",0,IF($Q103=Lists!$CI$17,0,BE26))","v":1},{"$f":"IF(BF$11=\"\",0,IF($Q103=Lists!$CI$17,0,BF26))","v":1},{"$f":"IF(BG$11=\"\",0,IF($Q103=Lists!$CI$17,0,BG26))","v":1},{"$f":"IF(BH$11=\"\",0,IF($Q103=Lists!$CI$17,0,BH26))","v":1},{"$f":"IF(BI$11=\"\",0,IF($Q103=Lists!$CI$17,0,BI26))","v":1},{"$f":"IF(BJ$11=\"\",0,IF($Q103=Lists!$CI$17,0,BJ26))","v":1},{"$f":"IF(BK$11=\"\",0,IF($Q103=Lists!$CI$17,0,BK26))","v":1},{"$f":"IF(BL$11=\"\",0,IF($Q103=Lists!$CI$17,0,BL26))","v":1},{"$f":"IF(BM$11=\"\",0,IF($Q103=Lists!$CI$17,0,BM26))","v":1},{"$f":"IF(BN$11=\"\",0,IF($Q103=Lists!$CI$17,0,BN26))","v":1},{"$f":"IF(BO$11=\"\",0,IF($Q103=Lists!$CI$17,0,BO26))","v":1},{"$f":"IF(BP$11=\"\",0,IF($Q103=Lists!$CI$17,0,BP26))","v":1},{"$f":"IF(BQ$11=\"\",0,IF($Q103=Lists!$CI$17,0,BQ26))","v":1},{"$f":"IF(BR$11=\"\",0,IF($Q103=Lists!$CI$17,0,BR26))","v":1},{"$f":"IF(BS$11=\"\",0,IF($Q103=Lists!$CI$17,0,BS26))","v":1},{"$f":"IF(BT$11=\"\",0,IF($Q103=Lists!$CI$17,0,BT26))","v":1},{"$f":"IF(BU$11=\"\",0,IF($Q103=Lists!$CI$17,0,BU26))","v":1},{"$f":"IF(BV$11=\"\",0,IF($Q103=Lists!$CI$17,0,BV26))","v":1},{"$f":"IF(BW$11=\"\",0,IF($Q103=Lists!$CI$17,0,BW26))","v":1},{"$f":"IF(BX$11=\"\",0,IF($Q103=Lists!$CI$17,0,BX26))","v":1},{"$f":"IF(BY$11=\"\",0,IF($Q103=Lists!$CI$17,0,BY26))","v":1},{"$f":"IF(BZ$11=\"\",0,IF($Q103=Lists!$CI$17,0,BZ26))","v":1},{"$f":"IF(CA$11=\"\",0,IF($Q103=Lists!$CI$17,0,CA26))","v":1},{"$f":"IF(CB$11=\"\",0,IF($Q103=Lists!$CI$17,0,CB26))","v":1},{"$f":"IF(CC$11=\"\",0,IF($Q103=Lists!$CI$17,0,CC26))","v":1},{"$f":"IF(CD$11=\"\",0,IF($Q103=Lists!$CI$17,0,CD26))","v":1},{"$f":"IF(CE$11=\"\",0,IF($Q103=Lists!$CI$17,0,CE26))","v":1},{"$f":"IF(CF$11=\"\",0,IF($Q103=Lists!$CI$17,0,CF26))","v":1},{"$f":"IF(CG$11=\"\",0,IF($Q103=Lists!$CI$17,0,CG26))","v":1},{"$f":"IF(CH$11=\"\",0,IF($Q103=Lists!$CI$17,0,CH26))","v":1},{"$f":"IF(CI$11=\"\",0,IF($Q103=Lists!$CI$17,0,CI26))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q103=Lists!$CI$17,0,CJ26))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q103=Lists!$CI$17,0,CK26))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q103=Lists!$CI$17,0,CL26))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q103=Lists!$CI$17,0,CM26))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q103=Lists!$CI$17,0,CN26))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q103=Lists!$CI$17,0,CO26))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q103=Lists!$CI$17,0,CP26))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q103=Lists!$CI$17,0,CQ26))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q103=Lists!$CI$17,0,CR26))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q103=Lists!$CI$17,0,CS26))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q103=Lists!$CI$17,0,CT26))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q103=Lists!$CI$17,0,CU26))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},"Норматив необходимой площади р/места",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z106:$CV106,$Z106:$CV106,\">\"&0)=0,0,AVERAGEIFS($Z106:$CV106,$Z106:$CV106,\">\"&0))","v":344.50795121887393},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA107:AA117))","v":122},{"$f":"IF(AB$11=\"\",0,SUM(AB107:AB117))","v":122},122,122,125.56832246676731,131.19958135963449,134.84596088036236,137.94594102336646,137.94594102336646,144.74805572564168,164.81986960120787,183.04061619713849,195.0614025070609,201.87466821704476,201.87466821704476,225.81588176751177,250.81644105030031,252.29952507555049,252.29952507555049,252.29952507555049,252.29952507555049,252.29952507555049,264.37606642401613,297.00391497951978,305.90241913102085,305.90241913102085,305.90241913102085,332.5979315855239,372.85306941374273,372.85306941374273,372.85306941374273,372.85306941374273,372.85306941374273,372.85306941374273,372.85306941374273,403.78596479753196,412.68446894903292,412.68446894903292,412.68446894903292,439.37998140353591,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN107:CN117))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кв.м.",null,null,"*",4,null,{"$f":"IF(G107<>0,1,IF(OR($Q107=\"\",$Q107=0),0,IF($R107=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H107))),$Q107)=1,0,1),0)))","v":0},null,null,null,null,8,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA94=0,0,AA94*$Q107))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB94=0,0,AB94*$Q107))","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN94=0,0,CN94*$Q107))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},null,null,null,null,null,{"$f":"IF($R108=\"^\",IF(COUNTIF(Lists!$13:$13,H108)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кв.м.",null,null,"*",4,null,{"$f":"IF(G108<>0,1,IF(OR($Q108=\"\",$Q108=0),0,IF($R108=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H108))),$Q108)=1,0,1),0)))","v":0},null,null,null,null,77.945572916666634,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA95=0,0,AA95*$Q108))","v":0},0,0,0,1.1666666666666665,3.0078125000000004,4.2000000000000011,5.213541666666667,5.213541666666667,7.4375,13.999999999999998,19.95729166666667,23.887499999999999,26.115104166666665,26.115104166666665,33.942708333333329,42.116666666666667,42.601562499999993,42.601562499999993,42.601562499999993,42.601562499999993,42.601562499999993,46.55,57.217708333333327,60.127083333333324,60.127083333333324,60.127083333333324,68.855208333333337,82.016666666666666,82.016666666666666,82.016666666666666,82.016666666666666,82.016666666666666,82.016666666666666,82.016666666666666,92.130208333333329,95.039583333333326,95.039583333333326,95.039583333333326,103.7677083333333,121.91666666666664,121.91666666666664,121.91666666666664,121.91666666666664,121.91666666666664,121.91666666666664,121.91666666666664,121.91666666666664,121.91666666666664,121.91666666666664,121.91666666666664,121.91666666666664,133.55416666666665,133.55416666666665,133.55416666666665,133.55416666666665,133.55416666666665,133.55416666666665,133.55416666666665,133.55416666666665,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM95=0,0,CM95*$Q108))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"кв.м.",null,null,"*",4,null,{"$f":"IF(G109<>0,1,IF(OR($Q109=\"\",$Q109=0),0,IF($R109=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H109))),$Q109)=1,0,1),0)))","v":0},null,null,null,null,160.45580338926951,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA96=0,0,AA96*$Q109))","v":0},0,0,0,2.4016558001006549,6.191768859634502,8.6459608803623613,10.732399356699803,10.732399356699803,15.310555725641677,28.819869601207856,41.083324530471828,49.173902507060916,53.759564050378103,53.759564050378103,69.873173434178426,86.699774383633638,87.697962575550491,87.697962575550491,87.697962575550491,87.697962575550491,87.697962575550491,95.826066424016147,117.78620664618649,123.7753357976875,123.7753357976875,123.7753357976875,141.74272325219056,168.83640274707605,168.83640274707605,168.83640274707605,168.83640274707605,168.83640274707605,168.83640274707605,168.83640274707605,189.65575646419862,195.64488561569959,195.64488561569959,195.64488561569959,213.61227307020263,250.97303111051843,250.97303111051843,250.97303111051843,250.97303111051843,250.97303111051843,250.97303111051843,250.97303111051843,250.97303111051843,250.97303111051843,250.97303111051843,250.97303111051843,250.97303111051843,274.92954771652251,274.92954771652251,274.92954771652251,274.92954771652251,274.92954771652251,274.92954771652251,274.92954771652251,274.92954771652251,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM96=0,0,CM96*$Q109))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"кв.м.",null,null,"*",4,null,{"$f":"IF(G110<>0,1,IF(OR($Q110=\"\",$Q110=0),0,IF($R110=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H110))),$Q110)=1,0,1),0)))","v":0},null,null,null,null,30,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA97=0,0,AA97*$Q110))","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM97=0,0,CM97*$Q110))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"кв.м.",null,null,"*",4,null,{"$f":"IF(G111<>0,1,IF(OR($Q111=\"\",$Q111=0),0,IF($R111=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H111))),$Q111)=1,0,1),0)))","v":0},null,null,null,null,44,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA98=0,0,AA98*$Q111))","v":44},44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM98=0,0,CM98*$Q111))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA21","v":"Технический отдел"},null,null,null,"кв.м.",null,null,"*",4,null,{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0},null,null,null,null,24,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA99=0,0,AA99*$Q112))","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM99=0,0,CM99*$Q112))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"кв.м.",null,null,"*",4,null,{"$f":"IF(G113<>0,1,IF(OR($Q113=\"\",$Q113=0),0,IF($R113=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H113))),$Q113)=1,0,1),0)))","v":0},null,null,null,null,4,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA100=0,0,AA100*$Q113))","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM100=0,0,CM100*$Q113))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":114},null,null,null,null,null,{"$f":"IF($R114=\"^\",IF(COUNTIF(Lists!$13:$13,H114)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"кв.м.",null,null,"*",4,null,{"$f":"IF(G114<>0,1,IF(OR($Q114=\"\",$Q114=0),0,IF($R114=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H114))),$Q114)=1,0,1),0)))","v":0},null,null,null,null,4,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA101=0,0,AA101*$Q114))","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM101=0,0,CM101*$Q114))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA24","v":"Заведующий складом"},null,null,null,"кв.м.",null,null,"*",4,null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0},null,null,null,null,4,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA102=0,0,AA102*$Q115))","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM102=0,0,CM102*$Q115))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой площади р/места"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"кв.м.",null,null,"*",4,null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0},null,null,null,null,4,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA103=0,0,AA103*$Q116))","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM103=0,0,CM103*$Q116))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},"Потребность в рабочей площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z119:$CV119,$Z119:$CV119,\">\"&0)=0,0,AVERAGEIFS($Z119:$CV119,$Z119:$CV119,\">\"&0))","v":381.84078162691304},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$2-1)/12=INT((AA$2-1)/12),MAX(AA$106:AL$106),Z119))","v":183.04061619713849},{"$f":"IF(AB$11=\"\",0,IF((AB$2-1)/12=INT((AB$2-1)/12),MAX(AB$106:AM$106),AA119))","v":183.04061619713849},183.04061619713849,183.04061619713849,183.04061619713849,183.04061619713849,183.04061619713849,183.04061619713849,183.04061619713849,183.04061619713849,183.04061619713849,183.04061619713849,297.00391497951978,297.00391497951978,297.00391497951978,297.00391497951978,297.00391497951978,297.00391497951978,297.00391497951978,297.00391497951978,297.00391497951978,297.00391497951978,297.00391497951978,297.00391497951978,403.78596479753196,403.78596479753196,403.78596479753196,403.78596479753196,403.78596479753196,403.78596479753196,403.78596479753196,403.78596479753196,403.78596479753196,403.78596479753196,403.78596479753196,403.78596479753196,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,494.88969777718506,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,530.48371438318918,0,0,{"$f":"IF(CK$11=\"\",0,IF((CK$2-1)/12=INT((CK$2-1)/12),MAX(CK$106:CU$106),CJ119))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$2-1)/12=INT((CL$2-1)/12),MAX(CL$106:CU$106),CK119))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$2-1)/12=INT((CM$2-1)/12),MAX(CM$106:CU$106),CL119))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$2-1)/12=INT((CN$2-1)/12),MAX(CN$106:CU$106),CM119))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$2-1)/12=INT((CO$2-1)/12),MAX(CO$106:CU$106),CN119))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$2-1)/12=INT((CP$2-1)/12),MAX(CP$106:CU$106),CO119))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$2-1)/12=INT((CQ$2-1)/12),MAX(CQ$106:CU$106),CP119))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$2-1)/12=INT((CR$2-1)/12),MAX(CR$106:CU$106),CQ119))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$2-1)/12=INT((CS$2-1)/12),MAX(CS$106:CU$106),CR119))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$2-1)/12=INT((CT$2-1)/12),MAX(CT$106:CU$106),CS119))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$2-1)/12=INT((CU$2-1)/12),MAX(CU$106:CU$106),CT119))","v":0}]
[{"$f":"ROW()","v":120}]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},"Ежег. индексация",null,null,null,null,"%г",null,null,"*",0.05,null,{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},"Расчет ст-ти за кв.м. рабочей площади за период",null,null,null,null,"руб./кв.м./пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z123:$CV123,$Z123:$CV123,\">\"&0)=0,0,AVERAGEIFS($Z123:$CV123,$Z123:$CV123,\">\"&0))","v":331.53787499999999},null,null,{"$f":"IF(AA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":300},{"$f":"IF(AM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":315},{"$f":"IF(AY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(AZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":330.75},{"$f":"IF(BK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":347.28750000000002},{"$f":"IF(BW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(BX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(BY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(BZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(CA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(CB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(CC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(CD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(CE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(CF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(CG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(CH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":364.65187500000002},{"$f":"IF(CI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,{"$f":"IF($R124=\"^\",IF(COUNTIF(Lists!$13:$13,H124)=1,0,1),0)","v":0},{"$f":"H123","v":"Расчет ст-ти за кв.м. рабочей площади за период"},"Необходимо задать ставку аренды за кв.м. в мес.",null,null,null,"руб./кв.м./мес.",null,null,"*",300,null,{"$f":"IF(G124<>0,1,IF(OR($Q124=\"\",$Q124=0),0,IF($R124=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H124))),$Q124)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K126)=0,$K126=0,$K126=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K126)))","v":"Содержание мест локации персонала"},null,null,{"$f":"MAX(K$15:K124)+1","v":1},{"$f":"K126","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z126:$CV126)","v":7767978.1554967538},null,null,{"$f":"IF(AA$11=\"\",0,AA119*AA123)","v":54912.184859141547},{"$f":"IF(AB$11=\"\",0,AB119*AB123)","v":54912.184859141547},54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN119*CN123)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G129<>0,1,IF(OR($Q129=\"\",$Q129=0),0,IF($R129=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H129))),$Q129)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H128","v":"Содержание мест локации персонала"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":131},null,null,null,null,null,{"$f":"IF($R131=\"^\",IF(COUNTIF(Lists!$13:$13,H131)=1,0,1),0)","v":0},{"$f":"H128","v":"Содержание мест локации персонала"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер предоплаты",null,null,"%",null,null,{"$f":"IF(OR($Q129=Lists!$CE$17,$Q129=Lists!$CE$18),\"\",\"*\")","v":"*"},1,null,{"$f":"IF(G131<>0,1,IF(OR($Q131=\"\",$Q131=0),0,IF($R131=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H131))),$Q131)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},{"$f":"H128","v":"Содержание мест локации персонала"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q129=Lists!$CE$17,$Q129=Lists!$CE$18),\"\",\"*\")","v":"*"},30,null,{"$f":"IF(G132<>0,1,IF(OR($Q132=\"\",$Q132=0),0,IF($R132=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H132))),$Q132)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H128","v":"Содержание мест локации персонала"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q131","v":0},null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q134-(100%-Q131))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},{"$f":"H128","v":"Содержание мест локации персонала"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q129=Lists!$CE$17,$Q129=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G135<>0,1,IF(OR($Q135=\"\",$Q135=0),0,IF($R135=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H135))),$Q135)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,{"$f":"IF($R137=\"^\",IF(COUNTIF(Lists!$13:$13,H137)=1,0,1),0)","v":0},{"$f":"H128","v":"Содержание мест локации персонала"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H128","v":"Содержание мест локации персонала"},{"$f":"I137","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q129=Lists!$CE$17,\" авансирования\",IF($Q129=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q129=Lists!$CE$17,$Q129=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G138<>0,1,IF(OR($Q138=\"\",$Q138=0),0,IF($R138=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H138))),$Q138)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140},null,null,null,null,null,{"$f":"IF($R140=\"^\",IF(COUNTIF(Lists!$13:$13,H140)=1,0,1),0)","v":0},{"$f":"H126","v":"Содержание мест локации персонала"},null,null,null,{"$f":"K126","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z140:$CV140)","v":7767978.1554967538},null,null,{"$f":"IF(AA$11=\"\",0,AA126)","v":54912.184859141547},{"$f":"IF(AB$11=\"\",0,AB126)","v":54912.184859141547},54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,54912.184859141547,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,93556.233218548732,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,133552.2078567837,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,171869.00591679418,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,193441.8811067944,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN126)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":145},null,null,null,null,null,{"$f":"IF($R145=\"^\",IF(COUNTIF(Lists!$13:$13,H145)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA94-Z94>0,AA94-Z94,0))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB94-AA94>0,AB94-AA94,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN94-CM94>0,CN94-CM94,0))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":146},null,null,null,null,null,{"$f":"IF($R146=\"^\",IF(COUNTIF(Lists!$13:$13,H146)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,33.388541666666661,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA95-Z95>0,AA95-Z95,0))","v":0},0,0,0,0.29166666666666663,0.46028645833333348,0.29804687500000016,0.25338541666666647,0,0.55598958333333326,1.6406249999999996,1.4893229166666679,0.98255208333333233,0.55690104166666643,0,1.9569010416666659,2.0434895833333346,0.12122395833333144,0,0,0,0,0.98710937500000107,2.6669270833333325,0.72734374999999929,0,0,2.1820312500000032,3.2903645833333321,0,0,0,0,0,0,2.5283854166666657,0.72734374999999929,0,0,2.1820312499999943,4.537239583333335,0,0,0,0,0,0,0,0,0,0,0,2.9093750000000007,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM95-CL95>0,CM95-CL95,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,7.5,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA97-Z97>0,AA97-Z97,0))","v":7.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM97-CL97>0,CM97-CL97,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,11,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA98-Z98>0,AA98-Z98,0))","v":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM98-CL98>0,CM98-CL98,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":150},null,null,null,null,null,{"$f":"IF($R150=\"^\",IF(COUNTIF(Lists!$13:$13,H150)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA21","v":"Технический отдел"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,6,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA99-Z99>0,AA99-Z99,0))","v":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM99-CL99>0,CM99-CL99,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,{"$f":"IF($R151=\"^\",IF(COUNTIF(Lists!$13:$13,H151)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA100-Z100>0,AA100-Z100,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM100-CL100>0,CM100-CL100,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":153},null,null,null,null,null,{"$f":"IF($R153=\"^\",IF(COUNTIF(Lists!$13:$13,H153)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA24","v":"Заведующий складом"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA102-Z102>0,AA102-Z102,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM102-CL102>0,CM102-CL102,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA103-Z103>0,AA103-Z103,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM103-CL103>0,CM103-CL103,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,{"$f":"IF($R157=\"^\",IF(COUNTIF(Lists!$13:$13,H157)=1,0,1),0)","v":0},"Норматив расходов на организ-ю рабочего места",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z157:$CV157)","v":3979859.5042452547},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA158:AA168))","v":1425000},0,0,0,20758.279000503273,32759.15904766924,21212.3663536393,18033.754881687204,0,39570.469344709367,116765.31937783088,105996.96214631989,72726.630478263221,41220.752525249365,0,144846.08129576166,151255.19993716714,8972.7660979675748,0,0,0,0,73063.952512021438,197400.85415528575,55990.060451317491,0,0,167970.18135395262,253288.36870834074,0,0,0,0,0,0,194632.11490219884,58229.662869369946,0,0,174688.98860811035,363242.18266130908,0,0,0,0,0,0,0,0,0,0,0,242235.39753658013,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM158:CM168))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},null,null,null,null,null,{"$f":"IF($R159=\"^\",IF(COUNTIF(Lists!$13:$13,H159)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"руб.",null,null,"*",30000,null,{"$f":"IF(G159<>0,1,IF(OR($Q159=\"\",$Q159=0),0,IF($R159=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H159))),$Q159)=1,0,1),0)))","v":0},null,null,null,null,1076920.7149399999,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA146=0,0,AA146*$Q159*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB146=0,0,AB146*$Q159*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC146=0,0,AC146*$Q159*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD146=0,0,AD146*$Q159*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE146=0,0,AE146*$Q159*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8749.9999999999982},{"$f":"IF(AF$11=\"\",0,IF(AF146=0,0,AF146*$Q159*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13808.593750000004},{"$f":"IF(AG$11=\"\",0,IF(AG146=0,0,AG146*$Q159*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8941.4062500000055},{"$f":"IF(AH$11=\"\",0,IF(AH146=0,0,AH146*$Q159*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7601.5624999999945},{"$f":"IF(AI$11=\"\",0,IF(AI146=0,0,AI146*$Q159*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ146=0,0,AJ146*$Q159*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16679.687499999996},{"$f":"IF(AK$11=\"\",0,IF(AK146=0,0,AK146*$Q159*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":49218.749999999985},{"$f":"IF(AL$11=\"\",0,IF(AL146=0,0,AL146*$Q159*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":44679.687500000036},{"$f":"IF(AM$11=\"\",0,IF(AM146=0,0,AM146*$Q159*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30655.624999999971},{"$f":"IF(AN$11=\"\",0,IF(AN146=0,0,AN146*$Q159*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17375.312499999993},{"$f":"IF(AO$11=\"\",0,IF(AO146=0,0,AO146*$Q159*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP146=0,0,AP146*$Q159*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":61055.312499999978},{"$f":"IF(AQ$11=\"\",0,IF(AQ146=0,0,AQ146*$Q159*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":63756.875000000036},{"$f":"IF(AR$11=\"\",0,IF(AR146=0,0,AR146*$Q159*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3782.1874999999409},{"$f":"IF(AS$11=\"\",0,IF(AS146=0,0,AS146*$Q159*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT146=0,0,AT146*$Q159*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU146=0,0,AU146*$Q159*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV146=0,0,AV146*$Q159*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW146=0,0,AW146*$Q159*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30797.812500000036},{"$f":"IF(AX$11=\"\",0,IF(AX146=0,0,AX146*$Q159*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":83208.124999999971},{"$f":"IF(AY$11=\"\",0,IF(AY146=0,0,AY146*$Q159*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23600.84999999998},{"$f":"IF(AZ$11=\"\",0,IF(AZ146=0,0,AZ146*$Q159*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA146=0,0,BA146*$Q159*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB146=0,0,BB146*$Q159*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":70802.550000000105},{"$f":"IF(BC$11=\"\",0,IF(BC146=0,0,BC146*$Q159*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106765.74999999999},{"$f":"IF(BD$11=\"\",0,IF(BD146=0,0,BD146*$Q159*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE146=0,0,BE146*$Q159*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF146=0,0,BF146*$Q159*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG146=0,0,BG146*$Q159*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH146=0,0,BH146*$Q159*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI146=0,0,BI146*$Q159*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ146=0,0,BJ146*$Q159*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":82041.049999999974},{"$f":"IF(BK$11=\"\",0,IF(BK146=0,0,BK146*$Q159*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24544.883999999976},{"$f":"IF(BL$11=\"\",0,IF(BL146=0,0,BL146*$Q159*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM146=0,0,BM146*$Q159*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN146=0,0,BN146*$Q159*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":73634.651999999813},{"$f":"IF(BO$11=\"\",0,IF(BO146=0,0,BO146*$Q159*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":153113.32400000008},{"$f":"IF(BP$11=\"\",0,IF(BP146=0,0,BP146*$Q159*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ146=0,0,BQ146*$Q159*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR146=0,0,BR146*$Q159*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS146=0,0,BS146*$Q159*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT146=0,0,BT146*$Q159*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU146=0,0,BU146*$Q159*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV146=0,0,BV146*$Q159*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW146=0,0,BW146*$Q159*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX146=0,0,BX146*$Q159*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY146=0,0,BY146*$Q159*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ146=0,0,BZ146*$Q159*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA146=0,0,CA146*$Q159*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102106.71744000004},{"$f":"IF(CB$11=\"\",0,IF(CB146=0,0,CB146*$Q159*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC146=0,0,CC146*$Q159*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD146=0,0,CD146*$Q159*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE146=0,0,CE146*$Q159*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF146=0,0,CF146*$Q159*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG146=0,0,CG146*$Q159*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH146=0,0,CH146*$Q159*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI146=0,0,CI146*$Q159*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ146=0,0,CJ146*$Q159*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK146=0,0,CK146*$Q159*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL146=0,0,CL146*$Q159*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM146=0,0,CM146*$Q159*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN146=0,0,CN146*$Q159*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO146=0,0,CO146*$Q159*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP146=0,0,CP146*$Q159*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ146=0,0,CQ146*$Q159*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR146=0,0,CR146*$Q159*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS146=0,0,CS146*$Q159*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT146=0,0,CT146*$Q159*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU146=0,0,CU146*$Q159*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"руб.",null,null,"*",20000,null,{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0},null,null,null,null,1477938.7893052548,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA147=0,0,AA147*$Q160*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB147=0,0,AB147*$Q160*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC147=0,0,AC147*$Q160*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD147=0,0,AD147*$Q160*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE147=0,0,AE147*$Q160*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12008.279000503275},{"$f":"IF(AF$11=\"\",0,IF(AF147=0,0,AF147*$Q160*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18950.565297669236},{"$f":"IF(AG$11=\"\",0,IF(AG147=0,0,AG147*$Q160*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12270.960103639296},{"$f":"IF(AH$11=\"\",0,IF(AH147=0,0,AH147*$Q160*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10432.192381687209},{"$f":"IF(AI$11=\"\",0,IF(AI147=0,0,AI147*$Q160*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ147=0,0,AJ147*$Q160*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":22890.78184470937},{"$f":"IF(AK$11=\"\",0,IF(AK147=0,0,AK147*$Q160*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":67546.569377830892},{"$f":"IF(AL$11=\"\",0,IF(AL147=0,0,AL147*$Q160*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":61317.274646319856},{"$f":"IF(AM$11=\"\",0,IF(AM147=0,0,AM147*$Q160*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":42071.005478263258},{"$f":"IF(AN$11=\"\",0,IF(AN147=0,0,AN147*$Q160*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23845.440025249369},{"$f":"IF(AO$11=\"\",0,IF(AO147=0,0,AO147*$Q160*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP147=0,0,AP147*$Q160*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":83790.768795761687},{"$f":"IF(AQ$11=\"\",0,IF(AQ147=0,0,AQ147*$Q160*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":87498.324937167112},{"$f":"IF(AR$11=\"\",0,IF(AR147=0,0,AR147*$Q160*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5190.5785979676348},{"$f":"IF(AS$11=\"\",0,IF(AS147=0,0,AS147*$Q160*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT147=0,0,AT147*$Q160*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU147=0,0,AU147*$Q160*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV147=0,0,AV147*$Q160*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW147=0,0,AW147*$Q160*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":42266.140012021409},{"$f":"IF(AX$11=\"\",0,IF(AX147=0,0,AX147*$Q160*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":114192.72915528576},{"$f":"IF(AY$11=\"\",0,IF(AY147=0,0,AY147*$Q160*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":32389.210451317511},{"$f":"IF(AZ$11=\"\",0,IF(AZ147=0,0,AZ147*$Q160*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA147=0,0,BA147*$Q160*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB147=0,0,BB147*$Q160*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":97167.631353952514},{"$f":"IF(BC$11=\"\",0,IF(BC147=0,0,BC147*$Q160*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":146522.61870834077},{"$f":"IF(BD$11=\"\",0,IF(BD147=0,0,BD147*$Q160*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE147=0,0,BE147*$Q160*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF147=0,0,BF147*$Q160*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG147=0,0,BG147*$Q160*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH147=0,0,BH147*$Q160*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI147=0,0,BI147*$Q160*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ147=0,0,BJ147*$Q160*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":112591.06490219885},{"$f":"IF(BK$11=\"\",0,IF(BK147=0,0,BK147*$Q160*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33684.778869369969},{"$f":"IF(BL$11=\"\",0,IF(BL147=0,0,BL147*$Q160*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM147=0,0,BM147*$Q160*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN147=0,0,BN147*$Q160*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":101054.33660811055},{"$f":"IF(BO$11=\"\",0,IF(BO147=0,0,BO147*$Q160*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":210128.858661309},{"$f":"IF(BP$11=\"\",0,IF(BP147=0,0,BP147*$Q160*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ147=0,0,BQ147*$Q160*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR147=0,0,BR147*$Q160*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS147=0,0,BS147*$Q160*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT147=0,0,BT147*$Q160*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU147=0,0,BU147*$Q160*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV147=0,0,BV147*$Q160*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW147=0,0,BW147*$Q160*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX147=0,0,BX147*$Q160*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY147=0,0,BY147*$Q160*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ147=0,0,BZ147*$Q160*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA147=0,0,CA147*$Q160*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":140128.68009658009},{"$f":"IF(CB$11=\"\",0,IF(CB147=0,0,CB147*$Q160*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC147=0,0,CC147*$Q160*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD147=0,0,CD147*$Q160*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE147=0,0,CE147*$Q160*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF147=0,0,CF147*$Q160*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG147=0,0,CG147*$Q160*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH147=0,0,CH147*$Q160*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI147=0,0,CI147*$Q160*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ147=0,0,CJ147*$Q160*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK147=0,0,CK147*$Q160*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL147=0,0,CL147*$Q160*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM147=0,0,CM147*$Q160*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN147=0,0,CN147*$Q160*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO147=0,0,CO147*$Q160*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP147=0,0,CP147*$Q160*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ147=0,0,CQ147*$Q160*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR147=0,0,CR147*$Q160*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS147=0,0,CS147*$Q160*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT147=0,0,CT147*$Q160*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU147=0,0,CU147*$Q160*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":161},null,null,null,null,null,{"$f":"IF($R161=\"^\",IF(COUNTIF(Lists!$13:$13,H161)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"руб.",null,null,"*",50000,null,{"$f":"IF(G161<>0,1,IF(OR($Q161=\"\",$Q161=0),0,IF($R161=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H161))),$Q161)=1,0,1),0)))","v":0},null,null,null,null,375000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA148=0,0,AA148*$Q161*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":375000},{"$f":"IF(AB$11=\"\",0,IF(AB148=0,0,AB148*$Q161*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC148=0,0,AC148*$Q161*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD148=0,0,AD148*$Q161*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE148=0,0,AE148*$Q161*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF148=0,0,AF148*$Q161*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG148=0,0,AG148*$Q161*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH148=0,0,AH148*$Q161*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI148=0,0,AI148*$Q161*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ148=0,0,AJ148*$Q161*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK148=0,0,AK148*$Q161*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL148=0,0,AL148*$Q161*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM148=0,0,AM148*$Q161*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN148=0,0,AN148*$Q161*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO148=0,0,AO148*$Q161*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP148=0,0,AP148*$Q161*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ148=0,0,AQ148*$Q161*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR148=0,0,AR148*$Q161*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS148=0,0,AS148*$Q161*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT148=0,0,AT148*$Q161*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU148=0,0,AU148*$Q161*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV148=0,0,AV148*$Q161*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW148=0,0,AW148*$Q161*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX148=0,0,AX148*$Q161*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY148=0,0,AY148*$Q161*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ148=0,0,AZ148*$Q161*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA148=0,0,BA148*$Q161*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB148=0,0,BB148*$Q161*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC148=0,0,BC148*$Q161*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD148=0,0,BD148*$Q161*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE148=0,0,BE148*$Q161*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF148=0,0,BF148*$Q161*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG148=0,0,BG148*$Q161*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH148=0,0,BH148*$Q161*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI148=0,0,BI148*$Q161*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ148=0,0,BJ148*$Q161*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK148=0,0,BK148*$Q161*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL148=0,0,BL148*$Q161*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM148=0,0,BM148*$Q161*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN148=0,0,BN148*$Q161*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO148=0,0,BO148*$Q161*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP148=0,0,BP148*$Q161*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ148=0,0,BQ148*$Q161*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR148=0,0,BR148*$Q161*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS148=0,0,BS148*$Q161*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT148=0,0,BT148*$Q161*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU148=0,0,BU148*$Q161*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV148=0,0,BV148*$Q161*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW148=0,0,BW148*$Q161*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX148=0,0,BX148*$Q161*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY148=0,0,BY148*$Q161*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ148=0,0,BZ148*$Q161*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA148=0,0,CA148*$Q161*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB148=0,0,CB148*$Q161*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC148=0,0,CC148*$Q161*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD148=0,0,CD148*$Q161*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE148=0,0,CE148*$Q161*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF148=0,0,CF148*$Q161*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG148=0,0,CG148*$Q161*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH148=0,0,CH148*$Q161*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI148=0,0,CI148*$Q161*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ148=0,0,CJ148*$Q161*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK148=0,0,CK148*$Q161*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL148=0,0,CL148*$Q161*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM148=0,0,CM148*$Q161*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN148=0,0,CN148*$Q161*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO148=0,0,CO148*$Q161*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP148=0,0,CP148*$Q161*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ148=0,0,CQ148*$Q161*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR148=0,0,CR148*$Q161*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS148=0,0,CS148*$Q161*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT148=0,0,CT148*$Q161*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU148=0,0,CU148*$Q161*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":162},null,null,null,null,null,{"$f":"IF($R162=\"^\",IF(COUNTIF(Lists!$13:$13,H162)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"руб.",null,null,"*",50000,null,{"$f":"IF(G162<>0,1,IF(OR($Q162=\"\",$Q162=0),0,IF($R162=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H162))),$Q162)=1,0,1),0)))","v":0},null,null,null,null,550000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA149=0,0,AA149*$Q162*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":550000},{"$f":"IF(AB$11=\"\",0,IF(AB149=0,0,AB149*$Q162*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC149=0,0,AC149*$Q162*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD149=0,0,AD149*$Q162*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE149=0,0,AE149*$Q162*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF149=0,0,AF149*$Q162*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG149=0,0,AG149*$Q162*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH149=0,0,AH149*$Q162*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI149=0,0,AI149*$Q162*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ149=0,0,AJ149*$Q162*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK149=0,0,AK149*$Q162*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL149=0,0,AL149*$Q162*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM149=0,0,AM149*$Q162*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN149=0,0,AN149*$Q162*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO149=0,0,AO149*$Q162*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP149=0,0,AP149*$Q162*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ149=0,0,AQ149*$Q162*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR149=0,0,AR149*$Q162*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS149=0,0,AS149*$Q162*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT149=0,0,AT149*$Q162*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU149=0,0,AU149*$Q162*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV149=0,0,AV149*$Q162*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW149=0,0,AW149*$Q162*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX149=0,0,AX149*$Q162*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY149=0,0,AY149*$Q162*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ149=0,0,AZ149*$Q162*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA149=0,0,BA149*$Q162*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB149=0,0,BB149*$Q162*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC149=0,0,BC149*$Q162*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD149=0,0,BD149*$Q162*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE149=0,0,BE149*$Q162*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF149=0,0,BF149*$Q162*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG149=0,0,BG149*$Q162*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH149=0,0,BH149*$Q162*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI149=0,0,BI149*$Q162*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ149=0,0,BJ149*$Q162*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK149=0,0,BK149*$Q162*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL149=0,0,BL149*$Q162*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM149=0,0,BM149*$Q162*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN149=0,0,BN149*$Q162*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO149=0,0,BO149*$Q162*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP149=0,0,BP149*$Q162*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ149=0,0,BQ149*$Q162*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR149=0,0,BR149*$Q162*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS149=0,0,BS149*$Q162*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT149=0,0,BT149*$Q162*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU149=0,0,BU149*$Q162*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV149=0,0,BV149*$Q162*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW149=0,0,BW149*$Q162*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX149=0,0,BX149*$Q162*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY149=0,0,BY149*$Q162*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ149=0,0,BZ149*$Q162*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA149=0,0,CA149*$Q162*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB149=0,0,CB149*$Q162*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC149=0,0,CC149*$Q162*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD149=0,0,CD149*$Q162*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE149=0,0,CE149*$Q162*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF149=0,0,CF149*$Q162*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG149=0,0,CG149*$Q162*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH149=0,0,CH149*$Q162*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI149=0,0,CI149*$Q162*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ149=0,0,CJ149*$Q162*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK149=0,0,CK149*$Q162*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL149=0,0,CL149*$Q162*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM149=0,0,CM149*$Q162*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN149=0,0,CN149*$Q162*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO149=0,0,CO149*$Q162*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP149=0,0,CP149*$Q162*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ149=0,0,CQ149*$Q162*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR149=0,0,CR149*$Q162*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS149=0,0,CS149*$Q162*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT149=0,0,CT149*$Q162*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU149=0,0,CU149*$Q162*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":164},null,null,null,null,null,{"$f":"IF($R164=\"^\",IF(COUNTIF(Lists!$13:$13,H164)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G164<>0,1,IF(OR($Q164=\"\",$Q164=0),0,IF($R164=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H164))),$Q164)=1,0,1),0)))","v":0},null,null,null,null,40000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA151=0,0,AA151*$Q164*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":40000},{"$f":"IF(AB$11=\"\",0,IF(AB151=0,0,AB151*$Q164*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC151=0,0,AC151*$Q164*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD151=0,0,AD151*$Q164*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE151=0,0,AE151*$Q164*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF151=0,0,AF151*$Q164*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG151=0,0,AG151*$Q164*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH151=0,0,AH151*$Q164*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI151=0,0,AI151*$Q164*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ151=0,0,AJ151*$Q164*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK151=0,0,AK151*$Q164*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL151=0,0,AL151*$Q164*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM151=0,0,AM151*$Q164*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN151=0,0,AN151*$Q164*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO151=0,0,AO151*$Q164*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP151=0,0,AP151*$Q164*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ151=0,0,AQ151*$Q164*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR151=0,0,AR151*$Q164*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS151=0,0,AS151*$Q164*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT151=0,0,AT151*$Q164*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU151=0,0,AU151*$Q164*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV151=0,0,AV151*$Q164*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW151=0,0,AW151*$Q164*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX151=0,0,AX151*$Q164*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY151=0,0,AY151*$Q164*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ151=0,0,AZ151*$Q164*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA151=0,0,BA151*$Q164*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB151=0,0,BB151*$Q164*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC151=0,0,BC151*$Q164*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD151=0,0,BD151*$Q164*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE151=0,0,BE151*$Q164*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF151=0,0,BF151*$Q164*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG151=0,0,BG151*$Q164*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH151=0,0,BH151*$Q164*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI151=0,0,BI151*$Q164*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ151=0,0,BJ151*$Q164*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK151=0,0,BK151*$Q164*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL151=0,0,BL151*$Q164*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM151=0,0,BM151*$Q164*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN151=0,0,BN151*$Q164*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO151=0,0,BO151*$Q164*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP151=0,0,BP151*$Q164*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ151=0,0,BQ151*$Q164*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR151=0,0,BR151*$Q164*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS151=0,0,BS151*$Q164*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT151=0,0,BT151*$Q164*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU151=0,0,BU151*$Q164*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV151=0,0,BV151*$Q164*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW151=0,0,BW151*$Q164*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX151=0,0,BX151*$Q164*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY151=0,0,BY151*$Q164*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ151=0,0,BZ151*$Q164*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA151=0,0,CA151*$Q164*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB151=0,0,CB151*$Q164*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC151=0,0,CC151*$Q164*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD151=0,0,CD151*$Q164*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE151=0,0,CE151*$Q164*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF151=0,0,CF151*$Q164*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG151=0,0,CG151*$Q164*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH151=0,0,CH151*$Q164*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI151=0,0,CI151*$Q164*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ151=0,0,CJ151*$Q164*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK151=0,0,CK151*$Q164*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL151=0,0,CL151*$Q164*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM151=0,0,CM151*$Q164*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN151=0,0,CN151*$Q164*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO151=0,0,CO151*$Q164*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP151=0,0,CP151*$Q164*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ151=0,0,CQ151*$Q164*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR151=0,0,CR151*$Q164*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS151=0,0,CS151*$Q164*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT151=0,0,CT151*$Q164*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU151=0,0,CU151*$Q164*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G165<>0,1,IF(OR($Q165=\"\",$Q165=0),0,IF($R165=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H165))),$Q165)=1,0,1),0)))","v":0},null,null,null,null,40000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA152=0,0,AA152*$Q165*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":40000},{"$f":"IF(AB$11=\"\",0,IF(AB152=0,0,AB152*$Q165*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC152=0,0,AC152*$Q165*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD152=0,0,AD152*$Q165*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE152=0,0,AE152*$Q165*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF152=0,0,AF152*$Q165*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG152=0,0,AG152*$Q165*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH152=0,0,AH152*$Q165*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI152=0,0,AI152*$Q165*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ152=0,0,AJ152*$Q165*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK152=0,0,AK152*$Q165*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL152=0,0,AL152*$Q165*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM152=0,0,AM152*$Q165*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN152=0,0,AN152*$Q165*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO152=0,0,AO152*$Q165*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP152=0,0,AP152*$Q165*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ152=0,0,AQ152*$Q165*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR152=0,0,AR152*$Q165*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS152=0,0,AS152*$Q165*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT152=0,0,AT152*$Q165*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU152=0,0,AU152*$Q165*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV152=0,0,AV152*$Q165*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW152=0,0,AW152*$Q165*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX152=0,0,AX152*$Q165*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY152=0,0,AY152*$Q165*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ152=0,0,AZ152*$Q165*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA152=0,0,BA152*$Q165*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB152=0,0,BB152*$Q165*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC152=0,0,BC152*$Q165*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD152=0,0,BD152*$Q165*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE152=0,0,BE152*$Q165*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF152=0,0,BF152*$Q165*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG152=0,0,BG152*$Q165*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH152=0,0,BH152*$Q165*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI152=0,0,BI152*$Q165*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ152=0,0,BJ152*$Q165*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK152=0,0,BK152*$Q165*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL152=0,0,BL152*$Q165*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM152=0,0,BM152*$Q165*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN152=0,0,BN152*$Q165*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO152=0,0,BO152*$Q165*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP152=0,0,BP152*$Q165*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ152=0,0,BQ152*$Q165*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR152=0,0,BR152*$Q165*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS152=0,0,BS152*$Q165*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT152=0,0,BT152*$Q165*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU152=0,0,BU152*$Q165*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV152=0,0,BV152*$Q165*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW152=0,0,BW152*$Q165*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX152=0,0,BX152*$Q165*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY152=0,0,BY152*$Q165*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ152=0,0,BZ152*$Q165*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA152=0,0,CA152*$Q165*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB152=0,0,CB152*$Q165*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC152=0,0,CC152*$Q165*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD152=0,0,CD152*$Q165*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE152=0,0,CE152*$Q165*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF152=0,0,CF152*$Q165*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG152=0,0,CG152*$Q165*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH152=0,0,CH152*$Q165*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI152=0,0,CI152*$Q165*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ152=0,0,CJ152*$Q165*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK152=0,0,CK152*$Q165*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL152=0,0,CL152*$Q165*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM152=0,0,CM152*$Q165*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN152=0,0,CN152*$Q165*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO152=0,0,CO152*$Q165*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP152=0,0,CP152*$Q165*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ152=0,0,CQ152*$Q165*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR152=0,0,CR152*$Q165*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS152=0,0,CS152*$Q165*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT152=0,0,CT152*$Q165*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU152=0,0,CU152*$Q165*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":167},null,null,null,null,null,{"$f":"IF($R167=\"^\",IF(COUNTIF(Lists!$13:$13,H167)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"руб.",null,null,"*",20000,null,{"$f":"IF(G167<>0,1,IF(OR($Q167=\"\",$Q167=0),0,IF($R167=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H167))),$Q167)=1,0,1),0)))","v":0},null,null,null,null,20000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA154=0,0,AA154*$Q167*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20000},{"$f":"IF(AB$11=\"\",0,IF(AB154=0,0,AB154*$Q167*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC154=0,0,AC154*$Q167*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD154=0,0,AD154*$Q167*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE154=0,0,AE154*$Q167*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF154=0,0,AF154*$Q167*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG154=0,0,AG154*$Q167*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH154=0,0,AH154*$Q167*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI154=0,0,AI154*$Q167*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ154=0,0,AJ154*$Q167*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK154=0,0,AK154*$Q167*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL154=0,0,AL154*$Q167*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM154=0,0,AM154*$Q167*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN154=0,0,AN154*$Q167*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO154=0,0,AO154*$Q167*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP154=0,0,AP154*$Q167*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ154=0,0,AQ154*$Q167*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR154=0,0,AR154*$Q167*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS154=0,0,AS154*$Q167*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT154=0,0,AT154*$Q167*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU154=0,0,AU154*$Q167*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV154=0,0,AV154*$Q167*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW154=0,0,AW154*$Q167*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX154=0,0,AX154*$Q167*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY154=0,0,AY154*$Q167*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ154=0,0,AZ154*$Q167*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA154=0,0,BA154*$Q167*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB154=0,0,BB154*$Q167*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC154=0,0,BC154*$Q167*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD154=0,0,BD154*$Q167*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE154=0,0,BE154*$Q167*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF154=0,0,BF154*$Q167*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG154=0,0,BG154*$Q167*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH154=0,0,BH154*$Q167*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI154=0,0,BI154*$Q167*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ154=0,0,BJ154*$Q167*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK154=0,0,BK154*$Q167*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL154=0,0,BL154*$Q167*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM154=0,0,BM154*$Q167*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN154=0,0,BN154*$Q167*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO154=0,0,BO154*$Q167*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP154=0,0,BP154*$Q167*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ154=0,0,BQ154*$Q167*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR154=0,0,BR154*$Q167*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS154=0,0,BS154*$Q167*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT154=0,0,BT154*$Q167*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU154=0,0,BU154*$Q167*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV154=0,0,BV154*$Q167*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW154=0,0,BW154*$Q167*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX154=0,0,BX154*$Q167*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY154=0,0,BY154*$Q167*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ154=0,0,BZ154*$Q167*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA154=0,0,CA154*$Q167*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB154=0,0,CB154*$Q167*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC154=0,0,CC154*$Q167*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD154=0,0,CD154*$Q167*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE154=0,0,CE154*$Q167*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF154=0,0,CF154*$Q167*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG154=0,0,CG154*$Q167*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH154=0,0,CH154*$Q167*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI154=0,0,CI154*$Q167*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ154=0,0,CJ154*$Q167*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK154=0,0,CK154*$Q167*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL154=0,0,CL154*$Q167*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM154=0,0,CM154*$Q167*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN154=0,0,CN154*$Q167*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO154=0,0,CO154*$Q167*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP154=0,0,CP154*$Q167*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ154=0,0,CQ154*$Q167*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR154=0,0,CR154*$Q167*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS154=0,0,CS154*$Q167*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT154=0,0,CT154*$Q167*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU154=0,0,CU154*$Q167*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},"Ежег. индексация оснащения раб./мест",null,null,null,null,"%г",null,null,"*",0.04,null,{"$f":"IF(G170<>0,1,IF(OR($Q170=\"\",$Q170=0),0,IF($R170=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H170))),$Q170)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K172)=0,$K172=0,$K172=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K172)))","v":"Расходы на организацию рабочего места"},null,null,{"$f":"MAX(K$15:K171)+1","v":2},{"$f":"K172","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z172:$CV172)","v":3979859.5042452547},null,null,{"$f":"IF(AA$11=\"\",0,AA157)","v":1425000},{"$f":"IF(AB$11=\"\",0,AB157)","v":0},0,0,20758.279000503273,32759.15904766924,21212.3663536393,18033.754881687204,0,39570.469344709367,116765.31937783088,105996.96214631989,72726.630478263221,41220.752525249365,0,144846.08129576166,151255.19993716714,8972.7660979675748,0,0,0,0,73063.952512021438,197400.85415528575,55990.060451317491,0,0,167970.18135395262,253288.36870834074,0,0,0,0,0,0,194632.11490219884,58229.662869369946,0,0,174688.98860811035,363242.18266130908,0,0,0,0,0,0,0,0,0,0,0,242235.39753658013,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN157)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":175},null,null,null,null,null,{"$f":"IF($R175=\"^\",IF(COUNTIF(Lists!$13:$13,H175)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G175<>0,1,IF(OR($Q175=\"\",$Q175=0),0,IF($R175=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H175))),$Q175)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":176},null,null,null,null,null,{"$f":"IF($R176=\"^\",IF(COUNTIF(Lists!$13:$13,H176)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":178},null,null,null,null,null,{"$f":"IF($R178=\"^\",IF(COUNTIF(Lists!$13:$13,H178)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q175=Lists!$CE$17,$Q175=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G178<>0,1,IF(OR($Q178=\"\",$Q178=0),0,IF($R178=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H178))),$Q178)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q178/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G179<>0,1,IF(OR($Q179=\"\",$Q179=0),0,IF($R179=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H179))),$Q179)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q179-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q178/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q177","v":0},null,{"$f":"IF(G180<>0,1,IF(OR($Q180=\"\",$Q180=0),0,IF($R180=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H180))),$Q180)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q180-(100%-Q177))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q175=Lists!$CE$17,$Q175=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":183},null,null,null,null,null,{"$f":"IF($R183=\"^\",IF(COUNTIF(Lists!$13:$13,H183)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I183","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q175=Lists!$CE$17,\" авансирования\",IF($Q175=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q175=Lists!$CE$17,$Q175=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G184<>0,1,IF(OR($Q184=\"\",$Q184=0),0,IF($R184=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H184))),$Q184)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"H172","v":"Расходы на организацию рабочего места"},null,null,null,{"$f":"K172","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z186:$CV186)","v":3979859.5042452547},null,null,{"$f":"IF(AA$11=\"\",0,AA172)","v":1425000},{"$f":"IF(AB$11=\"\",0,AB172)","v":0},0,0,20758.279000503273,32759.15904766924,21212.3663536393,18033.754881687204,0,39570.469344709367,116765.31937783088,105996.96214631989,72726.630478263221,41220.752525249365,0,144846.08129576166,151255.19993716714,8972.7660979675748,0,0,0,0,73063.952512021438,197400.85415528575,55990.060451317491,0,0,167970.18135395262,253288.36870834074,0,0,0,0,0,0,194632.11490219884,58229.662869369946,0,0,174688.98860811035,363242.18266130908,0,0,0,0,0,0,0,0,0,0,0,242235.39753658013,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN172)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":191},null,null,null,null,null,{"$f":"IF($R191=\"^\",IF(COUNTIF(Lists!$13:$13,H191)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA17-Z17>0,AA17-Z17,0))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB17-AA17>0,AB17-AA17,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN17-CM17>0,CN17-CM17,0))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,33.388541666666661,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA18-Z18>0,AA18-Z18,0))","v":0},0,0,0,0.29166666666666663,0.46028645833333348,0.29804687500000016,0.25338541666666647,0,0.55598958333333326,1.6406249999999996,1.4893229166666679,0.98255208333333233,0.55690104166666643,0,1.9569010416666659,2.0434895833333346,0.12122395833333144,0,0,0,0,0.98710937500000107,2.6669270833333325,0.72734374999999929,0,0,2.1820312500000032,3.2903645833333321,0,0,0,0,0,0,2.5283854166666657,0.72734374999999929,0,0,2.1820312499999943,4.537239583333335,0,0,0,0,0,0,0,0,0,0,0,2.9093750000000007,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM18-CL18>0,CM18-CL18,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,7.5,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA20-Z20>0,AA20-Z20,0))","v":7.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM20-CL20>0,CM20-CL20,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,11,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA21-Z21>0,AA21-Z21,0))","v":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM21-CL21>0,CM21-CL21,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA23-Z23>0,AA23-Z23,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM23-CL23>0,CM23-CL23,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA24-Z24>0,AA24-Z24,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM24-CL24>0,CM24-CL24,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA24","v":"Заведующий складом"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA25-Z25>0,AA25-Z25,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM25-CL25>0,CM25-CL25,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA26-Z26>0,AA26-Z26,0))","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM26-CL26>0,CM26-CL26,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},"Норматив расходов на оргтехнику",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z203:$CV203)","v":4489035.354013226},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA204:AA214))","v":1705000},0,0,0,22216.612333836609,35060.591339335908,22702.6007286393,19300.681965020536,0,42350.417261376031,124968.44437783088,113443.57672965323,78584.32343959267,44540.836383665228,0,156512.56254620169,163437.89717213993,9695.4684763134101,0,0,0,0,78948.81473569473,213300.30647889426,61081.451400774342,0,0,183244.35420232321,276320.85157493124,0,0,0,0,0,0,212330.75963126312,64135.523970812807,0,0,192406.57191243896,400083.50667507178,0,0,0,0,0,0,0,0,0,0,0,269369.20067741495,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM204:CM214))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,null,null,null,{"$f":"IF($R205=\"^\",IF(COUNTIF(Lists!$13:$13,H205)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"руб.",null,null,"*",35000,null,{"$f":"IF(G205<>0,1,IF(OR($Q205=\"\",$Q205=0),0,IF($R205=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H205))),$Q205)=1,0,1),0)))","v":0},null,null,null,null,1279239.1782552083,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA192=0,0,AA192*$Q205*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB192=0,0,AB192*$Q205*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC192=0,0,AC192*$Q205*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD192=0,0,AD192*$Q205*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE192=0,0,AE192*$Q205*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10208.333333333332},{"$f":"IF(AF$11=\"\",0,IF(AF192=0,0,AF192*$Q205*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16110.026041666672},{"$f":"IF(AG$11=\"\",0,IF(AG192=0,0,AG192*$Q205*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10431.640625000005},{"$f":"IF(AH$11=\"\",0,IF(AH192=0,0,AH192*$Q205*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8868.4895833333267},{"$f":"IF(AI$11=\"\",0,IF(AI192=0,0,AI192*$Q205*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ192=0,0,AJ192*$Q205*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19459.635416666664},{"$f":"IF(AK$11=\"\",0,IF(AK192=0,0,AK192*$Q205*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":57421.874999999985},{"$f":"IF(AL$11=\"\",0,IF(AL192=0,0,AL192*$Q205*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":52126.302083333379},{"$f":"IF(AM$11=\"\",0,IF(AM192=0,0,AM192*$Q205*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36108.789062499964},{"$f":"IF(AN$11=\"\",0,IF(AN192=0,0,AN192*$Q205*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20466.113281249993},{"$f":"IF(AO$11=\"\",0,IF(AO192=0,0,AO192*$Q205*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP192=0,0,AP192*$Q205*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":71916.113281249971},{"$f":"IF(AQ$11=\"\",0,IF(AQ192=0,0,AQ192*$Q205*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":75098.242187500058},{"$f":"IF(AR$11=\"\",0,IF(AR192=0,0,AR192*$Q205*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4454.9804687499309},{"$f":"IF(AS$11=\"\",0,IF(AS192=0,0,AS192*$Q205*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT192=0,0,AT192*$Q205*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU192=0,0,AU192*$Q205*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV192=0,0,AV192*$Q205*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW192=0,0,AW192*$Q205*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36276.269531250036},{"$f":"IF(AX$11=\"\",0,IF(AX192=0,0,AX192*$Q205*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":98009.570312499985},{"$f":"IF(AY$11=\"\",0,IF(AY192=0,0,AY192*$Q205*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28066.376953124975},{"$f":"IF(AZ$11=\"\",0,IF(AZ192=0,0,AZ192*$Q205*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA192=0,0,BA192*$Q205*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB192=0,0,BB192*$Q205*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":84199.130859375131},{"$f":"IF(BC$11=\"\",0,IF(BC192=0,0,BC192*$Q205*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":126966.94335937496},{"$f":"IF(BD$11=\"\",0,IF(BD192=0,0,BD192*$Q205*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE192=0,0,BE192*$Q205*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF192=0,0,BF192*$Q205*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG192=0,0,BG192*$Q205*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH192=0,0,BH192*$Q205*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI192=0,0,BI192*$Q205*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ192=0,0,BJ192*$Q205*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":97564.072265624971},{"$f":"IF(BK$11=\"\",0,IF(BK192=0,0,BK192*$Q205*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29469.695800781225},{"$f":"IF(BL$11=\"\",0,IF(BL192=0,0,BL192*$Q205*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM192=0,0,BM192*$Q205*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN192=0,0,BN192*$Q205*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":88409.087402343517},{"$f":"IF(BO$11=\"\",0,IF(BO192=0,0,BO192*$Q205*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":183834.76904296884},{"$f":"IF(BP$11=\"\",0,IF(BP192=0,0,BP192*$Q205*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ192=0,0,BQ192*$Q205*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR192=0,0,BR192*$Q205*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS192=0,0,BS192*$Q205*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT192=0,0,BT192*$Q205*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU192=0,0,BU192*$Q205*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV192=0,0,BV192*$Q205*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW192=0,0,BW192*$Q205*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX192=0,0,BX192*$Q205*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY192=0,0,BY192*$Q205*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ192=0,0,BZ192*$Q205*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA192=0,0,CA192*$Q205*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":123772.72236328128},{"$f":"IF(CB$11=\"\",0,IF(CB192=0,0,CB192*$Q205*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC192=0,0,CC192*$Q205*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD192=0,0,CD192*$Q205*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE192=0,0,CE192*$Q205*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF192=0,0,CF192*$Q205*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG192=0,0,CG192*$Q205*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH192=0,0,CH192*$Q205*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI192=0,0,CI192*$Q205*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ192=0,0,CJ192*$Q205*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK192=0,0,CK192*$Q205*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL192=0,0,CL192*$Q205*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM192=0,0,CM192*$Q205*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN192=0,0,CN192*$Q205*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO192=0,0,CO192*$Q205*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP192=0,0,CP192*$Q205*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ192=0,0,CQ192*$Q205*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR192=0,0,CR192*$Q205*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS192=0,0,CS192*$Q205*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT192=0,0,CT192*$Q205*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU192=0,0,CU192*$Q205*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":206},null,null,null,null,null,{"$f":"IF($R206=\"^\",IF(COUNTIF(Lists!$13:$13,H206)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"руб.",null,null,"*",20000,null,{"$f":"IF(G206<>0,1,IF(OR($Q206=\"\",$Q206=0),0,IF($R206=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H206))),$Q206)=1,0,1),0)))","v":0},null,null,null,null,1504796.1757580165,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA193=0,0,AA193*$Q206*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB193=0,0,AB193*$Q206*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC193=0,0,AC193*$Q206*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD193=0,0,AD193*$Q206*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE193=0,0,AE193*$Q206*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12008.279000503275},{"$f":"IF(AF$11=\"\",0,IF(AF193=0,0,AF193*$Q206*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18950.565297669236},{"$f":"IF(AG$11=\"\",0,IF(AG193=0,0,AG193*$Q206*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12270.960103639296},{"$f":"IF(AH$11=\"\",0,IF(AH193=0,0,AH193*$Q206*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10432.192381687209},{"$f":"IF(AI$11=\"\",0,IF(AI193=0,0,AI193*$Q206*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ193=0,0,AJ193*$Q206*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":22890.78184470937},{"$f":"IF(AK$11=\"\",0,IF(AK193=0,0,AK193*$Q206*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":67546.569377830892},{"$f":"IF(AL$11=\"\",0,IF(AL193=0,0,AL193*$Q206*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":61317.274646319856},{"$f":"IF(AM$11=\"\",0,IF(AM193=0,0,AM193*$Q206*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":42475.534377092714},{"$f":"IF(AN$11=\"\",0,IF(AN193=0,0,AN193*$Q206*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":24074.723102415232},{"$f":"IF(AO$11=\"\",0,IF(AO193=0,0,AO193*$Q206*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP193=0,0,AP193*$Q206*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":84596.449264951705},{"$f":"IF(AQ$11=\"\",0,IF(AQ193=0,0,AQ193*$Q206*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":88339.65498463987},{"$f":"IF(AR$11=\"\",0,IF(AR193=0,0,AR193*$Q206*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5240.4880075634783},{"$f":"IF(AS$11=\"\",0,IF(AS193=0,0,AS193*$Q206*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT193=0,0,AT193*$Q206*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU193=0,0,AU193*$Q206*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV193=0,0,AV193*$Q206*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW193=0,0,AW193*$Q206*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":42672.545204444694},{"$f":"IF(AX$11=\"\",0,IF(AX193=0,0,AX193*$Q206*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":115290.73616639427},{"$f":"IF(AY$11=\"\",0,IF(AY193=0,0,AY193*$Q206*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":33015.074447649364},{"$f":"IF(AZ$11=\"\",0,IF(AZ193=0,0,AZ193*$Q206*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA193=0,0,BA193*$Q206*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB193=0,0,BB193*$Q206*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":99045.223342948084},{"$f":"IF(BC$11=\"\",0,IF(BC193=0,0,BC193*$Q206*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":149353.90821555629},{"$f":"IF(BD$11=\"\",0,IF(BD193=0,0,BD193*$Q206*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE193=0,0,BE193*$Q206*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF193=0,0,BF193*$Q206*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG193=0,0,BG193*$Q206*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH193=0,0,BH193*$Q206*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI193=0,0,BI193*$Q206*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ193=0,0,BJ193*$Q206*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":114766.68736563815},{"$f":"IF(BK$11=\"\",0,IF(BK193=0,0,BK193*$Q206*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":34665.828170031586},{"$f":"IF(BL$11=\"\",0,IF(BL193=0,0,BL193*$Q206*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM193=0,0,BM193*$Q206*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN193=0,0,BN193*$Q206*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":103997.48451009543},{"$f":"IF(BO$11=\"\",0,IF(BO193=0,0,BO193*$Q206*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216248.73763210294},{"$f":"IF(BP$11=\"\",0,IF(BP193=0,0,BP193*$Q206*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ193=0,0,BQ193*$Q206*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR193=0,0,BR193*$Q206*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS193=0,0,BS193*$Q206*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT193=0,0,BT193*$Q206*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU193=0,0,BU193*$Q206*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV193=0,0,BV193*$Q206*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW193=0,0,BW193*$Q206*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX193=0,0,BX193*$Q206*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY193=0,0,BY193*$Q206*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ193=0,0,BZ193*$Q206*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA193=0,0,CA193*$Q206*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":145596.47831413368},{"$f":"IF(CB$11=\"\",0,IF(CB193=0,0,CB193*$Q206*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC193=0,0,CC193*$Q206*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD193=0,0,CD193*$Q206*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE193=0,0,CE193*$Q206*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF193=0,0,CF193*$Q206*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG193=0,0,CG193*$Q206*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH193=0,0,CH193*$Q206*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI193=0,0,CI193*$Q206*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ193=0,0,CJ193*$Q206*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK193=0,0,CK193*$Q206*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL193=0,0,CL193*$Q206*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM193=0,0,CM193*$Q206*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN193=0,0,CN193*$Q206*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO193=0,0,CO193*$Q206*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP193=0,0,CP193*$Q206*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ193=0,0,CQ193*$Q206*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR193=0,0,CR193*$Q206*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS193=0,0,CS193*$Q206*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT193=0,0,CT193*$Q206*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU193=0,0,CU193*$Q206*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":207},null,null,null,null,null,{"$f":"IF($R207=\"^\",IF(COUNTIF(Lists!$13:$13,H207)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"руб.",null,null,"*",70000,null,{"$f":"IF(G207<>0,1,IF(OR($Q207=\"\",$Q207=0),0,IF($R207=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H207))),$Q207)=1,0,1),0)))","v":0},null,null,null,null,525000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA194=0,0,AA194*$Q207*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525000},{"$f":"IF(AB$11=\"\",0,IF(AB194=0,0,AB194*$Q207*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC194=0,0,AC194*$Q207*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD194=0,0,AD194*$Q207*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE194=0,0,AE194*$Q207*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF194=0,0,AF194*$Q207*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG194=0,0,AG194*$Q207*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH194=0,0,AH194*$Q207*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI194=0,0,AI194*$Q207*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ194=0,0,AJ194*$Q207*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK194=0,0,AK194*$Q207*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL194=0,0,AL194*$Q207*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM194=0,0,AM194*$Q207*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN194=0,0,AN194*$Q207*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO194=0,0,AO194*$Q207*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP194=0,0,AP194*$Q207*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ194=0,0,AQ194*$Q207*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR194=0,0,AR194*$Q207*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS194=0,0,AS194*$Q207*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT194=0,0,AT194*$Q207*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU194=0,0,AU194*$Q207*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV194=0,0,AV194*$Q207*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW194=0,0,AW194*$Q207*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX194=0,0,AX194*$Q207*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY194=0,0,AY194*$Q207*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ194=0,0,AZ194*$Q207*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA194=0,0,BA194*$Q207*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB194=0,0,BB194*$Q207*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC194=0,0,BC194*$Q207*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD194=0,0,BD194*$Q207*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE194=0,0,BE194*$Q207*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF194=0,0,BF194*$Q207*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG194=0,0,BG194*$Q207*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH194=0,0,BH194*$Q207*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI194=0,0,BI194*$Q207*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ194=0,0,BJ194*$Q207*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK194=0,0,BK194*$Q207*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL194=0,0,BL194*$Q207*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM194=0,0,BM194*$Q207*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN194=0,0,BN194*$Q207*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO194=0,0,BO194*$Q207*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP194=0,0,BP194*$Q207*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ194=0,0,BQ194*$Q207*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR194=0,0,BR194*$Q207*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS194=0,0,BS194*$Q207*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT194=0,0,BT194*$Q207*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU194=0,0,BU194*$Q207*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV194=0,0,BV194*$Q207*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW194=0,0,BW194*$Q207*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX194=0,0,BX194*$Q207*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY194=0,0,BY194*$Q207*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ194=0,0,BZ194*$Q207*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA194=0,0,CA194*$Q207*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB194=0,0,CB194*$Q207*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC194=0,0,CC194*$Q207*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD194=0,0,CD194*$Q207*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE194=0,0,CE194*$Q207*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF194=0,0,CF194*$Q207*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG194=0,0,CG194*$Q207*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH194=0,0,CH194*$Q207*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI194=0,0,CI194*$Q207*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ194=0,0,CJ194*$Q207*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK194=0,0,CK194*$Q207*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL194=0,0,CL194*$Q207*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM194=0,0,CM194*$Q207*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN194=0,0,CN194*$Q207*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO194=0,0,CO194*$Q207*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP194=0,0,CP194*$Q207*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ194=0,0,CQ194*$Q207*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR194=0,0,CR194*$Q207*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS194=0,0,CS194*$Q207*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT194=0,0,CT194*$Q207*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU194=0,0,CU194*$Q207*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":208},null,null,null,null,null,{"$f":"IF($R208=\"^\",IF(COUNTIF(Lists!$13:$13,H208)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"руб.",null,null,"*",60000,null,{"$f":"IF(G208<>0,1,IF(OR($Q208=\"\",$Q208=0),0,IF($R208=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H208))),$Q208)=1,0,1),0)))","v":0},null,null,null,null,660000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA195=0,0,AA195*$Q208*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":660000},{"$f":"IF(AB$11=\"\",0,IF(AB195=0,0,AB195*$Q208*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC195=0,0,AC195*$Q208*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD195=0,0,AD195*$Q208*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE195=0,0,AE195*$Q208*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF195=0,0,AF195*$Q208*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG195=0,0,AG195*$Q208*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH195=0,0,AH195*$Q208*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI195=0,0,AI195*$Q208*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ195=0,0,AJ195*$Q208*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK195=0,0,AK195*$Q208*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL195=0,0,AL195*$Q208*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM195=0,0,AM195*$Q208*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN195=0,0,AN195*$Q208*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO195=0,0,AO195*$Q208*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP195=0,0,AP195*$Q208*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ195=0,0,AQ195*$Q208*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR195=0,0,AR195*$Q208*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS195=0,0,AS195*$Q208*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT195=0,0,AT195*$Q208*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU195=0,0,AU195*$Q208*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV195=0,0,AV195*$Q208*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW195=0,0,AW195*$Q208*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX195=0,0,AX195*$Q208*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY195=0,0,AY195*$Q208*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ195=0,0,AZ195*$Q208*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA195=0,0,BA195*$Q208*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB195=0,0,BB195*$Q208*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC195=0,0,BC195*$Q208*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD195=0,0,BD195*$Q208*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE195=0,0,BE195*$Q208*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF195=0,0,BF195*$Q208*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG195=0,0,BG195*$Q208*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH195=0,0,BH195*$Q208*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI195=0,0,BI195*$Q208*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ195=0,0,BJ195*$Q208*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK195=0,0,BK195*$Q208*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL195=0,0,BL195*$Q208*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM195=0,0,BM195*$Q208*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN195=0,0,BN195*$Q208*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO195=0,0,BO195*$Q208*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP195=0,0,BP195*$Q208*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ195=0,0,BQ195*$Q208*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR195=0,0,BR195*$Q208*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS195=0,0,BS195*$Q208*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT195=0,0,BT195*$Q208*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU195=0,0,BU195*$Q208*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV195=0,0,BV195*$Q208*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW195=0,0,BW195*$Q208*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX195=0,0,BX195*$Q208*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY195=0,0,BY195*$Q208*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ195=0,0,BZ195*$Q208*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA195=0,0,CA195*$Q208*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB195=0,0,CB195*$Q208*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC195=0,0,CC195*$Q208*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD195=0,0,CD195*$Q208*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE195=0,0,CE195*$Q208*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF195=0,0,CF195*$Q208*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG195=0,0,CG195*$Q208*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH195=0,0,CH195*$Q208*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI195=0,0,CI195*$Q208*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ195=0,0,CJ195*$Q208*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK195=0,0,CK195*$Q208*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL195=0,0,CL195*$Q208*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM195=0,0,CM195*$Q208*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN195=0,0,CN195*$Q208*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO195=0,0,CO195*$Q208*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP195=0,0,CP195*$Q208*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ195=0,0,CQ195*$Q208*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR195=0,0,CR195*$Q208*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS195=0,0,CS195*$Q208*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT195=0,0,CT195*$Q208*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU195=0,0,CU195*$Q208*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":210},null,null,null,null,null,{"$f":"IF($R210=\"^\",IF(COUNTIF(Lists!$13:$13,H210)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"руб.",null,null,"*",50000,null,{"$f":"IF(G210<>0,1,IF(OR($Q210=\"\",$Q210=0),0,IF($R210=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H210))),$Q210)=1,0,1),0)))","v":0},null,null,null,null,50000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA197=0,0,AA197*$Q210*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":50000},{"$f":"IF(AB$11=\"\",0,IF(AB197=0,0,AB197*$Q210*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC197=0,0,AC197*$Q210*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD197=0,0,AD197*$Q210*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE197=0,0,AE197*$Q210*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF197=0,0,AF197*$Q210*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG197=0,0,AG197*$Q210*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH197=0,0,AH197*$Q210*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI197=0,0,AI197*$Q210*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ197=0,0,AJ197*$Q210*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK197=0,0,AK197*$Q210*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL197=0,0,AL197*$Q210*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM197=0,0,AM197*$Q210*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN197=0,0,AN197*$Q210*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO197=0,0,AO197*$Q210*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP197=0,0,AP197*$Q210*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ197=0,0,AQ197*$Q210*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR197=0,0,AR197*$Q210*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS197=0,0,AS197*$Q210*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT197=0,0,AT197*$Q210*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU197=0,0,AU197*$Q210*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV197=0,0,AV197*$Q210*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW197=0,0,AW197*$Q210*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX197=0,0,AX197*$Q210*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY197=0,0,AY197*$Q210*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ197=0,0,AZ197*$Q210*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA197=0,0,BA197*$Q210*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB197=0,0,BB197*$Q210*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC197=0,0,BC197*$Q210*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD197=0,0,BD197*$Q210*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE197=0,0,BE197*$Q210*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF197=0,0,BF197*$Q210*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG197=0,0,BG197*$Q210*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH197=0,0,BH197*$Q210*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI197=0,0,BI197*$Q210*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ197=0,0,BJ197*$Q210*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK197=0,0,BK197*$Q210*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL197=0,0,BL197*$Q210*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM197=0,0,BM197*$Q210*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN197=0,0,BN197*$Q210*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO197=0,0,BO197*$Q210*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP197=0,0,BP197*$Q210*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ197=0,0,BQ197*$Q210*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR197=0,0,BR197*$Q210*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS197=0,0,BS197*$Q210*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT197=0,0,BT197*$Q210*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU197=0,0,BU197*$Q210*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV197=0,0,BV197*$Q210*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW197=0,0,BW197*$Q210*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX197=0,0,BX197*$Q210*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY197=0,0,BY197*$Q210*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ197=0,0,BZ197*$Q210*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA197=0,0,CA197*$Q210*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB197=0,0,CB197*$Q210*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC197=0,0,CC197*$Q210*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD197=0,0,CD197*$Q210*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE197=0,0,CE197*$Q210*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF197=0,0,CF197*$Q210*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG197=0,0,CG197*$Q210*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH197=0,0,CH197*$Q210*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI197=0,0,CI197*$Q210*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ197=0,0,CJ197*$Q210*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK197=0,0,CK197*$Q210*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL197=0,0,CL197*$Q210*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM197=0,0,CM197*$Q210*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN197=0,0,CN197*$Q210*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO197=0,0,CO197*$Q210*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP197=0,0,CP197*$Q210*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ197=0,0,CQ197*$Q210*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR197=0,0,CR197*$Q210*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS197=0,0,CS197*$Q210*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT197=0,0,CT197*$Q210*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU197=0,0,CU197*$Q210*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":211},null,null,null,null,null,{"$f":"IF($R211=\"^\",IF(COUNTIF(Lists!$13:$13,H211)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"руб.",null,null,"*",40000,null,{"$f":"IF(G211<>0,1,IF(OR($Q211=\"\",$Q211=0),0,IF($R211=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H211))),$Q211)=1,0,1),0)))","v":0},null,null,null,null,40000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA198=0,0,AA198*$Q211*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":40000},{"$f":"IF(AB$11=\"\",0,IF(AB198=0,0,AB198*$Q211*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC198=0,0,AC198*$Q211*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD198=0,0,AD198*$Q211*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE198=0,0,AE198*$Q211*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF198=0,0,AF198*$Q211*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG198=0,0,AG198*$Q211*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH198=0,0,AH198*$Q211*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI198=0,0,AI198*$Q211*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ198=0,0,AJ198*$Q211*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK198=0,0,AK198*$Q211*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL198=0,0,AL198*$Q211*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM198=0,0,AM198*$Q211*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN198=0,0,AN198*$Q211*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO198=0,0,AO198*$Q211*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP198=0,0,AP198*$Q211*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ198=0,0,AQ198*$Q211*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR198=0,0,AR198*$Q211*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS198=0,0,AS198*$Q211*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT198=0,0,AT198*$Q211*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU198=0,0,AU198*$Q211*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV198=0,0,AV198*$Q211*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW198=0,0,AW198*$Q211*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX198=0,0,AX198*$Q211*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY198=0,0,AY198*$Q211*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ198=0,0,AZ198*$Q211*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA198=0,0,BA198*$Q211*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB198=0,0,BB198*$Q211*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC198=0,0,BC198*$Q211*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD198=0,0,BD198*$Q211*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE198=0,0,BE198*$Q211*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF198=0,0,BF198*$Q211*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG198=0,0,BG198*$Q211*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH198=0,0,BH198*$Q211*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI198=0,0,BI198*$Q211*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ198=0,0,BJ198*$Q211*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK198=0,0,BK198*$Q211*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL198=0,0,BL198*$Q211*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM198=0,0,BM198*$Q211*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN198=0,0,BN198*$Q211*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO198=0,0,BO198*$Q211*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP198=0,0,BP198*$Q211*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ198=0,0,BQ198*$Q211*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR198=0,0,BR198*$Q211*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS198=0,0,BS198*$Q211*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT198=0,0,BT198*$Q211*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU198=0,0,BU198*$Q211*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV198=0,0,BV198*$Q211*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW198=0,0,BW198*$Q211*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX198=0,0,BX198*$Q211*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY198=0,0,BY198*$Q211*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ198=0,0,BZ198*$Q211*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA198=0,0,CA198*$Q211*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB198=0,0,CB198*$Q211*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC198=0,0,CC198*$Q211*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD198=0,0,CD198*$Q211*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE198=0,0,CE198*$Q211*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF198=0,0,CF198*$Q211*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG198=0,0,CG198*$Q211*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH198=0,0,CH198*$Q211*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI198=0,0,CI198*$Q211*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ198=0,0,CJ198*$Q211*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK198=0,0,CK198*$Q211*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL198=0,0,CL198*$Q211*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM198=0,0,CM198*$Q211*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN198=0,0,CN198*$Q211*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO198=0,0,CO198*$Q211*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP198=0,0,CP198*$Q211*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ198=0,0,CQ198*$Q211*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR198=0,0,CR198*$Q211*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS198=0,0,CS198*$Q211*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT198=0,0,CT198*$Q211*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU198=0,0,CU198*$Q211*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"руб.",null,null,"*",20000,null,{"$f":"IF(G213<>0,1,IF(OR($Q213=\"\",$Q213=0),0,IF($R213=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H213))),$Q213)=1,0,1),0)))","v":0},null,null,null,null,20000,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA200=0,0,AA200*$Q213*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20000},{"$f":"IF(AB$11=\"\",0,IF(AB200=0,0,AB200*$Q213*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC200=0,0,AC200*$Q213*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD200=0,0,AD200*$Q213*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE200=0,0,AE200*$Q213*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF200=0,0,AF200*$Q213*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG200=0,0,AG200*$Q213*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH200=0,0,AH200*$Q213*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI200=0,0,AI200*$Q213*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ200=0,0,AJ200*$Q213*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK200=0,0,AK200*$Q213*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL200=0,0,AL200*$Q213*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM200=0,0,AM200*$Q213*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN200=0,0,AN200*$Q213*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO200=0,0,AO200*$Q213*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP200=0,0,AP200*$Q213*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ200=0,0,AQ200*$Q213*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR200=0,0,AR200*$Q213*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS200=0,0,AS200*$Q213*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT200=0,0,AT200*$Q213*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU200=0,0,AU200*$Q213*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV200=0,0,AV200*$Q213*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW200=0,0,AW200*$Q213*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX200=0,0,AX200*$Q213*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY200=0,0,AY200*$Q213*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ200=0,0,AZ200*$Q213*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA200=0,0,BA200*$Q213*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB200=0,0,BB200*$Q213*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC200=0,0,BC200*$Q213*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD200=0,0,BD200*$Q213*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE200=0,0,BE200*$Q213*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF200=0,0,BF200*$Q213*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG200=0,0,BG200*$Q213*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH200=0,0,BH200*$Q213*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI200=0,0,BI200*$Q213*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ200=0,0,BJ200*$Q213*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK200=0,0,BK200*$Q213*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL200=0,0,BL200*$Q213*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM200=0,0,BM200*$Q213*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN200=0,0,BN200*$Q213*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO200=0,0,BO200*$Q213*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP200=0,0,BP200*$Q213*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ200=0,0,BQ200*$Q213*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR200=0,0,BR200*$Q213*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS200=0,0,BS200*$Q213*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT200=0,0,BT200*$Q213*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU200=0,0,BU200*$Q213*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV200=0,0,BV200*$Q213*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW200=0,0,BW200*$Q213*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX200=0,0,BX200*$Q213*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY200=0,0,BY200*$Q213*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ200=0,0,BZ200*$Q213*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA200=0,0,CA200*$Q213*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB200=0,0,CB200*$Q213*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC200=0,0,CC200*$Q213*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD200=0,0,CD200*$Q213*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE200=0,0,CE200*$Q213*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF200=0,0,CF200*$Q213*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG200=0,0,CG200*$Q213*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH200=0,0,CH200*$Q213*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI200=0,0,CI200*$Q213*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ200=0,0,CJ200*$Q213*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK200=0,0,CK200*$Q213*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL200=0,0,CL200*$Q213*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM200=0,0,CM200*$Q213*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN200=0,0,CN200*$Q213*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO200=0,0,CO200*$Q213*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP200=0,0,CP200*$Q213*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ200=0,0,CQ200*$Q213*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR200=0,0,CR200*$Q213*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS200=0,0,CS200*$Q213*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT200=0,0,CT200*$Q213*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU200=0,0,CU200*$Q213*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":214},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":216},null,null,null,null,null,{"$f":"IF($R216=\"^\",IF(COUNTIF(Lists!$13:$13,H216)=1,0,1),0)","v":0},"Ежег. индексация оргтехники",null,null,null,null,"%г",null,null,"*",0.05,null,{"$f":"IF(G216<>0,1,IF(OR($Q216=\"\",$Q216=0),0,IF($R216=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H216))),$Q216)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":217}]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K218)=0,$K218=0,$K218=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K218)))","v":"Расходы на оргтехнику"},null,null,{"$f":"MAX(K$15:K217)+1","v":3},{"$f":"K218","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z218:$CV218)","v":4489035.354013226},null,null,{"$f":"IF(AA$11=\"\",0,AA203)","v":1705000},{"$f":"IF(AB$11=\"\",0,AB203)","v":0},0,0,22216.612333836609,35060.591339335908,22702.6007286393,19300.681965020536,0,42350.417261376031,124968.44437783088,113443.57672965323,78584.32343959267,44540.836383665228,0,156512.56254620169,163437.89717213993,9695.4684763134101,0,0,0,0,78948.81473569473,213300.30647889426,61081.451400774342,0,0,183244.35420232321,276320.85157493124,0,0,0,0,0,0,212330.75963126312,64135.523970812807,0,0,192406.57191243896,400083.50667507178,0,0,0,0,0,0,0,0,0,0,0,269369.20067741495,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN203)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":219}]
[{"$f":"ROW()","v":221},null,null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G221<>0,1,IF(OR($Q221=\"\",$Q221=0),0,IF($R221=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H221))),$Q221)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":222},null,null,null,null,null,{"$f":"IF($R222=\"^\",IF(COUNTIF(Lists!$13:$13,H222)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":224},null,null,null,null,null,{"$f":"IF($R224=\"^\",IF(COUNTIF(Lists!$13:$13,H224)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q221=Lists!$CE$17,$Q221=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G224<>0,1,IF(OR($Q224=\"\",$Q224=0),0,IF($R224=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H224))),$Q224)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":225},null,null,null,null,null,{"$f":"IF($R225=\"^\",IF(COUNTIF(Lists!$13:$13,H225)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q224/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G225<>0,1,IF(OR($Q225=\"\",$Q225=0),0,IF($R225=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H225))),$Q225)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q225-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q224/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":227},null,null,null,null,null,{"$f":"IF($R227=\"^\",IF(COUNTIF(Lists!$13:$13,H227)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q221=Lists!$CE$17,$Q221=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G227<>0,1,IF(OR($Q227=\"\",$Q227=0),0,IF($R227=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H227))),$Q227)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":228},null,null,null,null,null,{"$f":"IF($R228=\"^\",IF(COUNTIF(Lists!$13:$13,H228)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q227/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G228<>0,1,IF(OR($Q228=\"\",$Q228=0),0,IF($R228=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H228))),$Q228)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q228-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q227/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":229},null,null,null,null,null,{"$f":"IF($R229=\"^\",IF(COUNTIF(Lists!$13:$13,H229)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":230},null,null,null,null,null,{"$f":"IF($R230=\"^\",IF(COUNTIF(Lists!$13:$13,H230)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I229","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q221=Lists!$CE$17,\" авансирования\",IF($Q221=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q221=Lists!$CE$17,$Q221=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G230<>0,1,IF(OR($Q230=\"\",$Q230=0),0,IF($R230=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H230))),$Q230)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":232},null,null,null,null,null,{"$f":"IF($R232=\"^\",IF(COUNTIF(Lists!$13:$13,H232)=1,0,1),0)","v":0},{"$f":"H218","v":"Расходы на оргтехнику"},null,null,null,{"$f":"K218","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z232:$CV232)","v":4489035.354013226},null,null,{"$f":"IF(AA$11=\"\",0,AA218)","v":1705000},{"$f":"IF(AB$11=\"\",0,AB218)","v":0},0,0,22216.612333836609,35060.591339335908,22702.6007286393,19300.681965020536,0,42350.417261376031,124968.44437783088,113443.57672965323,78584.32343959267,44540.836383665228,0,156512.56254620169,163437.89717213993,9695.4684763134101,0,0,0,0,78948.81473569473,213300.30647889426,61081.451400774342,0,0,183244.35420232321,276320.85157493124,0,0,0,0,0,0,212330.75963126312,64135.523970812807,0,0,192406.57191243896,400083.50667507178,0,0,0,0,0,0,0,0,0,0,0,269369.20067741495,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN218)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":235}]
[{"$f":"ROW()","v":236},null,null,null,null,null,{"$f":"IF($R236=\"^\",IF(COUNTIF(Lists!$13:$13,H236)=1,0,1),0)","v":0},"Потребность в канцелярских товарах",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z236:$CV236)","v":5167.6192682831088},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA237:AA247))","v":30.5},30.5,30.5,30.5,31.392080616691828,32.799895339908623,33.711490220090589,34.486485255841615,34.486485255841615,36.187013931410419,41.204967400301967,45.760154049284623,48.765350626765226,50.468667054261189,50.468667054261189,56.453970441877942,62.704110262575078,63.074881268887623,63.074881268887623,63.074881268887623,63.074881268887623,63.074881268887623,66.094016606004033,74.250978744879944,76.475604782755212,76.475604782755212,76.475604782755212,83.149482896380974,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,100.94649119938299,103.17111723725823,103.17111723725823,103.17111723725823,109.84499535088398,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM237:CM247))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":237},null,null,null,null,null,{"$f":"IF($R237=\"^\",IF(COUNTIF(Lists!$13:$13,H237)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,AA17)","v":2},{"$f":"IF(AB$11=\"\",0,AB17)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN17)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":238},null,null,null,null,null,{"$f":"IF($R238=\"^\",IF(COUNTIF(Lists!$13:$13,H238)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,1091.2380208333329,null,null,{"$f":"IF(AA$11=\"\",0,AA18)","v":0},0,0,0,0.29166666666666663,0.75195312500000011,1.0500000000000003,1.3033854166666667,1.3033854166666667,1.859375,3.4999999999999996,4.9893229166666675,5.9718749999999998,6.5287760416666663,6.5287760416666663,8.4856770833333321,10.529166666666667,10.650390624999998,10.650390624999998,10.650390624999998,10.650390624999998,10.650390624999998,11.637499999999999,14.304427083333332,15.031770833333331,15.031770833333331,15.031770833333331,17.213802083333334,20.504166666666666,20.504166666666666,20.504166666666666,20.504166666666666,20.504166666666666,20.504166666666666,20.504166666666666,23.032552083333332,23.759895833333331,23.759895833333331,23.759895833333331,25.941927083333326,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,33.388541666666661,33.388541666666661,33.388541666666661,33.388541666666661,33.388541666666661,33.388541666666661,33.388541666666661,33.388541666666661,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM18)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,450,null,null,{"$f":"IF(AA$11=\"\",0,AA20)","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM20)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":241},null,null,null,null,null,{"$f":"IF($R241=\"^\",IF(COUNTIF(Lists!$13:$13,H241)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,660,null,null,{"$f":"IF(AA$11=\"\",0,AA21)","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM21)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},null,null,null,null,null,{"$f":"IF($R243=\"^\",IF(COUNTIF(Lists!$13:$13,H243)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA23)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM23)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},null,null,null,null,null,{"$f":"IF($R244=\"^\",IF(COUNTIF(Lists!$13:$13,H244)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA24)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM24)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},null,null,null,null,null,{"$f":"IF($R246=\"^\",IF(COUNTIF(Lists!$13:$13,H246)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA26)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM26)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":248}]
[{"$f":"ROW()","v":249},null,null,null,null,null,{"$f":"IF($R249=\"^\",IF(COUNTIF(Lists!$13:$13,H249)=1,0,1),0)","v":0},"Норматив расходов на канцтовары",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z249:$CV249)","v":5060421.355419321},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA250:AA260))","v":47300},47300,47300,47300,47746.040308345917,48449.947669954316,48905.745110045296,49293.242627920808,49293.242627920808,50143.506965705208,52652.48370015098,54930.077024642313,59254.309079051745,60148.550203487132,60148.550203487132,63290.834481985919,66572.157887851907,66766.812666166006,66766.812666166006,66766.812666166006,66766.812666166006,66766.812666166006,68351.858718152129,72634.263841061969,77492.302136493818,77492.302136493818,77492.302136493818,81171.277446630018,86718.938628581425,86718.938628581425,86718.938628581425,86718.938628581425,86718.938628581425,86718.938628581425,86718.938628581425,90981.878273659881,96818.613545890548,96818.613545890548,96818.613545890548,100681.53762153356,108713.96704866426,108713.96704866426,108713.96704866426,108713.96704866426,108713.96704866426,108713.96704866426,108713.96704866426,108713.96704866426,114149.66540109746,114149.66540109746,114149.66540109746,114149.66540109746,119557.75910699769,119557.75910699769,119557.75910699769,119557.75910699769,119557.75910699769,119557.75910699769,119557.75910699769,119557.75910699769,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM250:CM260))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":251},null,null,null,null,null,{"$f":"IF($R251=\"^\",IF(COUNTIF(Lists!$13:$13,H251)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G251<>0,1,IF(OR($Q251=\"\",$Q251=0),0,IF($R251=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H251))),$Q251)=1,0,1),0)))","v":0},null,null,null,null,629077.64693684864,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA238=0,0,AA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB238=0,0,AB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC238=0,0,AC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD238=0,0,AD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE238=0,0,AE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":145.83333333333331},{"$f":"IF(AF$11=\"\",0,IF(AF238=0,0,AF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":375.97656250000006},{"$f":"IF(AG$11=\"\",0,IF(AG238=0,0,AG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525.00000000000011},{"$f":"IF(AH$11=\"\",0,IF(AH238=0,0,AH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":651.69270833333337},{"$f":"IF(AI$11=\"\",0,IF(AI238=0,0,AI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":651.69270833333337},{"$f":"IF(AJ$11=\"\",0,IF(AJ238=0,0,AJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":929.6875},{"$f":"IF(AK$11=\"\",0,IF(AK238=0,0,AK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1749.9999999999998},{"$f":"IF(AL$11=\"\",0,IF(AL238=0,0,AL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2494.6614583333339},{"$f":"IF(AM$11=\"\",0,IF(AM238=0,0,AM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3135.234375},{"$f":"IF(AN$11=\"\",0,IF(AN238=0,0,AN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3427.607421875},{"$f":"IF(AO$11=\"\",0,IF(AO238=0,0,AO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3427.607421875},{"$f":"IF(AP$11=\"\",0,IF(AP238=0,0,AP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4454.98046875},{"$f":"IF(AQ$11=\"\",0,IF(AQ238=0,0,AQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5527.8125},{"$f":"IF(AR$11=\"\",0,IF(AR238=0,0,AR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5591.4550781249991},{"$f":"IF(AS$11=\"\",0,IF(AS238=0,0,AS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5591.4550781249991},{"$f":"IF(AT$11=\"\",0,IF(AT238=0,0,AT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5591.4550781249991},{"$f":"IF(AU$11=\"\",0,IF(AU238=0,0,AU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5591.4550781249991},{"$f":"IF(AV$11=\"\",0,IF(AV238=0,0,AV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5591.4550781249991},{"$f":"IF(AW$11=\"\",0,IF(AW238=0,0,AW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6109.6875},{"$f":"IF(AX$11=\"\",0,IF(AX238=0,0,AX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7509.82421875},{"$f":"IF(AY$11=\"\",0,IF(AY238=0,0,AY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8286.2636718749982},{"$f":"IF(AZ$11=\"\",0,IF(AZ238=0,0,AZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8286.2636718749982},{"$f":"IF(BA$11=\"\",0,IF(BA238=0,0,BA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8286.2636718749982},{"$f":"IF(BB$11=\"\",0,IF(BB238=0,0,BB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9489.1083984375018},{"$f":"IF(BC$11=\"\",0,IF(BC238=0,0,BC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11302.921875000002},{"$f":"IF(BD$11=\"\",0,IF(BD238=0,0,BD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11302.921875000002},{"$f":"IF(BE$11=\"\",0,IF(BE238=0,0,BE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11302.921875000002},{"$f":"IF(BF$11=\"\",0,IF(BF238=0,0,BF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11302.921875000002},{"$f":"IF(BG$11=\"\",0,IF(BG238=0,0,BG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11302.921875000002},{"$f":"IF(BH$11=\"\",0,IF(BH238=0,0,BH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11302.921875000002},{"$f":"IF(BI$11=\"\",0,IF(BI238=0,0,BI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11302.921875000002},{"$f":"IF(BJ$11=\"\",0,IF(BJ238=0,0,BJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12696.6943359375},{"$f":"IF(BK$11=\"\",0,IF(BK238=0,0,BK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13752.524707031251},{"$f":"IF(BL$11=\"\",0,IF(BL238=0,0,BL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13752.524707031251},{"$f":"IF(BM$11=\"\",0,IF(BM238=0,0,BM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13752.524707031251},{"$f":"IF(BN$11=\"\",0,IF(BN238=0,0,BN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15015.511669921872},{"$f":"IF(BO$11=\"\",0,IF(BO238=0,0,BO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17641.72265625},{"$f":"IF(BP$11=\"\",0,IF(BP238=0,0,BP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17641.72265625},{"$f":"IF(BQ$11=\"\",0,IF(BQ238=0,0,BQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17641.72265625},{"$f":"IF(BR$11=\"\",0,IF(BR238=0,0,BR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17641.72265625},{"$f":"IF(BS$11=\"\",0,IF(BS238=0,0,BS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17641.72265625},{"$f":"IF(BT$11=\"\",0,IF(BT238=0,0,BT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17641.72265625},{"$f":"IF(BU$11=\"\",0,IF(BU238=0,0,BU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17641.72265625},{"$f":"IF(BV$11=\"\",0,IF(BV238=0,0,BV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17641.72265625},{"$f":"IF(BW$11=\"\",0,IF(BW238=0,0,BW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18523.808789062496},{"$f":"IF(BX$11=\"\",0,IF(BX238=0,0,BX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18523.808789062496},{"$f":"IF(BY$11=\"\",0,IF(BY238=0,0,BY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18523.808789062496},{"$f":"IF(BZ$11=\"\",0,IF(BZ238=0,0,BZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18523.808789062496},{"$f":"IF(CA$11=\"\",0,IF(CA238=0,0,CA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20291.990537109374},{"$f":"IF(CB$11=\"\",0,IF(CB238=0,0,CB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20291.990537109374},{"$f":"IF(CC$11=\"\",0,IF(CC238=0,0,CC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20291.990537109374},{"$f":"IF(CD$11=\"\",0,IF(CD238=0,0,CD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20291.990537109374},{"$f":"IF(CE$11=\"\",0,IF(CE238=0,0,CE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20291.990537109374},{"$f":"IF(CF$11=\"\",0,IF(CF238=0,0,CF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20291.990537109374},{"$f":"IF(CG$11=\"\",0,IF(CG238=0,0,CG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20291.990537109374},{"$f":"IF(CH$11=\"\",0,IF(CH238=0,0,CH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20291.990537109374},{"$f":"IF(CI$11=\"\",0,IF(CI238=0,0,CI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ238=0,0,CJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK238=0,0,CK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL238=0,0,CL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM238=0,0,CM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN238=0,0,CN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO238=0,0,CO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP238=0,0,CP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ238=0,0,CQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR238=0,0,CR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS238=0,0,CS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT238=0,0,CT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU238=0,0,CU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":252},null,null,null,null,null,{"$f":"IF($R252=\"^\",IF(COUNTIF(Lists!$13:$13,H252)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G252<>0,1,IF(OR($Q252=\"\",$Q252=0),0,IF($R252=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H252))),$Q252)=1,0,1),0)))","v":0},null,null,null,null,1294995.4109824763,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA239=0,0,AA239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB239=0,0,AB239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC239=0,0,AC239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD239=0,0,AD239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE239=0,0,AE239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300.20697501258189},{"$f":"IF(AF$11=\"\",0,IF(AF239=0,0,AF239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":773.9711074543128},{"$f":"IF(AG$11=\"\",0,IF(AG239=0,0,AG239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1080.7451100452952},{"$f":"IF(AH$11=\"\",0,IF(AH239=0,0,AH239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1341.5499195874754},{"$f":"IF(AI$11=\"\",0,IF(AI239=0,0,AI239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1341.5499195874754},{"$f":"IF(AJ$11=\"\",0,IF(AJ239=0,0,AJ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1913.8194657052097},{"$f":"IF(AK$11=\"\",0,IF(AK239=0,0,AK239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3602.4837001509818},{"$f":"IF(AL$11=\"\",0,IF(AL239=0,0,AL239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5135.4155663089787},{"$f":"IF(AM$11=\"\",0,IF(AM239=0,0,AM239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6454.0747040517454},{"$f":"IF(AN$11=\"\",0,IF(AN239=0,0,AN239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7055.942781612127},{"$f":"IF(AO$11=\"\",0,IF(AO239=0,0,AO239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7055.942781612127},{"$f":"IF(AP$11=\"\",0,IF(AP239=0,0,AP239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9170.8540132359194},{"$f":"IF(AQ$11=\"\",0,IF(AQ239=0,0,AQ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11379.345387851916},{"$f":"IF(AR$11=\"\",0,IF(AR239=0,0,AR239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11510.357588041003},{"$f":"IF(AS$11=\"\",0,IF(AS239=0,0,AS239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11510.357588041003},{"$f":"IF(AT$11=\"\",0,IF(AT239=0,0,AT239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11510.357588041003},{"$f":"IF(AU$11=\"\",0,IF(AU239=0,0,AU239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11510.357588041003},{"$f":"IF(AV$11=\"\",0,IF(AV239=0,0,AV239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11510.357588041003},{"$f":"IF(AW$11=\"\",0,IF(AW239=0,0,AW239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12577.17121815212},{"$f":"IF(AX$11=\"\",0,IF(AX239=0,0,AX239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15459.439622311977},{"$f":"IF(AY$11=\"\",0,IF(AY239=0,0,AY239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17057.78846461881},{"$f":"IF(AZ$11=\"\",0,IF(AZ239=0,0,AZ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17057.78846461881},{"$f":"IF(BA$11=\"\",0,IF(BA239=0,0,BA239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17057.78846461881},{"$f":"IF(BB$11=\"\",0,IF(BB239=0,0,BB239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19533.919048192514},{"$f":"IF(BC$11=\"\",0,IF(BC239=0,0,BC239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23267.766753581422},{"$f":"IF(BD$11=\"\",0,IF(BD239=0,0,BD239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23267.766753581422},{"$f":"IF(BE$11=\"\",0,IF(BE239=0,0,BE239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23267.766753581422},{"$f":"IF(BF$11=\"\",0,IF(BF239=0,0,BF239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23267.766753581422},{"$f":"IF(BG$11=\"\",0,IF(BG239=0,0,BG239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23267.766753581422},{"$f":"IF(BH$11=\"\",0,IF(BH239=0,0,BH239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23267.766753581422},{"$f":"IF(BI$11=\"\",0,IF(BI239=0,0,BI239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23267.766753581422},{"$f":"IF(BJ$11=\"\",0,IF(BJ239=0,0,BJ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26136.933937722373},{"$f":"IF(BK$11=\"\",0,IF(BK239=0,0,BK239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28310.426338859284},{"$f":"IF(BL$11=\"\",0,IF(BL239=0,0,BL239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28310.426338859284},{"$f":"IF(BM$11=\"\",0,IF(BM239=0,0,BM239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28310.426338859284},{"$f":"IF(BN$11=\"\",0,IF(BN239=0,0,BN239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":30910.363451611669},{"$f":"IF(BO$11=\"\",0,IF(BO239=0,0,BO239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36316.581892414244},{"$f":"IF(BP$11=\"\",0,IF(BP239=0,0,BP239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36316.581892414244},{"$f":"IF(BQ$11=\"\",0,IF(BQ239=0,0,BQ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36316.581892414244},{"$f":"IF(BR$11=\"\",0,IF(BR239=0,0,BR239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36316.581892414244},{"$f":"IF(BS$11=\"\",0,IF(BS239=0,0,BS239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36316.581892414244},{"$f":"IF(BT$11=\"\",0,IF(BT239=0,0,BT239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36316.581892414244},{"$f":"IF(BU$11=\"\",0,IF(BU239=0,0,BU239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36316.581892414244},{"$f":"IF(BV$11=\"\",0,IF(BV239=0,0,BV239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36316.581892414244},{"$f":"IF(BW$11=\"\",0,IF(BW239=0,0,BW239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":38132.410987034949},{"$f":"IF(BX$11=\"\",0,IF(BX239=0,0,BX239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":38132.410987034949},{"$f":"IF(BY$11=\"\",0,IF(BY239=0,0,BY239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":38132.410987034949},{"$f":"IF(BZ$11=\"\",0,IF(BZ239=0,0,BZ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":38132.410987034949},{"$f":"IF(CA$11=\"\",0,IF(CA239=0,0,CA239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41772.322944888299},{"$f":"IF(CB$11=\"\",0,IF(CB239=0,0,CB239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41772.322944888299},{"$f":"IF(CC$11=\"\",0,IF(CC239=0,0,CC239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41772.322944888299},{"$f":"IF(CD$11=\"\",0,IF(CD239=0,0,CD239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41772.322944888299},{"$f":"IF(CE$11=\"\",0,IF(CE239=0,0,CE239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41772.322944888299},{"$f":"IF(CF$11=\"\",0,IF(CF239=0,0,CF239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41772.322944888299},{"$f":"IF(CG$11=\"\",0,IF(CG239=0,0,CG239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41772.322944888299},{"$f":"IF(CH$11=\"\",0,IF(CH239=0,0,CH239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":41772.322944888299},{"$f":"IF(CI$11=\"\",0,IF(CI239=0,0,CI239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ239=0,0,CJ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK239=0,0,CK239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL239=0,0,CL239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM239=0,0,CM239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN239=0,0,CN239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO239=0,0,CO239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP239=0,0,CP239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ239=0,0,CQ239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR239=0,0,CR239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS239=0,0,CS239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT239=0,0,CT239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU239=0,0,CU239*$Q252*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":254},null,null,null,null,null,{"$f":"IF($R254=\"^\",IF(COUNTIF(Lists!$13:$13,H254)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G254<>0,1,IF(OR($Q254=\"\",$Q254=0),0,IF($R254=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H254))),$Q254)=1,0,1),0)))","v":0},null,null,null,null,729383.32499999972,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA241=0,0,AA241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AB$11=\"\",0,IF(AB241=0,0,AB241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AC$11=\"\",0,IF(AC241=0,0,AC241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AD$11=\"\",0,IF(AD241=0,0,AD241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AE$11=\"\",0,IF(AE241=0,0,AE241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AF$11=\"\",0,IF(AF241=0,0,AF241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AG$11=\"\",0,IF(AG241=0,0,AG241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AH$11=\"\",0,IF(AH241=0,0,AH241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AI$11=\"\",0,IF(AI241=0,0,AI241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AJ$11=\"\",0,IF(AJ241=0,0,AJ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AK$11=\"\",0,IF(AK241=0,0,AK241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AL$11=\"\",0,IF(AL241=0,0,AL241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AM$11=\"\",0,IF(AM241=0,0,AM241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AN$11=\"\",0,IF(AN241=0,0,AN241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AO$11=\"\",0,IF(AO241=0,0,AO241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AP$11=\"\",0,IF(AP241=0,0,AP241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AQ$11=\"\",0,IF(AQ241=0,0,AQ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AR$11=\"\",0,IF(AR241=0,0,AR241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AS$11=\"\",0,IF(AS241=0,0,AS241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AT$11=\"\",0,IF(AT241=0,0,AT241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AU$11=\"\",0,IF(AU241=0,0,AU241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AV$11=\"\",0,IF(AV241=0,0,AV241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AW$11=\"\",0,IF(AW241=0,0,AW241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AX$11=\"\",0,IF(AX241=0,0,AX241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11550},{"$f":"IF(AY$11=\"\",0,IF(AY241=0,0,AY241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(AZ$11=\"\",0,IF(AZ241=0,0,AZ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BA$11=\"\",0,IF(BA241=0,0,BA241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BB$11=\"\",0,IF(BB241=0,0,BB241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BC$11=\"\",0,IF(BC241=0,0,BC241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BD$11=\"\",0,IF(BD241=0,0,BD241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BE$11=\"\",0,IF(BE241=0,0,BE241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BF$11=\"\",0,IF(BF241=0,0,BF241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BG$11=\"\",0,IF(BG241=0,0,BG241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BH$11=\"\",0,IF(BH241=0,0,BH241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BI$11=\"\",0,IF(BI241=0,0,BI241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BJ$11=\"\",0,IF(BJ241=0,0,BJ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12127.5},{"$f":"IF(BK$11=\"\",0,IF(BK241=0,0,BK241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BL$11=\"\",0,IF(BL241=0,0,BL241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BM$11=\"\",0,IF(BM241=0,0,BM241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BN$11=\"\",0,IF(BN241=0,0,BN241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BO$11=\"\",0,IF(BO241=0,0,BO241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BP$11=\"\",0,IF(BP241=0,0,BP241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BQ$11=\"\",0,IF(BQ241=0,0,BQ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BR$11=\"\",0,IF(BR241=0,0,BR241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BS$11=\"\",0,IF(BS241=0,0,BS241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BT$11=\"\",0,IF(BT241=0,0,BT241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BU$11=\"\",0,IF(BU241=0,0,BU241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BV$11=\"\",0,IF(BV241=0,0,BV241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12733.875000000002},{"$f":"IF(BW$11=\"\",0,IF(BW241=0,0,BW241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(BX$11=\"\",0,IF(BX241=0,0,BX241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(BY$11=\"\",0,IF(BY241=0,0,BY241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(BZ$11=\"\",0,IF(BZ241=0,0,BZ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(CA$11=\"\",0,IF(CA241=0,0,CA241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(CB$11=\"\",0,IF(CB241=0,0,CB241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(CC$11=\"\",0,IF(CC241=0,0,CC241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(CD$11=\"\",0,IF(CD241=0,0,CD241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(CE$11=\"\",0,IF(CE241=0,0,CE241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(CF$11=\"\",0,IF(CF241=0,0,CF241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(CG$11=\"\",0,IF(CG241=0,0,CG241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(CH$11=\"\",0,IF(CH241=0,0,CH241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13370.56875},{"$f":"IF(CI$11=\"\",0,IF(CI241=0,0,CI241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ241=0,0,CJ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK241=0,0,CK241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL241=0,0,CL241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM241=0,0,CM241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN241=0,0,CN241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO241=0,0,CO241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP241=0,0,CP241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ241=0,0,CQ241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR241=0,0,CR241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS241=0,0,CS241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT241=0,0,CT241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU241=0,0,CU241*$Q254*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA21","v":"Технический отдел"},null,null,null,"руб./мес. / руб.",null,null,"*",3000,null,{"$f":"IF(G255<>0,1,IF(OR($Q255=\"\",$Q255=0),0,IF($R255=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H255))),$Q255)=1,0,1),0)))","v":0},null,null,null,null,1193536.3500000006,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA242=0,0,AA242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AB$11=\"\",0,IF(AB242=0,0,AB242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AC$11=\"\",0,IF(AC242=0,0,AC242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AD$11=\"\",0,IF(AD242=0,0,AD242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AE$11=\"\",0,IF(AE242=0,0,AE242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AF$11=\"\",0,IF(AF242=0,0,AF242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AG$11=\"\",0,IF(AG242=0,0,AG242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AH$11=\"\",0,IF(AH242=0,0,AH242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AI$11=\"\",0,IF(AI242=0,0,AI242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AJ$11=\"\",0,IF(AJ242=0,0,AJ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AK$11=\"\",0,IF(AK242=0,0,AK242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AL$11=\"\",0,IF(AL242=0,0,AL242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18000},{"$f":"IF(AM$11=\"\",0,IF(AM242=0,0,AM242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AN$11=\"\",0,IF(AN242=0,0,AN242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AO$11=\"\",0,IF(AO242=0,0,AO242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AP$11=\"\",0,IF(AP242=0,0,AP242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AQ$11=\"\",0,IF(AQ242=0,0,AQ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AR$11=\"\",0,IF(AR242=0,0,AR242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AS$11=\"\",0,IF(AS242=0,0,AS242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AT$11=\"\",0,IF(AT242=0,0,AT242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AU$11=\"\",0,IF(AU242=0,0,AU242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AV$11=\"\",0,IF(AV242=0,0,AV242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AW$11=\"\",0,IF(AW242=0,0,AW242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AX$11=\"\",0,IF(AX242=0,0,AX242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18900},{"$f":"IF(AY$11=\"\",0,IF(AY242=0,0,AY242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(AZ$11=\"\",0,IF(AZ242=0,0,AZ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BA$11=\"\",0,IF(BA242=0,0,BA242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BB$11=\"\",0,IF(BB242=0,0,BB242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BC$11=\"\",0,IF(BC242=0,0,BC242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BD$11=\"\",0,IF(BD242=0,0,BD242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BE$11=\"\",0,IF(BE242=0,0,BE242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BF$11=\"\",0,IF(BF242=0,0,BF242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BG$11=\"\",0,IF(BG242=0,0,BG242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BH$11=\"\",0,IF(BH242=0,0,BH242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BI$11=\"\",0,IF(BI242=0,0,BI242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BJ$11=\"\",0,IF(BJ242=0,0,BJ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19845},{"$f":"IF(BK$11=\"\",0,IF(BK242=0,0,BK242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BL$11=\"\",0,IF(BL242=0,0,BL242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BM$11=\"\",0,IF(BM242=0,0,BM242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BN$11=\"\",0,IF(BN242=0,0,BN242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BO$11=\"\",0,IF(BO242=0,0,BO242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BP$11=\"\",0,IF(BP242=0,0,BP242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BQ$11=\"\",0,IF(BQ242=0,0,BQ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BR$11=\"\",0,IF(BR242=0,0,BR242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BS$11=\"\",0,IF(BS242=0,0,BS242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BT$11=\"\",0,IF(BT242=0,0,BT242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BU$11=\"\",0,IF(BU242=0,0,BU242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BV$11=\"\",0,IF(BV242=0,0,BV242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20837.250000000004},{"$f":"IF(BW$11=\"\",0,IF(BW242=0,0,BW242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(BX$11=\"\",0,IF(BX242=0,0,BX242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(BY$11=\"\",0,IF(BY242=0,0,BY242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(BZ$11=\"\",0,IF(BZ242=0,0,BZ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(CA$11=\"\",0,IF(CA242=0,0,CA242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(CB$11=\"\",0,IF(CB242=0,0,CB242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(CC$11=\"\",0,IF(CC242=0,0,CC242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(CD$11=\"\",0,IF(CD242=0,0,CD242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(CE$11=\"\",0,IF(CE242=0,0,CE242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(CF$11=\"\",0,IF(CF242=0,0,CF242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(CG$11=\"\",0,IF(CG242=0,0,CG242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(CH$11=\"\",0,IF(CH242=0,0,CH242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21879.112499999999},{"$f":"IF(CI$11=\"\",0,IF(CI242=0,0,CI242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ242=0,0,CJ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK242=0,0,CK242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL242=0,0,CL242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM242=0,0,CM242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN242=0,0,CN242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO242=0,0,CO242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP242=0,0,CP242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ242=0,0,CQ242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR242=0,0,CR242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS242=0,0,CS242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT242=0,0,CT242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU242=0,0,CU242*$Q255*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":256},null,null,null,null,null,{"$f":"IF($R256=\"^\",IF(COUNTIF(Lists!$13:$13,H256)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G256<>0,1,IF(OR($Q256=\"\",$Q256=0),0,IF($R256=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H256))),$Q256)=1,0,1),0)))","v":0},null,null,null,null,33153.787499999991,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA243=0,0,AA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AB$11=\"\",0,IF(AB243=0,0,AB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AC$11=\"\",0,IF(AC243=0,0,AC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AD$11=\"\",0,IF(AD243=0,0,AD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AE$11=\"\",0,IF(AE243=0,0,AE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AF$11=\"\",0,IF(AF243=0,0,AF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AG$11=\"\",0,IF(AG243=0,0,AG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AH$11=\"\",0,IF(AH243=0,0,AH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AI$11=\"\",0,IF(AI243=0,0,AI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AJ$11=\"\",0,IF(AJ243=0,0,AJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AK$11=\"\",0,IF(AK243=0,0,AK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AL$11=\"\",0,IF(AL243=0,0,AL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AM$11=\"\",0,IF(AM243=0,0,AM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AN$11=\"\",0,IF(AN243=0,0,AN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AO$11=\"\",0,IF(AO243=0,0,AO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AP$11=\"\",0,IF(AP243=0,0,AP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AQ$11=\"\",0,IF(AQ243=0,0,AQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AR$11=\"\",0,IF(AR243=0,0,AR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AS$11=\"\",0,IF(AS243=0,0,AS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AT$11=\"\",0,IF(AT243=0,0,AT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AU$11=\"\",0,IF(AU243=0,0,AU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AV$11=\"\",0,IF(AV243=0,0,AV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AW$11=\"\",0,IF(AW243=0,0,AW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AX$11=\"\",0,IF(AX243=0,0,AX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AY$11=\"\",0,IF(AY243=0,0,AY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(AZ$11=\"\",0,IF(AZ243=0,0,AZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BA$11=\"\",0,IF(BA243=0,0,BA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BB$11=\"\",0,IF(BB243=0,0,BB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BC$11=\"\",0,IF(BC243=0,0,BC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BD$11=\"\",0,IF(BD243=0,0,BD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BE$11=\"\",0,IF(BE243=0,0,BE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BF$11=\"\",0,IF(BF243=0,0,BF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BG$11=\"\",0,IF(BG243=0,0,BG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BH$11=\"\",0,IF(BH243=0,0,BH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BI$11=\"\",0,IF(BI243=0,0,BI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BJ$11=\"\",0,IF(BJ243=0,0,BJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BK$11=\"\",0,IF(BK243=0,0,BK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BL$11=\"\",0,IF(BL243=0,0,BL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BM$11=\"\",0,IF(BM243=0,0,BM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BN$11=\"\",0,IF(BN243=0,0,BN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BO$11=\"\",0,IF(BO243=0,0,BO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BP$11=\"\",0,IF(BP243=0,0,BP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BQ$11=\"\",0,IF(BQ243=0,0,BQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BR$11=\"\",0,IF(BR243=0,0,BR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BS$11=\"\",0,IF(BS243=0,0,BS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BT$11=\"\",0,IF(BT243=0,0,BT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BU$11=\"\",0,IF(BU243=0,0,BU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BV$11=\"\",0,IF(BV243=0,0,BV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BW$11=\"\",0,IF(BW243=0,0,BW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(BX$11=\"\",0,IF(BX243=0,0,BX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(BY$11=\"\",0,IF(BY243=0,0,BY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(BZ$11=\"\",0,IF(BZ243=0,0,BZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CA$11=\"\",0,IF(CA243=0,0,CA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CB$11=\"\",0,IF(CB243=0,0,CB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CC$11=\"\",0,IF(CC243=0,0,CC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CD$11=\"\",0,IF(CD243=0,0,CD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CE$11=\"\",0,IF(CE243=0,0,CE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CF$11=\"\",0,IF(CF243=0,0,CF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CG$11=\"\",0,IF(CG243=0,0,CG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CH$11=\"\",0,IF(CH243=0,0,CH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CI$11=\"\",0,IF(CI243=0,0,CI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ243=0,0,CJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK243=0,0,CK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL243=0,0,CL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM243=0,0,CM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN243=0,0,CN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO243=0,0,CO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP243=0,0,CP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ243=0,0,CQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR243=0,0,CR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS243=0,0,CS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT243=0,0,CT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU243=0,0,CU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":257},null,null,null,null,null,{"$f":"IF($R257=\"^\",IF(COUNTIF(Lists!$13:$13,H257)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"руб./мес. / руб.",null,null,"*",500,null,{"$f":"IF(G257<>0,1,IF(OR($Q257=\"\",$Q257=0),0,IF($R257=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H257))),$Q257)=1,0,1),0)))","v":0},null,null,null,null,33153.787499999991,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA244=0,0,AA244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AB$11=\"\",0,IF(AB244=0,0,AB244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AC$11=\"\",0,IF(AC244=0,0,AC244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AD$11=\"\",0,IF(AD244=0,0,AD244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AE$11=\"\",0,IF(AE244=0,0,AE244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AF$11=\"\",0,IF(AF244=0,0,AF244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AG$11=\"\",0,IF(AG244=0,0,AG244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AH$11=\"\",0,IF(AH244=0,0,AH244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AI$11=\"\",0,IF(AI244=0,0,AI244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AJ$11=\"\",0,IF(AJ244=0,0,AJ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AK$11=\"\",0,IF(AK244=0,0,AK244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AL$11=\"\",0,IF(AL244=0,0,AL244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":500},{"$f":"IF(AM$11=\"\",0,IF(AM244=0,0,AM244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AN$11=\"\",0,IF(AN244=0,0,AN244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AO$11=\"\",0,IF(AO244=0,0,AO244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AP$11=\"\",0,IF(AP244=0,0,AP244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AQ$11=\"\",0,IF(AQ244=0,0,AQ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AR$11=\"\",0,IF(AR244=0,0,AR244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AS$11=\"\",0,IF(AS244=0,0,AS244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AT$11=\"\",0,IF(AT244=0,0,AT244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AU$11=\"\",0,IF(AU244=0,0,AU244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AV$11=\"\",0,IF(AV244=0,0,AV244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AW$11=\"\",0,IF(AW244=0,0,AW244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AX$11=\"\",0,IF(AX244=0,0,AX244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":525},{"$f":"IF(AY$11=\"\",0,IF(AY244=0,0,AY244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(AZ$11=\"\",0,IF(AZ244=0,0,AZ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BA$11=\"\",0,IF(BA244=0,0,BA244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BB$11=\"\",0,IF(BB244=0,0,BB244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BC$11=\"\",0,IF(BC244=0,0,BC244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BD$11=\"\",0,IF(BD244=0,0,BD244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BE$11=\"\",0,IF(BE244=0,0,BE244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BF$11=\"\",0,IF(BF244=0,0,BF244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BG$11=\"\",0,IF(BG244=0,0,BG244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BH$11=\"\",0,IF(BH244=0,0,BH244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BI$11=\"\",0,IF(BI244=0,0,BI244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BJ$11=\"\",0,IF(BJ244=0,0,BJ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":551.25},{"$f":"IF(BK$11=\"\",0,IF(BK244=0,0,BK244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BL$11=\"\",0,IF(BL244=0,0,BL244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BM$11=\"\",0,IF(BM244=0,0,BM244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BN$11=\"\",0,IF(BN244=0,0,BN244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BO$11=\"\",0,IF(BO244=0,0,BO244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BP$11=\"\",0,IF(BP244=0,0,BP244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BQ$11=\"\",0,IF(BQ244=0,0,BQ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BR$11=\"\",0,IF(BR244=0,0,BR244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BS$11=\"\",0,IF(BS244=0,0,BS244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BT$11=\"\",0,IF(BT244=0,0,BT244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BU$11=\"\",0,IF(BU244=0,0,BU244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BV$11=\"\",0,IF(BV244=0,0,BV244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":578.81250000000011},{"$f":"IF(BW$11=\"\",0,IF(BW244=0,0,BW244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(BX$11=\"\",0,IF(BX244=0,0,BX244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(BY$11=\"\",0,IF(BY244=0,0,BY244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(BZ$11=\"\",0,IF(BZ244=0,0,BZ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CA$11=\"\",0,IF(CA244=0,0,CA244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CB$11=\"\",0,IF(CB244=0,0,CB244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CC$11=\"\",0,IF(CC244=0,0,CC244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CD$11=\"\",0,IF(CD244=0,0,CD244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CE$11=\"\",0,IF(CE244=0,0,CE244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CF$11=\"\",0,IF(CF244=0,0,CF244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CG$11=\"\",0,IF(CG244=0,0,CG244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CH$11=\"\",0,IF(CH244=0,0,CH244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":607.75312499999995},{"$f":"IF(CI$11=\"\",0,IF(CI244=0,0,CI244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ244=0,0,CJ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK244=0,0,CK244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL244=0,0,CL244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM244=0,0,CM244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN244=0,0,CN244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO244=0,0,CO244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP244=0,0,CP244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ244=0,0,CQ244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR244=0,0,CR244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS244=0,0,CS244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT244=0,0,CT244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU244=0,0,CU244*$Q257*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":259},null,null,null,null,null,{"$f":"IF($R259=\"^\",IF(COUNTIF(Lists!$13:$13,H259)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"руб./мес. / руб.",null,null,"*",300,null,{"$f":"IF(G259<>0,1,IF(OR($Q259=\"\",$Q259=0),0,IF($R259=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H259))),$Q259)=1,0,1),0)))","v":0},null,null,null,null,19892.272499999999,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA246=0,0,AA246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AB$11=\"\",0,IF(AB246=0,0,AB246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AC$11=\"\",0,IF(AC246=0,0,AC246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AD$11=\"\",0,IF(AD246=0,0,AD246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AE$11=\"\",0,IF(AE246=0,0,AE246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AF$11=\"\",0,IF(AF246=0,0,AF246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AG$11=\"\",0,IF(AG246=0,0,AG246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AH$11=\"\",0,IF(AH246=0,0,AH246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AI$11=\"\",0,IF(AI246=0,0,AI246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AJ$11=\"\",0,IF(AJ246=0,0,AJ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AK$11=\"\",0,IF(AK246=0,0,AK246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AL$11=\"\",0,IF(AL246=0,0,AL246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AM$11=\"\",0,IF(AM246=0,0,AM246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AN$11=\"\",0,IF(AN246=0,0,AN246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AO$11=\"\",0,IF(AO246=0,0,AO246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AP$11=\"\",0,IF(AP246=0,0,AP246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AQ$11=\"\",0,IF(AQ246=0,0,AQ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AR$11=\"\",0,IF(AR246=0,0,AR246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AS$11=\"\",0,IF(AS246=0,0,AS246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AT$11=\"\",0,IF(AT246=0,0,AT246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AU$11=\"\",0,IF(AU246=0,0,AU246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AV$11=\"\",0,IF(AV246=0,0,AV246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AW$11=\"\",0,IF(AW246=0,0,AW246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AX$11=\"\",0,IF(AX246=0,0,AX246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":315},{"$f":"IF(AY$11=\"\",0,IF(AY246=0,0,AY246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(AZ$11=\"\",0,IF(AZ246=0,0,AZ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BA$11=\"\",0,IF(BA246=0,0,BA246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BB$11=\"\",0,IF(BB246=0,0,BB246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BC$11=\"\",0,IF(BC246=0,0,BC246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BD$11=\"\",0,IF(BD246=0,0,BD246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BE$11=\"\",0,IF(BE246=0,0,BE246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BF$11=\"\",0,IF(BF246=0,0,BF246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BG$11=\"\",0,IF(BG246=0,0,BG246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BH$11=\"\",0,IF(BH246=0,0,BH246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BI$11=\"\",0,IF(BI246=0,0,BI246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BJ$11=\"\",0,IF(BJ246=0,0,BJ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":330.75},{"$f":"IF(BK$11=\"\",0,IF(BK246=0,0,BK246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BL$11=\"\",0,IF(BL246=0,0,BL246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BM$11=\"\",0,IF(BM246=0,0,BM246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BN$11=\"\",0,IF(BN246=0,0,BN246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BO$11=\"\",0,IF(BO246=0,0,BO246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BP$11=\"\",0,IF(BP246=0,0,BP246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BQ$11=\"\",0,IF(BQ246=0,0,BQ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BR$11=\"\",0,IF(BR246=0,0,BR246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BS$11=\"\",0,IF(BS246=0,0,BS246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BT$11=\"\",0,IF(BT246=0,0,BT246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BU$11=\"\",0,IF(BU246=0,0,BU246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BV$11=\"\",0,IF(BV246=0,0,BV246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":347.28750000000002},{"$f":"IF(BW$11=\"\",0,IF(BW246=0,0,BW246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(BX$11=\"\",0,IF(BX246=0,0,BX246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(BY$11=\"\",0,IF(BY246=0,0,BY246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(BZ$11=\"\",0,IF(BZ246=0,0,BZ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(CA$11=\"\",0,IF(CA246=0,0,CA246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(CB$11=\"\",0,IF(CB246=0,0,CB246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(CC$11=\"\",0,IF(CC246=0,0,CC246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(CD$11=\"\",0,IF(CD246=0,0,CD246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(CE$11=\"\",0,IF(CE246=0,0,CE246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(CF$11=\"\",0,IF(CF246=0,0,CF246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(CG$11=\"\",0,IF(CG246=0,0,CG246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(CH$11=\"\",0,IF(CH246=0,0,CH246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":364.65187500000002},{"$f":"IF(CI$11=\"\",0,IF(CI246=0,0,CI246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ246=0,0,CJ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK246=0,0,CK246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL246=0,0,CL246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM246=0,0,CM246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN246=0,0,CN246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO246=0,0,CO246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP246=0,0,CP246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ246=0,0,CQ246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR246=0,0,CR246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS246=0,0,CS246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT246=0,0,CT246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU246=0,0,CU246*$Q259*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":260},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":262},null,null,null,null,null,{"$f":"IF($R262=\"^\",IF(COUNTIF(Lists!$13:$13,H262)=1,0,1),0)","v":0},"Ежег. индексация канцелярии",null,null,null,null,"%г",null,null,"*",0.05,null,{"$f":"IF(G262<>0,1,IF(OR($Q262=\"\",$Q262=0),0,IF($R262=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H262))),$Q262)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":263}]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H264","v":"Канцелярские расходы"},null,null,null,{"$f":"K264","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z266:$CV266)","v":5060421.355419321},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AA$21)/$Q276=INT((AA$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AA$2+1-1)/$Q276=INT((AA$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AA$2-$Q276,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q269*(IF(AA$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT(-$Q274))))))","v":47300},{"$f":"IF(AB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AB$21)/$Q276=INT((AB$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AB$2+1-1)/$Q276=INT((AB$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AB$2-$Q276,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q269*(IF(AB$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT(-$Q274))))))","v":47300},{"$f":"IF(AC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AC$21)/$Q276=INT((AC$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AC$2+1-1)/$Q276=INT((AC$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AC$2-$Q276,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q269*(IF(AC$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT(-$Q274))))))","v":47300},{"$f":"IF(AD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AD$21)/$Q276=INT((AD$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AD$2+1-1)/$Q276=INT((AD$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AD$2-$Q276,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q269*(IF(AD$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT(-$Q274))))))","v":47300},{"$f":"IF(AE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AE$21)/$Q276=INT((AE$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AE$2+1-1)/$Q276=INT((AE$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AE$2-$Q276,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q269*(IF(AE$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT(-$Q274))))))","v":47746.040308345917},{"$f":"IF(AF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AF$21)/$Q276=INT((AF$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AF$2+1-1)/$Q276=INT((AF$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AF$2-$Q276,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q269*(IF(AF$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT(-$Q274))))))","v":48449.947669954316},{"$f":"IF(AG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AG$21)/$Q276=INT((AG$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AG$2+1-1)/$Q276=INT((AG$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AG$2-$Q276,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q269*(IF(AG$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT(-$Q274))))))","v":48905.745110045296},{"$f":"IF(AH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AH$21)/$Q276=INT((AH$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AH$2+1-1)/$Q276=INT((AH$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AH$2-$Q276,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q269*(IF(AH$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT(-$Q274))))))","v":49293.242627920808},{"$f":"IF(AI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AI$21)/$Q276=INT((AI$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AI$2+1-1)/$Q276=INT((AI$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AI$2-$Q276,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q269*(IF(AI$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT(-$Q274))))))","v":49293.242627920808},{"$f":"IF(AJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AJ$21)/$Q276=INT((AJ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AJ$2+1-1)/$Q276=INT((AJ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AJ$2-$Q276,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q269*(IF(AJ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT(-$Q274))))))","v":50143.506965705208},{"$f":"IF(AK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AK$21)/$Q276=INT((AK$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AK$2+1-1)/$Q276=INT((AK$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AK$2-$Q276,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q269*(IF(AK$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT(-$Q274))))))","v":52652.48370015098},{"$f":"IF(AL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AL$21)/$Q276=INT((AL$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AL$2+1-1)/$Q276=INT((AL$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AL$2-$Q276,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q269*(IF(AL$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT(-$Q274))))))","v":54930.077024642313},{"$f":"IF(AM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AM$21)/$Q276=INT((AM$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AM$2+1-1)/$Q276=INT((AM$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AM$2-$Q276,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q269*(IF(AM$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT(-$Q274))))))","v":59254.309079051745},{"$f":"IF(AN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AN$21)/$Q276=INT((AN$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AN$2+1-1)/$Q276=INT((AN$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AN$2-$Q276,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q269*(IF(AN$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT(-$Q274))))))","v":60148.550203487132},{"$f":"IF(AO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AO$21)/$Q276=INT((AO$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AO$2+1-1)/$Q276=INT((AO$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AO$2-$Q276,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q269*(IF(AO$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT(-$Q274))))))","v":60148.550203487132},{"$f":"IF(AP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AP$21)/$Q276=INT((AP$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AP$2+1-1)/$Q276=INT((AP$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AP$2-$Q276,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q269*(IF(AP$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT(-$Q274))))))","v":63290.834481985919},{"$f":"IF(AQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AQ$21)/$Q276=INT((AQ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AQ$2+1-1)/$Q276=INT((AQ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AQ$2-$Q276,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q269*(IF(AQ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT(-$Q274))))))","v":66572.157887851907},{"$f":"IF(AR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AR$21)/$Q276=INT((AR$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AR$2+1-1)/$Q276=INT((AR$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AR$2-$Q276,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q269*(IF(AR$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT(-$Q274))))))","v":66766.812666166006},{"$f":"IF(AS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AS$21)/$Q276=INT((AS$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AS$2+1-1)/$Q276=INT((AS$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AS$2-$Q276,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q269*(IF(AS$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT(-$Q274))))))","v":66766.812666166006},{"$f":"IF(AT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AT$21)/$Q276=INT((AT$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AT$2+1-1)/$Q276=INT((AT$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AT$2-$Q276,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q269*(IF(AT$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT(-$Q274))))))","v":66766.812666166006},{"$f":"IF(AU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AU$21)/$Q276=INT((AU$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AU$2+1-1)/$Q276=INT((AU$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AU$2-$Q276,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q269*(IF(AU$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT(-$Q274))))))","v":66766.812666166006},{"$f":"IF(AV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AV$21)/$Q276=INT((AV$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AV$2+1-1)/$Q276=INT((AV$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AV$2-$Q276,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q269*(IF(AV$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT(-$Q274))))))","v":66766.812666166006},{"$f":"IF(AW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AW$21)/$Q276=INT((AW$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AW$2+1-1)/$Q276=INT((AW$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AW$2-$Q276,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q269*(IF(AW$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT(-$Q274))))))","v":68351.858718152129},{"$f":"IF(AX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AX$21)/$Q276=INT((AX$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AX$2+1-1)/$Q276=INT((AX$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AX$2-$Q276,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q269*(IF(AX$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT(-$Q274))))))","v":72634.263841061969},{"$f":"IF(AY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AY$21)/$Q276=INT((AY$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AY$2+1-1)/$Q276=INT((AY$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AY$2-$Q276,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q269*(IF(AY$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT(-$Q274))))))","v":77492.302136493818},{"$f":"IF(AZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((AZ$21)/$Q276=INT((AZ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AZ$2+1-1)/$Q276=INT((AZ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AZ$2-$Q276,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q269*(IF(AZ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT(-$Q274))))))","v":77492.302136493818},{"$f":"IF(BA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BA$21)/$Q276=INT((BA$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BA$2+1-1)/$Q276=INT((BA$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BA$2-$Q276,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q269*(IF(BA$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT(-$Q274))))))","v":77492.302136493818},{"$f":"IF(BB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BB$21)/$Q276=INT((BB$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BB$2+1-1)/$Q276=INT((BB$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BB$2-$Q276,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q269*(IF(BB$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT(-$Q274))))))","v":81171.277446630018},{"$f":"IF(BC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BC$21)/$Q276=INT((BC$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BC$2+1-1)/$Q276=INT((BC$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BC$2-$Q276,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q269*(IF(BC$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT(-$Q274))))))","v":86718.938628581425},{"$f":"IF(BD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BD$21)/$Q276=INT((BD$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BD$2+1-1)/$Q276=INT((BD$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BD$2-$Q276,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q269*(IF(BD$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT(-$Q274))))))","v":86718.938628581425},{"$f":"IF(BE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BE$21)/$Q276=INT((BE$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BE$2+1-1)/$Q276=INT((BE$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BE$2-$Q276,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q269*(IF(BE$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT(-$Q274))))))","v":86718.938628581425},{"$f":"IF(BF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BF$21)/$Q276=INT((BF$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BF$2+1-1)/$Q276=INT((BF$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BF$2-$Q276,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q269*(IF(BF$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT(-$Q274))))))","v":86718.938628581425},{"$f":"IF(BG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BG$21)/$Q276=INT((BG$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BG$2+1-1)/$Q276=INT((BG$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BG$2-$Q276,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q269*(IF(BG$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT(-$Q274))))))","v":86718.938628581425},{"$f":"IF(BH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BH$21)/$Q276=INT((BH$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BH$2+1-1)/$Q276=INT((BH$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BH$2-$Q276,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q269*(IF(BH$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT(-$Q274))))))","v":86718.938628581425},{"$f":"IF(BI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BI$21)/$Q276=INT((BI$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BI$2+1-1)/$Q276=INT((BI$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BI$2-$Q276,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q269*(IF(BI$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT(-$Q274))))))","v":86718.938628581425},{"$f":"IF(BJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BJ$21)/$Q276=INT((BJ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BJ$2+1-1)/$Q276=INT((BJ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BJ$2-$Q276,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q269*(IF(BJ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT(-$Q274))))))","v":90981.878273659881},{"$f":"IF(BK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BK$21)/$Q276=INT((BK$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BK$2+1-1)/$Q276=INT((BK$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BK$2-$Q276,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q269*(IF(BK$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT(-$Q274))))))","v":96818.613545890548},{"$f":"IF(BL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BL$21)/$Q276=INT((BL$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BL$2+1-1)/$Q276=INT((BL$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BL$2-$Q276,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q269*(IF(BL$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT(-$Q274))))))","v":96818.613545890548},{"$f":"IF(BM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BM$21)/$Q276=INT((BM$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BM$2+1-1)/$Q276=INT((BM$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BM$2-$Q276,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q269*(IF(BM$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT(-$Q274))))))","v":96818.613545890548},{"$f":"IF(BN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BN$21)/$Q276=INT((BN$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BN$2+1-1)/$Q276=INT((BN$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BN$2-$Q276,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q269*(IF(BN$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT(-$Q274))))))","v":100681.53762153356},{"$f":"IF(BO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BO$21)/$Q276=INT((BO$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BO$2+1-1)/$Q276=INT((BO$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BO$2-$Q276,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q269*(IF(BO$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT(-$Q274))))))","v":108713.96704866426},{"$f":"IF(BP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BP$21)/$Q276=INT((BP$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BP$2+1-1)/$Q276=INT((BP$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BP$2-$Q276,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q269*(IF(BP$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT(-$Q274))))))","v":108713.96704866426},{"$f":"IF(BQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BQ$21)/$Q276=INT((BQ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BQ$2+1-1)/$Q276=INT((BQ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BQ$2-$Q276,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q269*(IF(BQ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT(-$Q274))))))","v":108713.96704866426},{"$f":"IF(BR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BR$21)/$Q276=INT((BR$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BR$2+1-1)/$Q276=INT((BR$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BR$2-$Q276,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q269*(IF(BR$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT(-$Q274))))))","v":108713.96704866426},{"$f":"IF(BS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BS$21)/$Q276=INT((BS$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BS$2+1-1)/$Q276=INT((BS$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BS$2-$Q276,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q269*(IF(BS$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT(-$Q274))))))","v":108713.96704866426},{"$f":"IF(BT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BT$21)/$Q276=INT((BT$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BT$2+1-1)/$Q276=INT((BT$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BT$2-$Q276,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q269*(IF(BT$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT(-$Q274))))))","v":108713.96704866426},{"$f":"IF(BU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BU$21)/$Q276=INT((BU$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BU$2+1-1)/$Q276=INT((BU$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BU$2-$Q276,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q269*(IF(BU$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT(-$Q274))))))","v":108713.96704866426},{"$f":"IF(BV$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BV$21)/$Q276=INT((BV$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BV$2+1-1)/$Q276=INT((BV$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BV$2-$Q276,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q269*(IF(BV$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT(-$Q274))))))","v":108713.96704866426},{"$f":"IF(BW$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BW$21)/$Q276=INT((BW$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BW$2+1-1)/$Q276=INT((BW$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BW$2-$Q276,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q269*(IF(BW$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT(-$Q274))))))","v":114149.66540109746},{"$f":"IF(BX$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BX$21)/$Q276=INT((BX$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BX$2+1-1)/$Q276=INT((BX$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BX$2-$Q276,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q269*(IF(BX$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT(-$Q274))))))","v":114149.66540109746},{"$f":"IF(BY$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BY$21)/$Q276=INT((BY$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BY$2+1-1)/$Q276=INT((BY$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BY$2-$Q276,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q269*(IF(BY$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT(-$Q274))))))","v":114149.66540109746},{"$f":"IF(BZ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((BZ$21)/$Q276=INT((BZ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BZ$2+1-1)/$Q276=INT((BZ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BZ$2-$Q276,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q269*(IF(BZ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT(-$Q274))))))","v":114149.66540109746},{"$f":"IF(CA$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CA$21)/$Q276=INT((CA$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CA$2+1-1)/$Q276=INT((CA$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CA$2-$Q276,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q269*(IF(CA$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT(-$Q274))))))","v":119557.75910699769},{"$f":"IF(CB$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CB$21)/$Q276=INT((CB$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CB$2+1-1)/$Q276=INT((CB$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CB$2-$Q276,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q269*(IF(CB$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT(-$Q274))))))","v":119557.75910699769},{"$f":"IF(CC$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CC$21)/$Q276=INT((CC$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CC$2+1-1)/$Q276=INT((CC$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CC$2-$Q276,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q269*(IF(CC$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT(-$Q274))))))","v":119557.75910699769},{"$f":"IF(CD$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CD$21)/$Q276=INT((CD$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CD$2+1-1)/$Q276=INT((CD$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CD$2-$Q276,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q269*(IF(CD$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT(-$Q274))))))","v":119557.75910699769},{"$f":"IF(CE$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CE$21)/$Q276=INT((CE$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CE$2+1-1)/$Q276=INT((CE$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CE$2-$Q276,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q269*(IF(CE$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT(-$Q274))))))","v":119557.75910699769},{"$f":"IF(CF$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CF$21)/$Q276=INT((CF$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CF$2+1-1)/$Q276=INT((CF$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CF$2-$Q276,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q269*(IF(CF$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT(-$Q274))))))","v":119557.75910699769},{"$f":"IF(CG$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CG$21)/$Q276=INT((CG$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CG$2+1-1)/$Q276=INT((CG$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CG$2-$Q276,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q269*(IF(CG$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT(-$Q274))))))","v":119557.75910699769},{"$f":"IF(CH$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CH$21)/$Q276=INT((CH$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CH$2+1-1)/$Q276=INT((CH$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CH$2-$Q276,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q269*(IF(CH$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT(-$Q274))))))","v":119557.75910699769},{"$f":"IF(CI$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CI$21)/$Q276=INT((CI$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CI$2+1-1)/$Q276=INT((CI$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CI$2-$Q276,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q269*(IF(CI$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT(-$Q274))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CJ$21)/$Q276=INT((CJ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CJ$2+1-1)/$Q276=INT((CJ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CJ$2-$Q276,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q269*(IF(CJ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT(-$Q274))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CK$21)/$Q276=INT((CK$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CK$2+1-1)/$Q276=INT((CK$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CK$2-$Q276,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q269*(IF(CK$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT(-$Q274))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CL$21)/$Q276=INT((CL$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CL$2+1-1)/$Q276=INT((CL$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CL$2-$Q276,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q269*(IF(CL$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT(-$Q274))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CM$21)/$Q276=INT((CM$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CM$2+1-1)/$Q276=INT((CM$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CM$2-$Q276,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q269*(IF(CM$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT(-$Q274))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CN$21)/$Q276=INT((CN$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CN$2+1-1)/$Q276=INT((CN$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CN$2-$Q276,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q269*(IF(CN$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT(-$Q274))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CO$21)/$Q276=INT((CO$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CO$2+1-1)/$Q276=INT((CO$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CO$2-$Q276,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q269*(IF(CO$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT(-$Q274))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CP$21)/$Q276=INT((CP$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CP$2+1-1)/$Q276=INT((CP$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CP$2-$Q276,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q269*(IF(CP$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT(-$Q274))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CQ$21)/$Q276=INT((CQ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CQ$2+1-1)/$Q276=INT((CQ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CQ$2-$Q276,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q269*(IF(CQ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT(-$Q274))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CR$21)/$Q276=INT((CR$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CR$2+1-1)/$Q276=INT((CR$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CR$2-$Q276,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q269*(IF(CR$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT(-$Q274))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CS$21)/$Q276=INT((CS$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CS$2+1-1)/$Q276=INT((CS$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CS$2-$Q276,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q269*(IF(CS$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT(-$Q274))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CT$21)/$Q276=INT((CT$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CT$2+1-1)/$Q276=INT((CT$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CT$2-$Q276,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q269*(IF(CT$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT(-$Q274))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q267=Lists!$CE$17,IF((CU$21)/$Q276=INT((CU$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CU$2+1-1)/$Q276=INT((CU$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CU$2-$Q276,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q269*(IF(CU$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT(-$Q274))))))","v":0}]
[{"$f":"ROW()","v":267},null,null,null,null,null,{"$f":"IF($R267=\"^\",IF(COUNTIF(Lists!$13:$13,H267)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G267<>0,1,IF(OR($Q267=\"\",$Q267=0),0,IF($R267=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H267))),$Q267)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":268},null,null,null,null,null,{"$f":"IF($R268=\"^\",IF(COUNTIF(Lists!$13:$13,H268)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":270},null,null,null,null,null,{"$f":"IF($R270=\"^\",IF(COUNTIF(Lists!$13:$13,H270)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q267=Lists!$CE$17,$Q267=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G270<>0,1,IF(OR($Q270=\"\",$Q270=0),0,IF($R270=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H270))),$Q270)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":271},null,null,null,null,null,{"$f":"IF($R271=\"^\",IF(COUNTIF(Lists!$13:$13,H271)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q270/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G271<>0,1,IF(OR($Q271=\"\",$Q271=0),0,IF($R271=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H271))),$Q271)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q271-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q270/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":273},null,null,null,null,null,{"$f":"IF($R273=\"^\",IF(COUNTIF(Lists!$13:$13,H273)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q267=Lists!$CE$17,$Q267=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G273<>0,1,IF(OR($Q273=\"\",$Q273=0),0,IF($R273=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H273))),$Q273)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":274},null,null,null,null,null,{"$f":"IF($R274=\"^\",IF(COUNTIF(Lists!$13:$13,H274)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q273/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G274<>0,1,IF(OR($Q274=\"\",$Q274=0),0,IF($R274=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H274))),$Q274)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q274-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q273/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":275},null,null,null,null,null,{"$f":"IF($R275=\"^\",IF(COUNTIF(Lists!$13:$13,H275)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":276},null,null,null,null,null,{"$f":"IF($R276=\"^\",IF(COUNTIF(Lists!$13:$13,H276)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I275","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q267=Lists!$CE$17,\" авансирования\",IF($Q267=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q267=Lists!$CE$17,$Q267=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G276<>0,1,IF(OR($Q276=\"\",$Q276=0),0,IF($R276=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H276))),$Q276)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":278},null,null,null,null,null,{"$f":"IF($R278=\"^\",IF(COUNTIF(Lists!$13:$13,H278)=1,0,1),0)","v":0},{"$f":"H264","v":"Канцелярские расходы"},null,null,null,{"$f":"K264","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z278:$CV278)","v":5060421.355419321},null,null,{"$f":"IF(AA$11=\"\",0,AA264)","v":47300},{"$f":"IF(AB$11=\"\",0,AB264)","v":47300},47300,47300,47746.040308345917,48449.947669954316,48905.745110045296,49293.242627920808,49293.242627920808,50143.506965705208,52652.48370015098,54930.077024642313,59254.309079051745,60148.550203487132,60148.550203487132,63290.834481985919,66572.157887851907,66766.812666166006,66766.812666166006,66766.812666166006,66766.812666166006,66766.812666166006,68351.858718152129,72634.263841061969,77492.302136493818,77492.302136493818,77492.302136493818,81171.277446630018,86718.938628581425,86718.938628581425,86718.938628581425,86718.938628581425,86718.938628581425,86718.938628581425,86718.938628581425,90981.878273659881,96818.613545890548,96818.613545890548,96818.613545890548,100681.53762153356,108713.96704866426,108713.96704866426,108713.96704866426,108713.96704866426,108713.96704866426,108713.96704866426,108713.96704866426,108713.96704866426,114149.66540109746,114149.66540109746,114149.66540109746,114149.66540109746,119557.75910699769,119557.75910699769,119557.75910699769,119557.75910699769,119557.75910699769,119557.75910699769,119557.75910699769,119557.75910699769,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN264)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":281}]
[{"$f":"ROW()","v":282},null,null,null,null,null,{"$f":"IF($R282=\"^\",IF(COUNTIF(Lists!$13:$13,H282)=1,0,1),0)","v":0},"Потребность в прочих расходах на персонал",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z282:$CV282)","v":5167.6192682831088},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA283:AA293))","v":30.5},30.5,30.5,30.5,31.392080616691828,32.799895339908623,33.711490220090589,34.486485255841615,34.486485255841615,36.187013931410419,41.204967400301967,45.760154049284623,48.765350626765226,50.468667054261189,50.468667054261189,56.453970441877942,62.704110262575078,63.074881268887623,63.074881268887623,63.074881268887623,63.074881268887623,63.074881268887623,66.094016606004033,74.250978744879944,76.475604782755212,76.475604782755212,76.475604782755212,83.149482896380974,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,93.213267353435683,100.94649119938299,103.17111723725823,103.17111723725823,103.17111723725823,109.84499535088398,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,123.72242444429627,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,132.6209285957973,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM283:CM293))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":284},null,null,null,null,null,{"$f":"IF($R284=\"^\",IF(COUNTIF(Lists!$13:$13,H284)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,1091.2380208333329,null,null,{"$f":"IF(AA$11=\"\",0,AA18)","v":0},0,0,0,0.29166666666666663,0.75195312500000011,1.0500000000000003,1.3033854166666667,1.3033854166666667,1.859375,3.4999999999999996,4.9893229166666675,5.9718749999999998,6.5287760416666663,6.5287760416666663,8.4856770833333321,10.529166666666667,10.650390624999998,10.650390624999998,10.650390624999998,10.650390624999998,10.650390624999998,11.637499999999999,14.304427083333332,15.031770833333331,15.031770833333331,15.031770833333331,17.213802083333334,20.504166666666666,20.504166666666666,20.504166666666666,20.504166666666666,20.504166666666666,20.504166666666666,20.504166666666666,23.032552083333332,23.759895833333331,23.759895833333331,23.759895833333331,25.941927083333326,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,30.479166666666661,33.388541666666661,33.388541666666661,33.388541666666661,33.388541666666661,33.388541666666661,33.388541666666661,33.388541666666661,33.388541666666661,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM18)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},null,null,null,null,null,{"$f":"IF($R285=\"^\",IF(COUNTIF(Lists!$13:$13,H285)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,2246.3812474497731,null,null,{"$f":"IF(AA$11=\"\",0,AA19)","v":0},0,0,0,0.60041395002516373,1.5479422149086255,2.1614902200905903,2.6830998391749508,2.6830998391749508,3.8276389314104193,7.2049674003019639,10.270831132617957,12.293475626765229,13.439891012594526,13.439891012594526,17.468293358544607,21.67494359590841,21.924490643887623,21.924490643887623,21.924490643887623,21.924490643887623,21.924490643887623,23.956516606004037,29.446551661546621,30.943833949421876,30.943833949421876,30.943833949421876,35.43568081304764,42.209100686769013,42.209100686769013,42.209100686769013,42.209100686769013,42.209100686769013,42.209100686769013,42.209100686769013,47.413939116049654,48.911221403924898,48.911221403924898,48.911221403924898,53.403068267550658,62.743257777629609,62.743257777629609,62.743257777629609,62.743257777629609,62.743257777629609,62.743257777629609,62.743257777629609,62.743257777629609,62.743257777629609,62.743257777629609,62.743257777629609,62.743257777629609,68.732386929130627,68.732386929130627,68.732386929130627,68.732386929130627,68.732386929130627,68.732386929130627,68.732386929130627,68.732386929130627,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM19)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},null,null,null,null,null,{"$f":"IF($R286=\"^\",IF(COUNTIF(Lists!$13:$13,H286)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,450,null,null,{"$f":"IF(AA$11=\"\",0,AA20)","v":7.5},7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,7.5,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM20)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},null,null,null,null,null,{"$f":"IF($R287=\"^\",IF(COUNTIF(Lists!$13:$13,H287)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,660,null,null,{"$f":"IF(AA$11=\"\",0,AA21)","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM21)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},null,null,null,null,null,{"$f":"IF($R289=\"^\",IF(COUNTIF(Lists!$13:$13,H289)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA23)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM23)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":290},null,null,null,null,null,{"$f":"IF($R290=\"^\",IF(COUNTIF(Lists!$13:$13,H290)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA24)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM24)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},null,null,null,null,null,{"$f":"IF($R292=\"^\",IF(COUNTIF(Lists!$13:$13,H292)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,60,null,null,{"$f":"IF(AA$11=\"\",0,AA26)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM26)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":295},null,null,null,null,null,{"$f":"IF($R295=\"^\",IF(COUNTIF(Lists!$13:$13,H295)=1,0,1),0)","v":0},"Норматив расходов на прочее",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z295:$CV295)","v":1952181.3743788991},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA296:AA306))","v":25600},25600,25600,25600,25689.208061669182,25829.989533990862,25921.14902200906,25998.648525584162,25998.648525584162,26168.70139314104,26670.496740030198,27126.015404928461,27975.065763930055,28148.80403953464,28148.80403953464,28759.304985071551,29396.819246782659,29434.637889426536,29434.637889426536,29434.637889426536,29434.637889426536,29434.637889426536,29742.589693812413,30574.599831977757,31417.541921597855,31417.541921597855,31417.541921597855,32111.892200539478,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33963.492944383812,34878.841898111627,34878.841898111627,34878.841898111627,35587.079182632078,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37800.958321167644,37800.958321167644,37800.958321167644,37800.958321167644,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM296:CM306))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},null,null,null,null,null,{"$f":"IF($R296=\"^\",IF(COUNTIF(Lists!$13:$13,H296)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"руб./мес. / руб.",null,null,"*",100,null,{"$f":"IF(G296<>0,1,IF(OR($Q296=\"\",$Q296=0),0,IF($R296=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H296))),$Q296)=1,0,1),0)))","v":0},null,null,null,null,12489.696383999992,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA283=0,0,AA283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AB$11=\"\",0,IF(AB283=0,0,AB283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AC$11=\"\",0,IF(AC283=0,0,AC283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AD$11=\"\",0,IF(AD283=0,0,AD283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AE$11=\"\",0,IF(AE283=0,0,AE283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AF$11=\"\",0,IF(AF283=0,0,AF283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AG$11=\"\",0,IF(AG283=0,0,AG283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AH$11=\"\",0,IF(AH283=0,0,AH283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AI$11=\"\",0,IF(AI283=0,0,AI283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AJ$11=\"\",0,IF(AJ283=0,0,AJ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AK$11=\"\",0,IF(AK283=0,0,AK283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AL$11=\"\",0,IF(AL283=0,0,AL283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AM$11=\"\",0,IF(AM283=0,0,AM283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AN$11=\"\",0,IF(AN283=0,0,AN283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AO$11=\"\",0,IF(AO283=0,0,AO283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AP$11=\"\",0,IF(AP283=0,0,AP283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AQ$11=\"\",0,IF(AQ283=0,0,AQ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AR$11=\"\",0,IF(AR283=0,0,AR283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AS$11=\"\",0,IF(AS283=0,0,AS283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AT$11=\"\",0,IF(AT283=0,0,AT283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AU$11=\"\",0,IF(AU283=0,0,AU283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AV$11=\"\",0,IF(AV283=0,0,AV283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AW$11=\"\",0,IF(AW283=0,0,AW283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AX$11=\"\",0,IF(AX283=0,0,AX283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AY$11=\"\",0,IF(AY283=0,0,AY283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(AZ$11=\"\",0,IF(AZ283=0,0,AZ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BA$11=\"\",0,IF(BA283=0,0,BA283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BB$11=\"\",0,IF(BB283=0,0,BB283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BC$11=\"\",0,IF(BC283=0,0,BC283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BD$11=\"\",0,IF(BD283=0,0,BD283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BE$11=\"\",0,IF(BE283=0,0,BE283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BF$11=\"\",0,IF(BF283=0,0,BF283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BG$11=\"\",0,IF(BG283=0,0,BG283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BH$11=\"\",0,IF(BH283=0,0,BH283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BI$11=\"\",0,IF(BI283=0,0,BI283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BJ$11=\"\",0,IF(BJ283=0,0,BJ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BK$11=\"\",0,IF(BK283=0,0,BK283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BL$11=\"\",0,IF(BL283=0,0,BL283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BM$11=\"\",0,IF(BM283=0,0,BM283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BN$11=\"\",0,IF(BN283=0,0,BN283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BO$11=\"\",0,IF(BO283=0,0,BO283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BP$11=\"\",0,IF(BP283=0,0,BP283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BQ$11=\"\",0,IF(BQ283=0,0,BQ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BR$11=\"\",0,IF(BR283=0,0,BR283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BS$11=\"\",0,IF(BS283=0,0,BS283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BT$11=\"\",0,IF(BT283=0,0,BT283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BU$11=\"\",0,IF(BU283=0,0,BU283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BV$11=\"\",0,IF(BV283=0,0,BV283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BW$11=\"\",0,IF(BW283=0,0,BW283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(BX$11=\"\",0,IF(BX283=0,0,BX283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(BY$11=\"\",0,IF(BY283=0,0,BY283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(BZ$11=\"\",0,IF(BZ283=0,0,BZ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CA$11=\"\",0,IF(CA283=0,0,CA283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CB$11=\"\",0,IF(CB283=0,0,CB283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CC$11=\"\",0,IF(CC283=0,0,CC283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CD$11=\"\",0,IF(CD283=0,0,CD283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CE$11=\"\",0,IF(CE283=0,0,CE283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CF$11=\"\",0,IF(CF283=0,0,CF283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CG$11=\"\",0,IF(CG283=0,0,CG283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CH$11=\"\",0,IF(CH283=0,0,CH283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CI$11=\"\",0,IF(CI283=0,0,CI283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ283=0,0,CJ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK283=0,0,CK283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL283=0,0,CL283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM283=0,0,CM283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN283=0,0,CN283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO283=0,0,CO283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP283=0,0,CP283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ283=0,0,CQ283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR283=0,0,CR283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS283=0,0,CS283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT283=0,0,CT283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU283=0,0,CU283*$Q296*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":297},null,null,null,null,null,{"$f":"IF($R297=\"^\",IF(COUNTIF(Lists!$13:$13,H297)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"руб./мес. / руб.",null,null,"*",100,null,{"$f":"IF(G297<>0,1,IF(OR($Q297=\"\",$Q297=0),0,IF($R297=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H297))),$Q297)=1,0,1),0)))","v":0},null,null,null,null,115577.26278169162,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA284=0,0,AA284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB284=0,0,AB284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC284=0,0,AC284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD284=0,0,AD284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE284=0,0,AE284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29.166666666666664},{"$f":"IF(AF$11=\"\",0,IF(AF284=0,0,AF284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":75.195312500000014},{"$f":"IF(AG$11=\"\",0,IF(AG284=0,0,AG284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":105.00000000000003},{"$f":"IF(AH$11=\"\",0,IF(AH284=0,0,AH284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":130.33854166666669},{"$f":"IF(AI$11=\"\",0,IF(AI284=0,0,AI284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":130.33854166666669},{"$f":"IF(AJ$11=\"\",0,IF(AJ284=0,0,AJ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":185.9375},{"$f":"IF(AK$11=\"\",0,IF(AK284=0,0,AK284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":349.99999999999994},{"$f":"IF(AL$11=\"\",0,IF(AL284=0,0,AL284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":498.93229166666674},{"$f":"IF(AM$11=\"\",0,IF(AM284=0,0,AM284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":609.13125000000002},{"$f":"IF(AN$11=\"\",0,IF(AN284=0,0,AN284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":665.93515624999998},{"$f":"IF(AO$11=\"\",0,IF(AO284=0,0,AO284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":665.93515624999998},{"$f":"IF(AP$11=\"\",0,IF(AP284=0,0,AP284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":865.53906249999989},{"$f":"IF(AQ$11=\"\",0,IF(AQ284=0,0,AQ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1073.9750000000001},{"$f":"IF(AR$11=\"\",0,IF(AR284=0,0,AR284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1086.3398437499998},{"$f":"IF(AS$11=\"\",0,IF(AS284=0,0,AS284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1086.3398437499998},{"$f":"IF(AT$11=\"\",0,IF(AT284=0,0,AT284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1086.3398437499998},{"$f":"IF(AU$11=\"\",0,IF(AU284=0,0,AU284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1086.3398437499998},{"$f":"IF(AV$11=\"\",0,IF(AV284=0,0,AV284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1086.3398437499998},{"$f":"IF(AW$11=\"\",0,IF(AW284=0,0,AW284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1187.0250000000001},{"$f":"IF(AX$11=\"\",0,IF(AX284=0,0,AX284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1459.0515625},{"$f":"IF(AY$11=\"\",0,IF(AY284=0,0,AY284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1563.9054374999996},{"$f":"IF(AZ$11=\"\",0,IF(AZ284=0,0,AZ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1563.9054374999996},{"$f":"IF(BA$11=\"\",0,IF(BA284=0,0,BA284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1563.9054374999996},{"$f":"IF(BB$11=\"\",0,IF(BB284=0,0,BB284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1790.9239687500001},{"$f":"IF(BC$11=\"\",0,IF(BC284=0,0,BC284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2133.2534999999998},{"$f":"IF(BD$11=\"\",0,IF(BD284=0,0,BD284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2133.2534999999998},{"$f":"IF(BE$11=\"\",0,IF(BE284=0,0,BE284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2133.2534999999998},{"$f":"IF(BF$11=\"\",0,IF(BF284=0,0,BF284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2133.2534999999998},{"$f":"IF(BG$11=\"\",0,IF(BG284=0,0,BG284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2133.2534999999998},{"$f":"IF(BH$11=\"\",0,IF(BH284=0,0,BH284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2133.2534999999998},{"$f":"IF(BI$11=\"\",0,IF(BI284=0,0,BI284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2133.2534999999998},{"$f":"IF(BJ$11=\"\",0,IF(BJ284=0,0,BJ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2396.3067187499996},{"$f":"IF(BK$11=\"\",0,IF(BK284=0,0,BK284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2521.4191537499996},{"$f":"IF(BL$11=\"\",0,IF(BL284=0,0,BL284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2521.4191537499996},{"$f":"IF(BM$11=\"\",0,IF(BM284=0,0,BM284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2521.4191537499996},{"$f":"IF(BN$11=\"\",0,IF(BN284=0,0,BN284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2752.9780556249989},{"$f":"IF(BO$11=\"\",0,IF(BO284=0,0,BO284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3234.4735499999992},{"$f":"IF(BP$11=\"\",0,IF(BP284=0,0,BP284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3234.4735499999992},{"$f":"IF(BQ$11=\"\",0,IF(BQ284=0,0,BQ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3234.4735499999992},{"$f":"IF(BR$11=\"\",0,IF(BR284=0,0,BR284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3234.4735499999992},{"$f":"IF(BS$11=\"\",0,IF(BS284=0,0,BS284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3234.4735499999992},{"$f":"IF(BT$11=\"\",0,IF(BT284=0,0,BT284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3234.4735499999992},{"$f":"IF(BU$11=\"\",0,IF(BU284=0,0,BU284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3234.4735499999992},{"$f":"IF(BV$11=\"\",0,IF(BV284=0,0,BV284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3234.4735499999992},{"$f":"IF(BW$11=\"\",0,IF(BW284=0,0,BW284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3299.1630209999994},{"$f":"IF(BX$11=\"\",0,IF(BX284=0,0,BX284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3299.1630209999994},{"$f":"IF(BY$11=\"\",0,IF(BY284=0,0,BY284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3299.1630209999994},{"$f":"IF(BZ$11=\"\",0,IF(BZ284=0,0,BZ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3299.1630209999994},{"$f":"IF(CA$11=\"\",0,IF(CA284=0,0,CA284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3614.0831275499991},{"$f":"IF(CB$11=\"\",0,IF(CB284=0,0,CB284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3614.0831275499991},{"$f":"IF(CC$11=\"\",0,IF(CC284=0,0,CC284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3614.0831275499991},{"$f":"IF(CD$11=\"\",0,IF(CD284=0,0,CD284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3614.0831275499991},{"$f":"IF(CE$11=\"\",0,IF(CE284=0,0,CE284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3614.0831275499991},{"$f":"IF(CF$11=\"\",0,IF(CF284=0,0,CF284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3614.0831275499991},{"$f":"IF(CG$11=\"\",0,IF(CG284=0,0,CG284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3614.0831275499991},{"$f":"IF(CH$11=\"\",0,IF(CH284=0,0,CH284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3614.0831275499991},{"$f":"IF(CI$11=\"\",0,IF(CI284=0,0,CI284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ284=0,0,CJ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK284=0,0,CK284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL284=0,0,CL284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM284=0,0,CM284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN284=0,0,CN284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO284=0,0,CO284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP284=0,0,CP284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ284=0,0,CQ284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR284=0,0,CR284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS284=0,0,CS284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT284=0,0,CT284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU284=0,0,CU284*$Q297*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":298},null,null,null,null,null,{"$f":"IF($R298=\"^\",IF(COUNTIF(Lists!$13:$13,H298)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA18","v":"Производственный персонал"},null,null,null,"руб./мес. / руб.",null,null,"*",100,null,{"$f":"IF(G298<>0,1,IF(OR($Q298=\"\",$Q298=0),0,IF($R298=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H298))),$Q298)=1,0,1),0)))","v":0},null,null,null,null,237922.97444520638,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA285=0,0,AA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB285=0,0,AB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC285=0,0,AC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD285=0,0,AD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE285=0,0,AE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":60.041395002516374},{"$f":"IF(AF$11=\"\",0,IF(AF285=0,0,AF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":154.79422149086255},{"$f":"IF(AG$11=\"\",0,IF(AG285=0,0,AG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.14902200905902},{"$f":"IF(AH$11=\"\",0,IF(AH285=0,0,AH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":268.30998391749506},{"$f":"IF(AI$11=\"\",0,IF(AI285=0,0,AI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":268.30998391749506},{"$f":"IF(AJ$11=\"\",0,IF(AJ285=0,0,AJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":382.76389314104193},{"$f":"IF(AK$11=\"\",0,IF(AK285=0,0,AK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":720.49674003019641},{"$f":"IF(AL$11=\"\",0,IF(AL285=0,0,AL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1027.0831132617957},{"$f":"IF(AM$11=\"\",0,IF(AM285=0,0,AM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1253.9345139300538},{"$f":"IF(AN$11=\"\",0,IF(AN285=0,0,AN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1370.8688832846417},{"$f":"IF(AO$11=\"\",0,IF(AO285=0,0,AO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1370.8688832846417},{"$f":"IF(AP$11=\"\",0,IF(AP285=0,0,AP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1781.7659225715499},{"$f":"IF(AQ$11=\"\",0,IF(AQ285=0,0,AQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2210.8442467826576},{"$f":"IF(AR$11=\"\",0,IF(AR285=0,0,AR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2236.2980456765372},{"$f":"IF(AS$11=\"\",0,IF(AS285=0,0,AS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2236.2980456765372},{"$f":"IF(AT$11=\"\",0,IF(AT285=0,0,AT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2236.2980456765372},{"$f":"IF(AU$11=\"\",0,IF(AU285=0,0,AU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2236.2980456765372},{"$f":"IF(AV$11=\"\",0,IF(AV285=0,0,AV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2236.2980456765372},{"$f":"IF(AW$11=\"\",0,IF(AW285=0,0,AW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2443.5646938124119},{"$f":"IF(AX$11=\"\",0,IF(AX285=0,0,AX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3003.5482694777556},{"$f":"IF(AY$11=\"\",0,IF(AY285=0,0,AY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3219.396484097852},{"$f":"IF(AZ$11=\"\",0,IF(AZ285=0,0,AZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3219.396484097852},{"$f":"IF(BA$11=\"\",0,IF(BA285=0,0,BA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3219.396484097852},{"$f":"IF(BB$11=\"\",0,IF(BB285=0,0,BB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3686.7282317894765},{"$f":"IF(BC$11=\"\",0,IF(BC285=0,0,BC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4391.4348354514486},{"$f":"IF(BD$11=\"\",0,IF(BD285=0,0,BD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4391.4348354514486},{"$f":"IF(BE$11=\"\",0,IF(BE285=0,0,BE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4391.4348354514486},{"$f":"IF(BF$11=\"\",0,IF(BF285=0,0,BF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4391.4348354514486},{"$f":"IF(BG$11=\"\",0,IF(BG285=0,0,BG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4391.4348354514486},{"$f":"IF(BH$11=\"\",0,IF(BH285=0,0,BH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4391.4348354514486},{"$f":"IF(BI$11=\"\",0,IF(BI285=0,0,BI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4391.4348354514486},{"$f":"IF(BJ$11=\"\",0,IF(BJ285=0,0,BJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4932.9462256338056},{"$f":"IF(BK$11=\"\",0,IF(BK285=0,0,BK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5190.497944361633},{"$f":"IF(BL$11=\"\",0,IF(BL285=0,0,BL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5190.497944361633},{"$f":"IF(BM$11=\"\",0,IF(BM285=0,0,BM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5190.497944361633},{"$f":"IF(BN$11=\"\",0,IF(BN285=0,0,BN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5667.1763270070896},{"$f":"IF(BO$11=\"\",0,IF(BO285=0,0,BO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6658.3647099682757},{"$f":"IF(BP$11=\"\",0,IF(BP285=0,0,BP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6658.3647099682757},{"$f":"IF(BQ$11=\"\",0,IF(BQ285=0,0,BQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6658.3647099682757},{"$f":"IF(BR$11=\"\",0,IF(BR285=0,0,BR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6658.3647099682757},{"$f":"IF(BS$11=\"\",0,IF(BS285=0,0,BS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6658.3647099682757},{"$f":"IF(BT$11=\"\",0,IF(BT285=0,0,BT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6658.3647099682757},{"$f":"IF(BU$11=\"\",0,IF(BU285=0,0,BU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6658.3647099682757},{"$f":"IF(BV$11=\"\",0,IF(BV285=0,0,BV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6658.3647099682757},{"$f":"IF(BW$11=\"\",0,IF(BW285=0,0,BW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6791.5320041676414},{"$f":"IF(BX$11=\"\",0,IF(BX285=0,0,BX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6791.5320041676414},{"$f":"IF(BY$11=\"\",0,IF(BY285=0,0,BY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6791.5320041676414},{"$f":"IF(BZ$11=\"\",0,IF(BZ285=0,0,BZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6791.5320041676414},{"$f":"IF(CA$11=\"\",0,IF(CA285=0,0,CA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7439.814604565463},{"$f":"IF(CB$11=\"\",0,IF(CB285=0,0,CB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7439.814604565463},{"$f":"IF(CC$11=\"\",0,IF(CC285=0,0,CC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7439.814604565463},{"$f":"IF(CD$11=\"\",0,IF(CD285=0,0,CD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7439.814604565463},{"$f":"IF(CE$11=\"\",0,IF(CE285=0,0,CE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7439.814604565463},{"$f":"IF(CF$11=\"\",0,IF(CF285=0,0,CF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7439.814604565463},{"$f":"IF(CG$11=\"\",0,IF(CG285=0,0,CG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7439.814604565463},{"$f":"IF(CH$11=\"\",0,IF(CH285=0,0,CH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7439.814604565463},{"$f":"IF(CI$11=\"\",0,IF(CI285=0,0,CI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ285=0,0,CJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK285=0,0,CK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL285=0,0,CL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM285=0,0,CM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN285=0,0,CN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO285=0,0,CO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP285=0,0,CP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ285=0,0,CQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR285=0,0,CR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS285=0,0,CS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT285=0,0,CT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU285=0,0,CU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":299},null,null,null,null,null,{"$f":"IF($R299=\"^\",IF(COUNTIF(Lists!$13:$13,H299)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA19","v":"Администрация"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G299<>0,1,IF(OR($Q299=\"\",$Q299=0),0,IF($R299=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H299))),$Q299)=1,0,1),0)))","v":0},null,null,null,null,468363.61439999985,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA286=0,0,AA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AB$11=\"\",0,IF(AB286=0,0,AB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AC$11=\"\",0,IF(AC286=0,0,AC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AD$11=\"\",0,IF(AD286=0,0,AD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AE$11=\"\",0,IF(AE286=0,0,AE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AF$11=\"\",0,IF(AF286=0,0,AF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AG$11=\"\",0,IF(AG286=0,0,AG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AH$11=\"\",0,IF(AH286=0,0,AH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AI$11=\"\",0,IF(AI286=0,0,AI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AJ$11=\"\",0,IF(AJ286=0,0,AJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AK$11=\"\",0,IF(AK286=0,0,AK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AL$11=\"\",0,IF(AL286=0,0,AL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7500},{"$f":"IF(AM$11=\"\",0,IF(AM286=0,0,AM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AN$11=\"\",0,IF(AN286=0,0,AN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AO$11=\"\",0,IF(AO286=0,0,AO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AP$11=\"\",0,IF(AP286=0,0,AP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AQ$11=\"\",0,IF(AQ286=0,0,AQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AR$11=\"\",0,IF(AR286=0,0,AR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AS$11=\"\",0,IF(AS286=0,0,AS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AT$11=\"\",0,IF(AT286=0,0,AT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AU$11=\"\",0,IF(AU286=0,0,AU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AV$11=\"\",0,IF(AV286=0,0,AV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AW$11=\"\",0,IF(AW286=0,0,AW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AX$11=\"\",0,IF(AX286=0,0,AX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7650},{"$f":"IF(AY$11=\"\",0,IF(AY286=0,0,AY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(AZ$11=\"\",0,IF(AZ286=0,0,AZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BA$11=\"\",0,IF(BA286=0,0,BA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BB$11=\"\",0,IF(BB286=0,0,BB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BC$11=\"\",0,IF(BC286=0,0,BC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BD$11=\"\",0,IF(BD286=0,0,BD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BE$11=\"\",0,IF(BE286=0,0,BE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BF$11=\"\",0,IF(BF286=0,0,BF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BG$11=\"\",0,IF(BG286=0,0,BG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BH$11=\"\",0,IF(BH286=0,0,BH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BI$11=\"\",0,IF(BI286=0,0,BI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BJ$11=\"\",0,IF(BJ286=0,0,BJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7803},{"$f":"IF(BK$11=\"\",0,IF(BK286=0,0,BK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BL$11=\"\",0,IF(BL286=0,0,BL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BM$11=\"\",0,IF(BM286=0,0,BM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BN$11=\"\",0,IF(BN286=0,0,BN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BO$11=\"\",0,IF(BO286=0,0,BO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BP$11=\"\",0,IF(BP286=0,0,BP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BQ$11=\"\",0,IF(BQ286=0,0,BQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BR$11=\"\",0,IF(BR286=0,0,BR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BS$11=\"\",0,IF(BS286=0,0,BS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BT$11=\"\",0,IF(BT286=0,0,BT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BU$11=\"\",0,IF(BU286=0,0,BU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BV$11=\"\",0,IF(BV286=0,0,BV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":7959.0599999999995},{"$f":"IF(BW$11=\"\",0,IF(BW286=0,0,BW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(BX$11=\"\",0,IF(BX286=0,0,BX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(BY$11=\"\",0,IF(BY286=0,0,BY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(BZ$11=\"\",0,IF(BZ286=0,0,BZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(CA$11=\"\",0,IF(CA286=0,0,CA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(CB$11=\"\",0,IF(CB286=0,0,CB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(CC$11=\"\",0,IF(CC286=0,0,CC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(CD$11=\"\",0,IF(CD286=0,0,CD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(CE$11=\"\",0,IF(CE286=0,0,CE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(CF$11=\"\",0,IF(CF286=0,0,CF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(CG$11=\"\",0,IF(CG286=0,0,CG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(CH$11=\"\",0,IF(CH286=0,0,CH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8118.2411999999995},{"$f":"IF(CI$11=\"\",0,IF(CI286=0,0,CI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ286=0,0,CJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK286=0,0,CK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL286=0,0,CL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM286=0,0,CM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN286=0,0,CN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO286=0,0,CO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP286=0,0,CP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ286=0,0,CQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR286=0,0,CR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS286=0,0,CS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT286=0,0,CT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU286=0,0,CU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":300},null,null,null,null,null,{"$f":"IF($R300=\"^\",IF(COUNTIF(Lists!$13:$13,H300)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA20","v":"Служба главного инженера"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G300<>0,1,IF(OR($Q300=\"\",$Q300=0),0,IF($R300=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H300))),$Q300)=1,0,1),0)))","v":0},null,null,null,null,686933.30112000008,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA287=0,0,AA287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AB$11=\"\",0,IF(AB287=0,0,AB287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AC$11=\"\",0,IF(AC287=0,0,AC287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AD$11=\"\",0,IF(AD287=0,0,AD287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AE$11=\"\",0,IF(AE287=0,0,AE287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AF$11=\"\",0,IF(AF287=0,0,AF287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AG$11=\"\",0,IF(AG287=0,0,AG287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AH$11=\"\",0,IF(AH287=0,0,AH287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AI$11=\"\",0,IF(AI287=0,0,AI287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AJ$11=\"\",0,IF(AJ287=0,0,AJ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AK$11=\"\",0,IF(AK287=0,0,AK287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AL$11=\"\",0,IF(AL287=0,0,AL287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11000},{"$f":"IF(AM$11=\"\",0,IF(AM287=0,0,AM287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AN$11=\"\",0,IF(AN287=0,0,AN287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AO$11=\"\",0,IF(AO287=0,0,AO287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AP$11=\"\",0,IF(AP287=0,0,AP287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AQ$11=\"\",0,IF(AQ287=0,0,AQ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AR$11=\"\",0,IF(AR287=0,0,AR287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AS$11=\"\",0,IF(AS287=0,0,AS287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AT$11=\"\",0,IF(AT287=0,0,AT287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AU$11=\"\",0,IF(AU287=0,0,AU287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AV$11=\"\",0,IF(AV287=0,0,AV287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AW$11=\"\",0,IF(AW287=0,0,AW287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AX$11=\"\",0,IF(AX287=0,0,AX287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11220},{"$f":"IF(AY$11=\"\",0,IF(AY287=0,0,AY287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(AZ$11=\"\",0,IF(AZ287=0,0,AZ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BA$11=\"\",0,IF(BA287=0,0,BA287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BB$11=\"\",0,IF(BB287=0,0,BB287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BC$11=\"\",0,IF(BC287=0,0,BC287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BD$11=\"\",0,IF(BD287=0,0,BD287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BE$11=\"\",0,IF(BE287=0,0,BE287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BF$11=\"\",0,IF(BF287=0,0,BF287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BG$11=\"\",0,IF(BG287=0,0,BG287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BH$11=\"\",0,IF(BH287=0,0,BH287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BI$11=\"\",0,IF(BI287=0,0,BI287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BJ$11=\"\",0,IF(BJ287=0,0,BJ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11444.4},{"$f":"IF(BK$11=\"\",0,IF(BK287=0,0,BK287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BL$11=\"\",0,IF(BL287=0,0,BL287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BM$11=\"\",0,IF(BM287=0,0,BM287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BN$11=\"\",0,IF(BN287=0,0,BN287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BO$11=\"\",0,IF(BO287=0,0,BO287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BP$11=\"\",0,IF(BP287=0,0,BP287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BQ$11=\"\",0,IF(BQ287=0,0,BQ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BR$11=\"\",0,IF(BR287=0,0,BR287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BS$11=\"\",0,IF(BS287=0,0,BS287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BT$11=\"\",0,IF(BT287=0,0,BT287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BU$11=\"\",0,IF(BU287=0,0,BU287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BV$11=\"\",0,IF(BV287=0,0,BV287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11673.287999999999},{"$f":"IF(BW$11=\"\",0,IF(BW287=0,0,BW287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(BX$11=\"\",0,IF(BX287=0,0,BX287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(BY$11=\"\",0,IF(BY287=0,0,BY287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(BZ$11=\"\",0,IF(BZ287=0,0,BZ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(CA$11=\"\",0,IF(CA287=0,0,CA287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(CB$11=\"\",0,IF(CB287=0,0,CB287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(CC$11=\"\",0,IF(CC287=0,0,CC287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(CD$11=\"\",0,IF(CD287=0,0,CD287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(CE$11=\"\",0,IF(CE287=0,0,CE287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(CF$11=\"\",0,IF(CF287=0,0,CF287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(CG$11=\"\",0,IF(CG287=0,0,CG287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(CH$11=\"\",0,IF(CH287=0,0,CH287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11906.75376},{"$f":"IF(CI$11=\"\",0,IF(CI287=0,0,CI287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ287=0,0,CJ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK287=0,0,CK287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL287=0,0,CL287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM287=0,0,CM287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN287=0,0,CN287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO287=0,0,CO287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP287=0,0,CP287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ287=0,0,CQ287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR287=0,0,CR287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS287=0,0,CS287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT287=0,0,CT287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU287=0,0,CU287*$Q300*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":301},null,null,null,null,null,{"$f":"IF($R301=\"^\",IF(COUNTIF(Lists!$13:$13,H301)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA21","v":"Технический отдел"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G301<>0,1,IF(OR($Q301=\"\",$Q301=0),0,IF($R301=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H301))),$Q301)=1,0,1),0)))","v":0},null,null,null,null,374690.89151999977,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA288=0,0,AA288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AB$11=\"\",0,IF(AB288=0,0,AB288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AC$11=\"\",0,IF(AC288=0,0,AC288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AD$11=\"\",0,IF(AD288=0,0,AD288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AE$11=\"\",0,IF(AE288=0,0,AE288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AF$11=\"\",0,IF(AF288=0,0,AF288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AG$11=\"\",0,IF(AG288=0,0,AG288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AH$11=\"\",0,IF(AH288=0,0,AH288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AI$11=\"\",0,IF(AI288=0,0,AI288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AJ$11=\"\",0,IF(AJ288=0,0,AJ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AK$11=\"\",0,IF(AK288=0,0,AK288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AL$11=\"\",0,IF(AL288=0,0,AL288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6000},{"$f":"IF(AM$11=\"\",0,IF(AM288=0,0,AM288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AN$11=\"\",0,IF(AN288=0,0,AN288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AO$11=\"\",0,IF(AO288=0,0,AO288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AP$11=\"\",0,IF(AP288=0,0,AP288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AQ$11=\"\",0,IF(AQ288=0,0,AQ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AR$11=\"\",0,IF(AR288=0,0,AR288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AS$11=\"\",0,IF(AS288=0,0,AS288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AT$11=\"\",0,IF(AT288=0,0,AT288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AU$11=\"\",0,IF(AU288=0,0,AU288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AV$11=\"\",0,IF(AV288=0,0,AV288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AW$11=\"\",0,IF(AW288=0,0,AW288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AX$11=\"\",0,IF(AX288=0,0,AX288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6120},{"$f":"IF(AY$11=\"\",0,IF(AY288=0,0,AY288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(AZ$11=\"\",0,IF(AZ288=0,0,AZ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BA$11=\"\",0,IF(BA288=0,0,BA288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BB$11=\"\",0,IF(BB288=0,0,BB288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BC$11=\"\",0,IF(BC288=0,0,BC288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BD$11=\"\",0,IF(BD288=0,0,BD288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BE$11=\"\",0,IF(BE288=0,0,BE288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BF$11=\"\",0,IF(BF288=0,0,BF288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BG$11=\"\",0,IF(BG288=0,0,BG288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BH$11=\"\",0,IF(BH288=0,0,BH288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BI$11=\"\",0,IF(BI288=0,0,BI288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BJ$11=\"\",0,IF(BJ288=0,0,BJ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6242.4},{"$f":"IF(BK$11=\"\",0,IF(BK288=0,0,BK288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BL$11=\"\",0,IF(BL288=0,0,BL288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BM$11=\"\",0,IF(BM288=0,0,BM288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BN$11=\"\",0,IF(BN288=0,0,BN288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BO$11=\"\",0,IF(BO288=0,0,BO288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BP$11=\"\",0,IF(BP288=0,0,BP288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BQ$11=\"\",0,IF(BQ288=0,0,BQ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BR$11=\"\",0,IF(BR288=0,0,BR288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BS$11=\"\",0,IF(BS288=0,0,BS288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BT$11=\"\",0,IF(BT288=0,0,BT288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BU$11=\"\",0,IF(BU288=0,0,BU288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BV$11=\"\",0,IF(BV288=0,0,BV288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6367.2479999999996},{"$f":"IF(BW$11=\"\",0,IF(BW288=0,0,BW288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(BX$11=\"\",0,IF(BX288=0,0,BX288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(BY$11=\"\",0,IF(BY288=0,0,BY288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(BZ$11=\"\",0,IF(BZ288=0,0,BZ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(CA$11=\"\",0,IF(CA288=0,0,CA288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(CB$11=\"\",0,IF(CB288=0,0,CB288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(CC$11=\"\",0,IF(CC288=0,0,CC288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(CD$11=\"\",0,IF(CD288=0,0,CD288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(CE$11=\"\",0,IF(CE288=0,0,CE288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(CF$11=\"\",0,IF(CF288=0,0,CF288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(CG$11=\"\",0,IF(CG288=0,0,CG288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(CH$11=\"\",0,IF(CH288=0,0,CH288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6494.5929599999999},{"$f":"IF(CI$11=\"\",0,IF(CI288=0,0,CI288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ288=0,0,CJ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK288=0,0,CK288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL288=0,0,CL288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM288=0,0,CM288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN288=0,0,CN288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO288=0,0,CO288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP288=0,0,CP288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ288=0,0,CQ288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR288=0,0,CR288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS288=0,0,CS288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT288=0,0,CT288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU288=0,0,CU288*$Q301*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":302},null,null,null,null,null,{"$f":"IF($R302=\"^\",IF(COUNTIF(Lists!$13:$13,H302)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA22","v":"Планово-диспетчерский отдел"},null,null,null,"руб./мес. / руб.",null,null,"*",300,null,{"$f":"IF(G302<>0,1,IF(OR($Q302=\"\",$Q302=0),0,IF($R302=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H302))),$Q302)=1,0,1),0)))","v":0},null,null,null,null,18734.544576000011,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA289=0,0,AA289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AB$11=\"\",0,IF(AB289=0,0,AB289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AC$11=\"\",0,IF(AC289=0,0,AC289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AD$11=\"\",0,IF(AD289=0,0,AD289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AE$11=\"\",0,IF(AE289=0,0,AE289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AF$11=\"\",0,IF(AF289=0,0,AF289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AG$11=\"\",0,IF(AG289=0,0,AG289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AH$11=\"\",0,IF(AH289=0,0,AH289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AI$11=\"\",0,IF(AI289=0,0,AI289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AJ$11=\"\",0,IF(AJ289=0,0,AJ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AK$11=\"\",0,IF(AK289=0,0,AK289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AL$11=\"\",0,IF(AL289=0,0,AL289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AM$11=\"\",0,IF(AM289=0,0,AM289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AN$11=\"\",0,IF(AN289=0,0,AN289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AO$11=\"\",0,IF(AO289=0,0,AO289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AP$11=\"\",0,IF(AP289=0,0,AP289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AQ$11=\"\",0,IF(AQ289=0,0,AQ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AR$11=\"\",0,IF(AR289=0,0,AR289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AS$11=\"\",0,IF(AS289=0,0,AS289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AT$11=\"\",0,IF(AT289=0,0,AT289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AU$11=\"\",0,IF(AU289=0,0,AU289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AV$11=\"\",0,IF(AV289=0,0,AV289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AW$11=\"\",0,IF(AW289=0,0,AW289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AX$11=\"\",0,IF(AX289=0,0,AX289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AY$11=\"\",0,IF(AY289=0,0,AY289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(AZ$11=\"\",0,IF(AZ289=0,0,AZ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BA$11=\"\",0,IF(BA289=0,0,BA289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BB$11=\"\",0,IF(BB289=0,0,BB289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BC$11=\"\",0,IF(BC289=0,0,BC289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BD$11=\"\",0,IF(BD289=0,0,BD289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BE$11=\"\",0,IF(BE289=0,0,BE289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BF$11=\"\",0,IF(BF289=0,0,BF289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BG$11=\"\",0,IF(BG289=0,0,BG289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BH$11=\"\",0,IF(BH289=0,0,BH289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BI$11=\"\",0,IF(BI289=0,0,BI289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BJ$11=\"\",0,IF(BJ289=0,0,BJ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BK$11=\"\",0,IF(BK289=0,0,BK289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BL$11=\"\",0,IF(BL289=0,0,BL289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BM$11=\"\",0,IF(BM289=0,0,BM289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BN$11=\"\",0,IF(BN289=0,0,BN289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BO$11=\"\",0,IF(BO289=0,0,BO289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BP$11=\"\",0,IF(BP289=0,0,BP289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BQ$11=\"\",0,IF(BQ289=0,0,BQ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BR$11=\"\",0,IF(BR289=0,0,BR289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BS$11=\"\",0,IF(BS289=0,0,BS289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BT$11=\"\",0,IF(BT289=0,0,BT289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BU$11=\"\",0,IF(BU289=0,0,BU289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BV$11=\"\",0,IF(BV289=0,0,BV289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BW$11=\"\",0,IF(BW289=0,0,BW289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(BX$11=\"\",0,IF(BX289=0,0,BX289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(BY$11=\"\",0,IF(BY289=0,0,BY289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(BZ$11=\"\",0,IF(BZ289=0,0,BZ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CA$11=\"\",0,IF(CA289=0,0,CA289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CB$11=\"\",0,IF(CB289=0,0,CB289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CC$11=\"\",0,IF(CC289=0,0,CC289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CD$11=\"\",0,IF(CD289=0,0,CD289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CE$11=\"\",0,IF(CE289=0,0,CE289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CF$11=\"\",0,IF(CF289=0,0,CF289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CG$11=\"\",0,IF(CG289=0,0,CG289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CH$11=\"\",0,IF(CH289=0,0,CH289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CI$11=\"\",0,IF(CI289=0,0,CI289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ289=0,0,CJ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK289=0,0,CK289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL289=0,0,CL289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM289=0,0,CM289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN289=0,0,CN289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO289=0,0,CO289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP289=0,0,CP289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ289=0,0,CQ289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR289=0,0,CR289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS289=0,0,CS289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT289=0,0,CT289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU289=0,0,CU289*$Q302*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":303},null,null,null,null,null,{"$f":"IF($R303=\"^\",IF(COUNTIF(Lists!$13:$13,H303)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA23","v":"Начальник производства СИЗ"},null,null,null,"руб./мес. / руб.",null,null,"*",300,null,{"$f":"IF(G303<>0,1,IF(OR($Q303=\"\",$Q303=0),0,IF($R303=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H303))),$Q303)=1,0,1),0)))","v":0},null,null,null,null,18734.544576000011,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA290=0,0,AA290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AB$11=\"\",0,IF(AB290=0,0,AB290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AC$11=\"\",0,IF(AC290=0,0,AC290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AD$11=\"\",0,IF(AD290=0,0,AD290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AE$11=\"\",0,IF(AE290=0,0,AE290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AF$11=\"\",0,IF(AF290=0,0,AF290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AG$11=\"\",0,IF(AG290=0,0,AG290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AH$11=\"\",0,IF(AH290=0,0,AH290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AI$11=\"\",0,IF(AI290=0,0,AI290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AJ$11=\"\",0,IF(AJ290=0,0,AJ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AK$11=\"\",0,IF(AK290=0,0,AK290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AL$11=\"\",0,IF(AL290=0,0,AL290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":300},{"$f":"IF(AM$11=\"\",0,IF(AM290=0,0,AM290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AN$11=\"\",0,IF(AN290=0,0,AN290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AO$11=\"\",0,IF(AO290=0,0,AO290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AP$11=\"\",0,IF(AP290=0,0,AP290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AQ$11=\"\",0,IF(AQ290=0,0,AQ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AR$11=\"\",0,IF(AR290=0,0,AR290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AS$11=\"\",0,IF(AS290=0,0,AS290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AT$11=\"\",0,IF(AT290=0,0,AT290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AU$11=\"\",0,IF(AU290=0,0,AU290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AV$11=\"\",0,IF(AV290=0,0,AV290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AW$11=\"\",0,IF(AW290=0,0,AW290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AX$11=\"\",0,IF(AX290=0,0,AX290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":306},{"$f":"IF(AY$11=\"\",0,IF(AY290=0,0,AY290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(AZ$11=\"\",0,IF(AZ290=0,0,AZ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BA$11=\"\",0,IF(BA290=0,0,BA290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BB$11=\"\",0,IF(BB290=0,0,BB290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BC$11=\"\",0,IF(BC290=0,0,BC290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BD$11=\"\",0,IF(BD290=0,0,BD290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BE$11=\"\",0,IF(BE290=0,0,BE290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BF$11=\"\",0,IF(BF290=0,0,BF290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BG$11=\"\",0,IF(BG290=0,0,BG290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BH$11=\"\",0,IF(BH290=0,0,BH290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BI$11=\"\",0,IF(BI290=0,0,BI290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BJ$11=\"\",0,IF(BJ290=0,0,BJ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":312.12},{"$f":"IF(BK$11=\"\",0,IF(BK290=0,0,BK290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BL$11=\"\",0,IF(BL290=0,0,BL290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BM$11=\"\",0,IF(BM290=0,0,BM290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BN$11=\"\",0,IF(BN290=0,0,BN290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BO$11=\"\",0,IF(BO290=0,0,BO290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BP$11=\"\",0,IF(BP290=0,0,BP290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BQ$11=\"\",0,IF(BQ290=0,0,BQ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BR$11=\"\",0,IF(BR290=0,0,BR290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BS$11=\"\",0,IF(BS290=0,0,BS290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BT$11=\"\",0,IF(BT290=0,0,BT290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BU$11=\"\",0,IF(BU290=0,0,BU290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BV$11=\"\",0,IF(BV290=0,0,BV290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":318.36239999999998},{"$f":"IF(BW$11=\"\",0,IF(BW290=0,0,BW290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(BX$11=\"\",0,IF(BX290=0,0,BX290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(BY$11=\"\",0,IF(BY290=0,0,BY290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(BZ$11=\"\",0,IF(BZ290=0,0,BZ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CA$11=\"\",0,IF(CA290=0,0,CA290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CB$11=\"\",0,IF(CB290=0,0,CB290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CC$11=\"\",0,IF(CC290=0,0,CC290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CD$11=\"\",0,IF(CD290=0,0,CD290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CE$11=\"\",0,IF(CE290=0,0,CE290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CF$11=\"\",0,IF(CF290=0,0,CF290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CG$11=\"\",0,IF(CG290=0,0,CG290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CH$11=\"\",0,IF(CH290=0,0,CH290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":324.729648},{"$f":"IF(CI$11=\"\",0,IF(CI290=0,0,CI290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ290=0,0,CJ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK290=0,0,CK290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL290=0,0,CL290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM290=0,0,CM290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN290=0,0,CN290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO290=0,0,CO290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP290=0,0,CP290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ290=0,0,CQ290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR290=0,0,CR290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS290=0,0,CS290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT290=0,0,CT290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU290=0,0,CU290*$Q303*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":304},null,null,null,null,null,{"$f":"IF($R304=\"^\",IF(COUNTIF(Lists!$13:$13,H304)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA24","v":"Заведующий складом"},null,null,null,"руб./мес. / руб.",null,null,"*",200,null,{"$f":"IF(G304<>0,1,IF(OR($Q304=\"\",$Q304=0),0,IF($R304=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H304))),$Q304)=1,0,1),0)))","v":0},null,null,null,null,12489.696383999992,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA291=0,0,AA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AB$11=\"\",0,IF(AB291=0,0,AB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AC$11=\"\",0,IF(AC291=0,0,AC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AD$11=\"\",0,IF(AD291=0,0,AD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AE$11=\"\",0,IF(AE291=0,0,AE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AF$11=\"\",0,IF(AF291=0,0,AF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AG$11=\"\",0,IF(AG291=0,0,AG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AH$11=\"\",0,IF(AH291=0,0,AH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AI$11=\"\",0,IF(AI291=0,0,AI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AJ$11=\"\",0,IF(AJ291=0,0,AJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AK$11=\"\",0,IF(AK291=0,0,AK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AL$11=\"\",0,IF(AL291=0,0,AL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":200},{"$f":"IF(AM$11=\"\",0,IF(AM291=0,0,AM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AN$11=\"\",0,IF(AN291=0,0,AN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AO$11=\"\",0,IF(AO291=0,0,AO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AP$11=\"\",0,IF(AP291=0,0,AP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AQ$11=\"\",0,IF(AQ291=0,0,AQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AR$11=\"\",0,IF(AR291=0,0,AR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AS$11=\"\",0,IF(AS291=0,0,AS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AT$11=\"\",0,IF(AT291=0,0,AT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AU$11=\"\",0,IF(AU291=0,0,AU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AV$11=\"\",0,IF(AV291=0,0,AV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AW$11=\"\",0,IF(AW291=0,0,AW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AX$11=\"\",0,IF(AX291=0,0,AX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":204},{"$f":"IF(AY$11=\"\",0,IF(AY291=0,0,AY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(AZ$11=\"\",0,IF(AZ291=0,0,AZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BA$11=\"\",0,IF(BA291=0,0,BA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BB$11=\"\",0,IF(BB291=0,0,BB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BC$11=\"\",0,IF(BC291=0,0,BC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BD$11=\"\",0,IF(BD291=0,0,BD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BE$11=\"\",0,IF(BE291=0,0,BE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BF$11=\"\",0,IF(BF291=0,0,BF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BG$11=\"\",0,IF(BG291=0,0,BG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BH$11=\"\",0,IF(BH291=0,0,BH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BI$11=\"\",0,IF(BI291=0,0,BI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BJ$11=\"\",0,IF(BJ291=0,0,BJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":208.07999999999998},{"$f":"IF(BK$11=\"\",0,IF(BK291=0,0,BK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BL$11=\"\",0,IF(BL291=0,0,BL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BM$11=\"\",0,IF(BM291=0,0,BM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BN$11=\"\",0,IF(BN291=0,0,BN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BO$11=\"\",0,IF(BO291=0,0,BO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BP$11=\"\",0,IF(BP291=0,0,BP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BQ$11=\"\",0,IF(BQ291=0,0,BQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BR$11=\"\",0,IF(BR291=0,0,BR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BS$11=\"\",0,IF(BS291=0,0,BS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BT$11=\"\",0,IF(BT291=0,0,BT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BU$11=\"\",0,IF(BU291=0,0,BU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BV$11=\"\",0,IF(BV291=0,0,BV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":212.24159999999998},{"$f":"IF(BW$11=\"\",0,IF(BW291=0,0,BW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(BX$11=\"\",0,IF(BX291=0,0,BX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(BY$11=\"\",0,IF(BY291=0,0,BY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(BZ$11=\"\",0,IF(BZ291=0,0,BZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CA$11=\"\",0,IF(CA291=0,0,CA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CB$11=\"\",0,IF(CB291=0,0,CB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CC$11=\"\",0,IF(CC291=0,0,CC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CD$11=\"\",0,IF(CD291=0,0,CD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CE$11=\"\",0,IF(CE291=0,0,CE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CF$11=\"\",0,IF(CF291=0,0,CF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CG$11=\"\",0,IF(CG291=0,0,CG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CH$11=\"\",0,IF(CH291=0,0,CH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":216.48643200000001},{"$f":"IF(CI$11=\"\",0,IF(CI291=0,0,CI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ291=0,0,CJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK291=0,0,CK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL291=0,0,CL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM291=0,0,CM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN291=0,0,CN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO291=0,0,CO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP291=0,0,CP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ291=0,0,CQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR291=0,0,CR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS291=0,0,CS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT291=0,0,CT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU291=0,0,CU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":305},null,null,null,null,null,{"$f":"IF($R305=\"^\",IF(COUNTIF(Lists!$13:$13,H305)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA25","v":"Начальник цеха литья"},null,null,null,"руб./мес. / руб.",null,null,"*",100,null,{"$f":"IF(G305<>0,1,IF(OR($Q305=\"\",$Q305=0),0,IF($R305=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H305))),$Q305)=1,0,1),0)))","v":0},null,null,null,null,6244.8481919999958,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA292=0,0,AA292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AB$11=\"\",0,IF(AB292=0,0,AB292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AC$11=\"\",0,IF(AC292=0,0,AC292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AD$11=\"\",0,IF(AD292=0,0,AD292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AE$11=\"\",0,IF(AE292=0,0,AE292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AF$11=\"\",0,IF(AF292=0,0,AF292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AG$11=\"\",0,IF(AG292=0,0,AG292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AH$11=\"\",0,IF(AH292=0,0,AH292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AI$11=\"\",0,IF(AI292=0,0,AI292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AJ$11=\"\",0,IF(AJ292=0,0,AJ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AK$11=\"\",0,IF(AK292=0,0,AK292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AL$11=\"\",0,IF(AL292=0,0,AL292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":100},{"$f":"IF(AM$11=\"\",0,IF(AM292=0,0,AM292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AN$11=\"\",0,IF(AN292=0,0,AN292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AO$11=\"\",0,IF(AO292=0,0,AO292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AP$11=\"\",0,IF(AP292=0,0,AP292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AQ$11=\"\",0,IF(AQ292=0,0,AQ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AR$11=\"\",0,IF(AR292=0,0,AR292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AS$11=\"\",0,IF(AS292=0,0,AS292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AT$11=\"\",0,IF(AT292=0,0,AT292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AU$11=\"\",0,IF(AU292=0,0,AU292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AV$11=\"\",0,IF(AV292=0,0,AV292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AW$11=\"\",0,IF(AW292=0,0,AW292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AX$11=\"\",0,IF(AX292=0,0,AX292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":102},{"$f":"IF(AY$11=\"\",0,IF(AY292=0,0,AY292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(AZ$11=\"\",0,IF(AZ292=0,0,AZ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BA$11=\"\",0,IF(BA292=0,0,BA292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BB$11=\"\",0,IF(BB292=0,0,BB292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BC$11=\"\",0,IF(BC292=0,0,BC292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BD$11=\"\",0,IF(BD292=0,0,BD292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BE$11=\"\",0,IF(BE292=0,0,BE292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BF$11=\"\",0,IF(BF292=0,0,BF292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BG$11=\"\",0,IF(BG292=0,0,BG292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BH$11=\"\",0,IF(BH292=0,0,BH292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BI$11=\"\",0,IF(BI292=0,0,BI292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BJ$11=\"\",0,IF(BJ292=0,0,BJ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.03999999999999},{"$f":"IF(BK$11=\"\",0,IF(BK292=0,0,BK292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BL$11=\"\",0,IF(BL292=0,0,BL292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BM$11=\"\",0,IF(BM292=0,0,BM292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BN$11=\"\",0,IF(BN292=0,0,BN292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BO$11=\"\",0,IF(BO292=0,0,BO292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BP$11=\"\",0,IF(BP292=0,0,BP292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BQ$11=\"\",0,IF(BQ292=0,0,BQ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BR$11=\"\",0,IF(BR292=0,0,BR292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BS$11=\"\",0,IF(BS292=0,0,BS292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BT$11=\"\",0,IF(BT292=0,0,BT292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BU$11=\"\",0,IF(BU292=0,0,BU292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BV$11=\"\",0,IF(BV292=0,0,BV292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":106.12079999999999},{"$f":"IF(BW$11=\"\",0,IF(BW292=0,0,BW292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(BX$11=\"\",0,IF(BX292=0,0,BX292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(BY$11=\"\",0,IF(BY292=0,0,BY292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(BZ$11=\"\",0,IF(BZ292=0,0,BZ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(CA$11=\"\",0,IF(CA292=0,0,CA292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(CB$11=\"\",0,IF(CB292=0,0,CB292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(CC$11=\"\",0,IF(CC292=0,0,CC292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(CD$11=\"\",0,IF(CD292=0,0,CD292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(CE$11=\"\",0,IF(CE292=0,0,CE292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(CF$11=\"\",0,IF(CF292=0,0,CF292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(CG$11=\"\",0,IF(CG292=0,0,CG292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(CH$11=\"\",0,IF(CH292=0,0,CH292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108.243216},{"$f":"IF(CI$11=\"\",0,IF(CI292=0,0,CI292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ292=0,0,CJ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK292=0,0,CK292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL292=0,0,CL292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM292=0,0,CM292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN292=0,0,CN292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO292=0,0,CO292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP292=0,0,CP292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ292=0,0,CQ292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR292=0,0,CR292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS292=0,0,CS292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT292=0,0,CT292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU292=0,0,CU292*$Q305*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":306},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":307}]
[{"$f":"ROW()","v":308},null,null,null,null,null,{"$f":"IF($R308=\"^\",IF(COUNTIF(Lists!$13:$13,H308)=1,0,1),0)","v":0},"Ежег. индексация",null,null,null,null,"%г",null,null,"*",0.02,null,{"$f":"IF(G308<>0,1,IF(OR($Q308=\"\",$Q308=0),0,IF($R308=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H308))),$Q308)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":309}]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K310)=0,$K310=0,$K310=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K310)))","v":"Прочие расходы на персонал"},null,null,{"$f":"MAX(K$15:K309)+1","v":5},{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z310:$CV310)","v":1952181.3743788991},null,null,{"$f":"IF(AA$11=\"\",0,AA295)","v":25600},{"$f":"IF(AB$11=\"\",0,AB295)","v":25600},25600,25600,25689.208061669182,25829.989533990862,25921.14902200906,25998.648525584162,25998.648525584162,26168.70139314104,26670.496740030198,27126.015404928461,27975.065763930055,28148.80403953464,28148.80403953464,28759.304985071551,29396.819246782659,29434.637889426536,29434.637889426536,29434.637889426536,29434.637889426536,29434.637889426536,29742.589693812413,30574.599831977757,31417.541921597855,31417.541921597855,31417.541921597855,32111.892200539478,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33963.492944383812,34878.841898111627,34878.841898111627,34878.841898111627,35587.079182632078,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37800.958321167644,37800.958321167644,37800.958321167644,37800.958321167644,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN295)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":312},null,null,null,null,null,{"$f":"IF($R312=\"^\",IF(COUNTIF(Lists!$13:$13,H312)=1,0,1),0)","v":0},{"$f":"H310","v":"Прочие расходы на персонал"},null,null,null,{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z312:$CV312)","v":1952181.3743788991},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AA$21)/$Q322=INT((AA$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AA$2+1-1)/$Q322=INT((AA$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AA$2-$Q322,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q315*(IF(AA$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT(-$Q320))))))","v":25600},{"$f":"IF(AB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AB$21)/$Q322=INT((AB$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AB$2+1-1)/$Q322=INT((AB$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AB$2-$Q322,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q315*(IF(AB$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT(-$Q320))))))","v":25600},{"$f":"IF(AC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AC$21)/$Q322=INT((AC$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AC$2+1-1)/$Q322=INT((AC$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AC$2-$Q322,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q315*(IF(AC$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT(-$Q320))))))","v":25600},{"$f":"IF(AD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AD$21)/$Q322=INT((AD$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AD$2+1-1)/$Q322=INT((AD$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AD$2-$Q322,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q315*(IF(AD$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT(-$Q320))))))","v":25600},{"$f":"IF(AE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AE$21)/$Q322=INT((AE$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AE$2+1-1)/$Q322=INT((AE$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AE$2-$Q322,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q315*(IF(AE$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT(-$Q320))))))","v":25689.208061669182},{"$f":"IF(AF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AF$21)/$Q322=INT((AF$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AF$2+1-1)/$Q322=INT((AF$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AF$2-$Q322,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q315*(IF(AF$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT(-$Q320))))))","v":25829.989533990862},{"$f":"IF(AG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AG$21)/$Q322=INT((AG$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AG$2+1-1)/$Q322=INT((AG$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AG$2-$Q322,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q315*(IF(AG$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT(-$Q320))))))","v":25921.14902200906},{"$f":"IF(AH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AH$21)/$Q322=INT((AH$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AH$2+1-1)/$Q322=INT((AH$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AH$2-$Q322,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q315*(IF(AH$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT(-$Q320))))))","v":25998.648525584162},{"$f":"IF(AI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AI$21)/$Q322=INT((AI$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AI$2+1-1)/$Q322=INT((AI$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AI$2-$Q322,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q315*(IF(AI$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT(-$Q320))))))","v":25998.648525584162},{"$f":"IF(AJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AJ$21)/$Q322=INT((AJ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AJ$2+1-1)/$Q322=INT((AJ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AJ$2-$Q322,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q315*(IF(AJ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT(-$Q320))))))","v":26168.70139314104},{"$f":"IF(AK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AK$21)/$Q322=INT((AK$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AK$2+1-1)/$Q322=INT((AK$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AK$2-$Q322,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q315*(IF(AK$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT(-$Q320))))))","v":26670.496740030198},{"$f":"IF(AL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AL$21)/$Q322=INT((AL$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AL$2+1-1)/$Q322=INT((AL$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AL$2-$Q322,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q315*(IF(AL$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT(-$Q320))))))","v":27126.015404928461},{"$f":"IF(AM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AM$21)/$Q322=INT((AM$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AM$2+1-1)/$Q322=INT((AM$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AM$2-$Q322,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q315*(IF(AM$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT(-$Q320))))))","v":27975.065763930055},{"$f":"IF(AN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AN$21)/$Q322=INT((AN$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AN$2+1-1)/$Q322=INT((AN$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AN$2-$Q322,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q315*(IF(AN$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT(-$Q320))))))","v":28148.80403953464},{"$f":"IF(AO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AO$21)/$Q322=INT((AO$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AO$2+1-1)/$Q322=INT((AO$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AO$2-$Q322,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q315*(IF(AO$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT(-$Q320))))))","v":28148.80403953464},{"$f":"IF(AP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AP$21)/$Q322=INT((AP$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AP$2+1-1)/$Q322=INT((AP$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AP$2-$Q322,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q315*(IF(AP$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT(-$Q320))))))","v":28759.304985071551},{"$f":"IF(AQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AQ$21)/$Q322=INT((AQ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AQ$2+1-1)/$Q322=INT((AQ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AQ$2-$Q322,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q315*(IF(AQ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT(-$Q320))))))","v":29396.819246782659},{"$f":"IF(AR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AR$21)/$Q322=INT((AR$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AR$2+1-1)/$Q322=INT((AR$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AR$2-$Q322,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q315*(IF(AR$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT(-$Q320))))))","v":29434.637889426536},{"$f":"IF(AS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AS$21)/$Q322=INT((AS$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AS$2+1-1)/$Q322=INT((AS$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AS$2-$Q322,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q315*(IF(AS$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT(-$Q320))))))","v":29434.637889426536},{"$f":"IF(AT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AT$21)/$Q322=INT((AT$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AT$2+1-1)/$Q322=INT((AT$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AT$2-$Q322,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q315*(IF(AT$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT(-$Q320))))))","v":29434.637889426536},{"$f":"IF(AU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AU$21)/$Q322=INT((AU$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AU$2+1-1)/$Q322=INT((AU$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AU$2-$Q322,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q315*(IF(AU$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT(-$Q320))))))","v":29434.637889426536},{"$f":"IF(AV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AV$21)/$Q322=INT((AV$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AV$2+1-1)/$Q322=INT((AV$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AV$2-$Q322,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q315*(IF(AV$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT(-$Q320))))))","v":29434.637889426536},{"$f":"IF(AW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AW$21)/$Q322=INT((AW$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AW$2+1-1)/$Q322=INT((AW$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AW$2-$Q322,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q315*(IF(AW$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT(-$Q320))))))","v":29742.589693812413},{"$f":"IF(AX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AX$21)/$Q322=INT((AX$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AX$2+1-1)/$Q322=INT((AX$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AX$2-$Q322,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q315*(IF(AX$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT(-$Q320))))))","v":30574.599831977757},{"$f":"IF(AY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AY$21)/$Q322=INT((AY$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AY$2+1-1)/$Q322=INT((AY$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AY$2-$Q322,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q315*(IF(AY$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT(-$Q320))))))","v":31417.541921597855},{"$f":"IF(AZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((AZ$21)/$Q322=INT((AZ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AZ$2+1-1)/$Q322=INT((AZ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AZ$2-$Q322,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q315*(IF(AZ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT(-$Q320))))))","v":31417.541921597855},{"$f":"IF(BA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BA$21)/$Q322=INT((BA$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BA$2+1-1)/$Q322=INT((BA$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BA$2-$Q322,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q315*(IF(BA$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT(-$Q320))))))","v":31417.541921597855},{"$f":"IF(BB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BB$21)/$Q322=INT((BB$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BB$2+1-1)/$Q322=INT((BB$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BB$2-$Q322,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q315*(IF(BB$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT(-$Q320))))))","v":32111.892200539478},{"$f":"IF(BC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BC$21)/$Q322=INT((BC$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BC$2+1-1)/$Q322=INT((BC$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BC$2-$Q322,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q315*(IF(BC$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT(-$Q320))))))","v":33158.928335451448},{"$f":"IF(BD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BD$21)/$Q322=INT((BD$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BD$2+1-1)/$Q322=INT((BD$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BD$2-$Q322,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q315*(IF(BD$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT(-$Q320))))))","v":33158.928335451448},{"$f":"IF(BE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BE$21)/$Q322=INT((BE$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BE$2+1-1)/$Q322=INT((BE$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BE$2-$Q322,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q315*(IF(BE$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT(-$Q320))))))","v":33158.928335451448},{"$f":"IF(BF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BF$21)/$Q322=INT((BF$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BF$2+1-1)/$Q322=INT((BF$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BF$2-$Q322,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q315*(IF(BF$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT(-$Q320))))))","v":33158.928335451448},{"$f":"IF(BG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BG$21)/$Q322=INT((BG$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BG$2+1-1)/$Q322=INT((BG$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BG$2-$Q322,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q315*(IF(BG$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT(-$Q320))))))","v":33158.928335451448},{"$f":"IF(BH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BH$21)/$Q322=INT((BH$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BH$2+1-1)/$Q322=INT((BH$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BH$2-$Q322,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q315*(IF(BH$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT(-$Q320))))))","v":33158.928335451448},{"$f":"IF(BI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BI$21)/$Q322=INT((BI$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BI$2+1-1)/$Q322=INT((BI$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BI$2-$Q322,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q315*(IF(BI$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT(-$Q320))))))","v":33158.928335451448},{"$f":"IF(BJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BJ$21)/$Q322=INT((BJ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BJ$2+1-1)/$Q322=INT((BJ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BJ$2-$Q322,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q315*(IF(BJ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT(-$Q320))))))","v":33963.492944383812},{"$f":"IF(BK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BK$21)/$Q322=INT((BK$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BK$2+1-1)/$Q322=INT((BK$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BK$2-$Q322,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q315*(IF(BK$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT(-$Q320))))))","v":34878.841898111627},{"$f":"IF(BL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BL$21)/$Q322=INT((BL$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BL$2+1-1)/$Q322=INT((BL$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BL$2-$Q322,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q315*(IF(BL$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT(-$Q320))))))","v":34878.841898111627},{"$f":"IF(BM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BM$21)/$Q322=INT((BM$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BM$2+1-1)/$Q322=INT((BM$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BM$2-$Q322,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q315*(IF(BM$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT(-$Q320))))))","v":34878.841898111627},{"$f":"IF(BN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BN$21)/$Q322=INT((BN$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BN$2+1-1)/$Q322=INT((BN$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BN$2-$Q322,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q315*(IF(BN$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT(-$Q320))))))","v":35587.079182632078},{"$f":"IF(BO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BO$21)/$Q322=INT((BO$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BO$2+1-1)/$Q322=INT((BO$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BO$2-$Q322,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q315*(IF(BO$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT(-$Q320))))))","v":37059.763059968267},{"$f":"IF(BP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BP$21)/$Q322=INT((BP$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BP$2+1-1)/$Q322=INT((BP$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BP$2-$Q322,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q315*(IF(BP$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT(-$Q320))))))","v":37059.763059968267},{"$f":"IF(BQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BQ$21)/$Q322=INT((BQ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BQ$2+1-1)/$Q322=INT((BQ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BQ$2-$Q322,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q315*(IF(BQ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT(-$Q320))))))","v":37059.763059968267},{"$f":"IF(BR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BR$21)/$Q322=INT((BR$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BR$2+1-1)/$Q322=INT((BR$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BR$2-$Q322,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q315*(IF(BR$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT(-$Q320))))))","v":37059.763059968267},{"$f":"IF(BS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BS$21)/$Q322=INT((BS$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BS$2+1-1)/$Q322=INT((BS$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BS$2-$Q322,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q315*(IF(BS$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT(-$Q320))))))","v":37059.763059968267},{"$f":"IF(BT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BT$21)/$Q322=INT((BT$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BT$2+1-1)/$Q322=INT((BT$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BT$2-$Q322,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q315*(IF(BT$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT(-$Q320))))))","v":37059.763059968267},{"$f":"IF(BU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BU$21)/$Q322=INT((BU$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BU$2+1-1)/$Q322=INT((BU$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BU$2-$Q322,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q315*(IF(BU$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT(-$Q320))))))","v":37059.763059968267},{"$f":"IF(BV$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BV$21)/$Q322=INT((BV$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BV$2+1-1)/$Q322=INT((BV$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BV$2-$Q322,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q315*(IF(BV$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT(-$Q320))))))","v":37059.763059968267},{"$f":"IF(BW$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BW$21)/$Q322=INT((BW$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BW$2+1-1)/$Q322=INT((BW$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BW$2-$Q322,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q315*(IF(BW$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT(-$Q320))))))","v":37800.958321167644},{"$f":"IF(BX$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BX$21)/$Q322=INT((BX$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BX$2+1-1)/$Q322=INT((BX$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BX$2-$Q322,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q315*(IF(BX$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT(-$Q320))))))","v":37800.958321167644},{"$f":"IF(BY$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BY$21)/$Q322=INT((BY$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BY$2+1-1)/$Q322=INT((BY$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BY$2-$Q322,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q315*(IF(BY$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT(-$Q320))))))","v":37800.958321167644},{"$f":"IF(BZ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((BZ$21)/$Q322=INT((BZ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BZ$2+1-1)/$Q322=INT((BZ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BZ$2-$Q322,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q315*(IF(BZ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT(-$Q320))))))","v":37800.958321167644},{"$f":"IF(CA$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CA$21)/$Q322=INT((CA$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CA$2+1-1)/$Q322=INT((CA$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CA$2-$Q322,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q315*(IF(CA$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT(-$Q320))))))","v":38764.161028115464},{"$f":"IF(CB$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CB$21)/$Q322=INT((CB$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CB$2+1-1)/$Q322=INT((CB$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CB$2-$Q322,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q315*(IF(CB$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT(-$Q320))))))","v":38764.161028115464},{"$f":"IF(CC$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CC$21)/$Q322=INT((CC$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CC$2+1-1)/$Q322=INT((CC$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CC$2-$Q322,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q315*(IF(CC$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT(-$Q320))))))","v":38764.161028115464},{"$f":"IF(CD$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CD$21)/$Q322=INT((CD$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CD$2+1-1)/$Q322=INT((CD$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CD$2-$Q322,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q315*(IF(CD$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT(-$Q320))))))","v":38764.161028115464},{"$f":"IF(CE$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CE$21)/$Q322=INT((CE$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CE$2+1-1)/$Q322=INT((CE$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CE$2-$Q322,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q315*(IF(CE$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT(-$Q320))))))","v":38764.161028115464},{"$f":"IF(CF$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CF$21)/$Q322=INT((CF$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CF$2+1-1)/$Q322=INT((CF$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CF$2-$Q322,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q315*(IF(CF$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT(-$Q320))))))","v":38764.161028115464},{"$f":"IF(CG$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CG$21)/$Q322=INT((CG$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CG$2+1-1)/$Q322=INT((CG$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CG$2-$Q322,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q315*(IF(CG$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT(-$Q320))))))","v":38764.161028115464},{"$f":"IF(CH$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CH$21)/$Q322=INT((CH$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CH$2+1-1)/$Q322=INT((CH$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CH$2-$Q322,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q315*(IF(CH$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT(-$Q320))))))","v":38764.161028115464},{"$f":"IF(CI$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CI$21)/$Q322=INT((CI$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CI$2+1-1)/$Q322=INT((CI$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CI$2-$Q322,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q315*(IF(CI$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT(-$Q320))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CJ$21)/$Q322=INT((CJ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CJ$2+1-1)/$Q322=INT((CJ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CJ$2-$Q322,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q315*(IF(CJ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT(-$Q320))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CK$21)/$Q322=INT((CK$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CK$2+1-1)/$Q322=INT((CK$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CK$2-$Q322,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q315*(IF(CK$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT(-$Q320))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CL$21)/$Q322=INT((CL$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CL$2+1-1)/$Q322=INT((CL$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CL$2-$Q322,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q315*(IF(CL$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT(-$Q320))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CM$21)/$Q322=INT((CM$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CM$2+1-1)/$Q322=INT((CM$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CM$2-$Q322,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q315*(IF(CM$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT(-$Q320))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CN$21)/$Q322=INT((CN$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CN$2+1-1)/$Q322=INT((CN$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CN$2-$Q322,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q315*(IF(CN$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT(-$Q320))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CO$21)/$Q322=INT((CO$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CO$2+1-1)/$Q322=INT((CO$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CO$2-$Q322,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q315*(IF(CO$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT(-$Q320))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CP$21)/$Q322=INT((CP$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CP$2+1-1)/$Q322=INT((CP$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CP$2-$Q322,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q315*(IF(CP$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT(-$Q320))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CQ$21)/$Q322=INT((CQ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CQ$2+1-1)/$Q322=INT((CQ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CQ$2-$Q322,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q315*(IF(CQ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT(-$Q320))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CR$21)/$Q322=INT((CR$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CR$2+1-1)/$Q322=INT((CR$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CR$2-$Q322,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q315*(IF(CR$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT(-$Q320))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CS$21)/$Q322=INT((CS$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CS$2+1-1)/$Q322=INT((CS$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CS$2-$Q322,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q315*(IF(CS$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT(-$Q320))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CT$21)/$Q322=INT((CT$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CT$2+1-1)/$Q322=INT((CT$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CT$2-$Q322,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q315*(IF(CT$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT(-$Q320))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q313=Lists!$CE$17,IF((CU$21)/$Q322=INT((CU$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CU$2+1-1)/$Q322=INT((CU$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CU$2-$Q322,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q315*(IF(CU$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT(-$Q320))))))","v":0}]
[{"$f":"ROW()","v":313},null,null,null,null,null,{"$f":"IF($R313=\"^\",IF(COUNTIF(Lists!$13:$13,H313)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G313<>0,1,IF(OR($Q313=\"\",$Q313=0),0,IF($R313=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H313))),$Q313)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":314},null,null,null,null,null,{"$f":"IF($R314=\"^\",IF(COUNTIF(Lists!$13:$13,H314)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":315},null,null,null,null,null,{"$f":"IF($R315=\"^\",IF(COUNTIF(Lists!$13:$13,H315)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер предоплаты",null,null,"%",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},1,null,{"$f":"IF(G315<>0,1,IF(OR($Q315=\"\",$Q315=0),0,IF($R315=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H315))),$Q315)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,null,{"$f":"IF($R316=\"^\",IF(COUNTIF(Lists!$13:$13,H316)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G316<>0,1,IF(OR($Q316=\"\",$Q316=0),0,IF($R316=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H316))),$Q316)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,{"$f":"IF($R317=\"^\",IF(COUNTIF(Lists!$13:$13,H317)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q316/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G317<>0,1,IF(OR($Q317=\"\",$Q317=0),0,IF($R317=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H317))),$Q317)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q317-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q316/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q315","v":0},null,{"$f":"IF(G318<>0,1,IF(OR($Q318=\"\",$Q318=0),0,IF($R318=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H318))),$Q318)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q318-(100%-Q315))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G319<>0,1,IF(OR($Q319=\"\",$Q319=0),0,IF($R319=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H319))),$Q319)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q319/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G320<>0,1,IF(OR($Q320=\"\",$Q320=0),0,IF($R320=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H320))),$Q320)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q320-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q319/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":321},null,null,null,null,null,{"$f":"IF($R321=\"^\",IF(COUNTIF(Lists!$13:$13,H321)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":322},null,null,null,null,null,{"$f":"IF($R322=\"^\",IF(COUNTIF(Lists!$13:$13,H322)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I321","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q313=Lists!$CE$17,\" авансирования\",IF($Q313=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,{"$f":"IF(OR($Q313=Lists!$CE$17,$Q313=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G322<>0,1,IF(OR($Q322=\"\",$Q322=0),0,IF($R322=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H322))),$Q322)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":323}]
[{"$f":"ROW()","v":324},null,null,null,null,null,{"$f":"IF($R324=\"^\",IF(COUNTIF(Lists!$13:$13,H324)=1,0,1),0)","v":0},{"$f":"H310","v":"Прочие расходы на персонал"},null,null,null,{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z324:$CV324)","v":1952181.3743788991},null,null,{"$f":"IF(AA$11=\"\",0,AA310)","v":25600},{"$f":"IF(AB$11=\"\",0,AB310)","v":25600},25600,25600,25689.208061669182,25829.989533990862,25921.14902200906,25998.648525584162,25998.648525584162,26168.70139314104,26670.496740030198,27126.015404928461,27975.065763930055,28148.80403953464,28148.80403953464,28759.304985071551,29396.819246782659,29434.637889426536,29434.637889426536,29434.637889426536,29434.637889426536,29434.637889426536,29742.589693812413,30574.599831977757,31417.541921597855,31417.541921597855,31417.541921597855,32111.892200539478,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33158.928335451448,33963.492944383812,34878.841898111627,34878.841898111627,34878.841898111627,35587.079182632078,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37059.763059968267,37800.958321167644,37800.958321167644,37800.958321167644,37800.958321167644,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,38764.161028115464,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN310)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Exp","index":12,"n_rows":206,"n_cols":99,"rows_kept":206,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I37\")","v":"Exp"},null,null,{"$f":"INDIRECT(\"START!K37\")","v":"Прочие расходы бизнес-проекта"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99415)","v":0},{"$f":"SUM(T$15:T$99415)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Продажи"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF(ABS($X16-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z16:$CV16)","v":3497237725.8357115},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1052882.8009958507},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":2714463.4713174272},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":3835254.6154755186},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":4760776.128585062},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":3915155.753297925},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":6803338.8440165967},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":12806284.882854771},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":18255625.898111202},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":22111347.710033629},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":24173318.627437554},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":20518466.739469543},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":31472981.886895016},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":39052189.769861571},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":39501803.796817221},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":34321231.896828808},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":30551096.574828677},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":19500699.941380002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":27608218.841511559},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":43756422.314848505},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":53783935.762001291},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":57202781.319140755},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":55687039.417827122},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":44813238.821446672},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":65618171.104126588},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":78160879.866484791},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":76246466.423809066},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":64146301.045936063},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":55459822.779298894},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":34478636.812190637},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":47655985.301845863},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":73893550.243311569},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":89020309.622830063},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":92959113.889942124},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":88961600.97484985},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":70464634.435524642},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":101667825.99063541},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":119449515.18258901},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":115038027.40595929},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":95642101.24598892},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":81763003.220349699},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":49676177.586817518},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":66346433.189954527},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":99519649.784931779},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":116106258.08242042},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":117517196.82000776},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":109123111.33286434},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":83940854.871434107},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":117679076.12814668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":134490372.71788192},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":126084724.42301428},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":102102980.63764398},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":85085817.198036641},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":51051490.318821989},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":68162136.796018854},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":102243205.19402829},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":119283739.393033},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K18)=0,$K18=0,$K18=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K18)))","v":"Коммунальные расходы"},null,null,{"$f":"MAX(K$15:K15)+1","v":1},{"$f":"K18","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z18:$CV18)","v":104917131.77507131},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q20,AA$2>$Q22),0,IF($X23>0,AA23,IF($Q24>0,$Q24*AA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q20,AB$2>$Q22),0,IF($X23>0,AB23,IF($Q24>0,$Q24*AB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q20,AC$2>$Q22),0,IF($X23>0,AC23,IF($Q24>0,$Q24*AC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q20,AD$2>$Q22),0,IF($X23>0,AD23,IF($Q24>0,$Q24*AD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q20,AE$2>$Q22),0,IF($X23>0,AE23,IF($Q24>0,$Q24*AE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":31586.484029875519},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q20,AF$2>$Q22),0,IF($X23>0,AF23,IF($Q24>0,$Q24*AF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":81433.904139522812},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q20,AG$2>$Q22),0,IF($X23>0,AG23,IF($Q24>0,$Q24*AG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":115057.63846426556},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q20,AH$2>$Q22),0,IF($X23>0,AH23,IF($Q24>0,$Q24*AH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":142823.28385755184},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q20,AI$2>$Q22),0,IF($X23>0,AI23,IF($Q24>0,$Q24*AI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":117454.67259893774},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q20,AJ$2>$Q22),0,IF($X23>0,AJ23,IF($Q24>0,$Q24*AJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":204100.16532049788},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q20,AK$2>$Q22),0,IF($X23>0,AK23,IF($Q24>0,$Q24*AK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":384188.54648564314},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q20,AL$2>$Q22),0,IF($X23>0,AL23,IF($Q24>0,$Q24*AL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":547668.77694333601},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q20,AM$2>$Q22),0,IF($X23>0,AM23,IF($Q24>0,$Q24*AM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":663340.43130100879},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q20,AN$2>$Q22),0,IF($X23>0,AN23,IF($Q24>0,$Q24*AN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":725199.5588231266},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q20,AO$2>$Q22),0,IF($X23>0,AO23,IF($Q24>0,$Q24*AO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":615554.00218408625},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q20,AP$2>$Q22),0,IF($X23>0,AP23,IF($Q24>0,$Q24*AP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":944189.45660685049},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q20,AQ$2>$Q22),0,IF($X23>0,AQ23,IF($Q24>0,$Q24*AQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1171565.693095847},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q20,AR$2>$Q22),0,IF($X23>0,AR23,IF($Q24>0,$Q24*AR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1185054.1139045167},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q20,AS$2>$Q22),0,IF($X23>0,AS23,IF($Q24>0,$Q24*AS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1029636.9569048642},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q20,AT$2>$Q22),0,IF($X23>0,AT23,IF($Q24>0,$Q24*AT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":916532.8972448603},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q20,AU$2>$Q22),0,IF($X23>0,AU23,IF($Q24>0,$Q24*AU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":585020.9982414},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q20,AV$2>$Q22),0,IF($X23>0,AV23,IF($Q24>0,$Q24*AV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":828246.56524534675},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q20,AW$2>$Q22),0,IF($X23>0,AW23,IF($Q24>0,$Q24*AW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1312692.6694454551},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q20,AX$2>$Q22),0,IF($X23>0,AX23,IF($Q24>0,$Q24*AX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1613518.0728600386},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q20,AY$2>$Q22),0,IF($X23>0,AY23,IF($Q24>0,$Q24*AY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1716083.4395742225},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q20,AZ$2>$Q22),0,IF($X23>0,AZ23,IF($Q24>0,$Q24*AZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1670611.1825348136},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q20,BA$2>$Q22),0,IF($X23>0,BA23,IF($Q24>0,$Q24*BA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1344397.1646434001},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q20,BB$2>$Q22),0,IF($X23>0,BB23,IF($Q24>0,$Q24*BB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1968545.1331237976},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q20,BC$2>$Q22),0,IF($X23>0,BC23,IF($Q24>0,$Q24*BC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2344826.3959945436},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q20,BD$2>$Q22),0,IF($X23>0,BD23,IF($Q24>0,$Q24*BD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2287393.9927142719},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q20,BE$2>$Q22),0,IF($X23>0,BE23,IF($Q24>0,$Q24*BE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1924389.0313780818},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q20,BF$2>$Q22),0,IF($X23>0,BF23,IF($Q24>0,$Q24*BF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1663794.6833789668},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q20,BG$2>$Q22),0,IF($X23>0,BG23,IF($Q24>0,$Q24*BG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1034359.104365719},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q20,BH$2>$Q22),0,IF($X23>0,BH23,IF($Q24>0,$Q24*BH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1429679.5590553759},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q20,BI$2>$Q22),0,IF($X23>0,BI23,IF($Q24>0,$Q24*BI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2216806.5072993468},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q20,BJ$2>$Q22),0,IF($X23>0,BJ23,IF($Q24>0,$Q24*BJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2670609.2886849018},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q20,BK$2>$Q22),0,IF($X23>0,BK23,IF($Q24>0,$Q24*BK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2788773.4166982635},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q20,BL$2>$Q22),0,IF($X23>0,BL23,IF($Q24>0,$Q24*BL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2668848.0292454953},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q20,BM$2>$Q22),0,IF($X23>0,BM23,IF($Q24>0,$Q24*BM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2113939.0330657391},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q20,BN$2>$Q22),0,IF($X23>0,BN23,IF($Q24>0,$Q24*BN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3050034.7797190621},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q20,BO$2>$Q22),0,IF($X23>0,BO23,IF($Q24>0,$Q24*BO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3583485.4554776703},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q20,BP$2>$Q22),0,IF($X23>0,BP23,IF($Q24>0,$Q24*BP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3451140.8221787787},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q20,BQ$2>$Q22),0,IF($X23>0,BQ23,IF($Q24>0,$Q24*BQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2869263.0373796676},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q20,BR$2>$Q22),0,IF($X23>0,BR23,IF($Q24>0,$Q24*BR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2452890.0966104907},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q20,BS$2>$Q22),0,IF($X23>0,BS23,IF($Q24>0,$Q24*BS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1490285.3276045255},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q20,BT$2>$Q22),0,IF($X23>0,BT23,IF($Q24>0,$Q24*BT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1990392.9956986357},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q20,BU$2>$Q22),0,IF($X23>0,BU23,IF($Q24>0,$Q24*BU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2985589.4935479532},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q20,BV$2>$Q22),0,IF($X23>0,BV23,IF($Q24>0,$Q24*BV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BV$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3483187.7424726128},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q20,BW$2>$Q22),0,IF($X23>0,BW23,IF($Q24>0,$Q24*BW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BW$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3525515.9046002324},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q20,BX$2>$Q22),0,IF($X23>0,BX23,IF($Q24>0,$Q24*BX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BX$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3273693.3399859304},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q20,BY$2>$Q22),0,IF($X23>0,BY23,IF($Q24>0,$Q24*BY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BY$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2518225.6461430229},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q20,BZ$2>$Q22),0,IF($X23>0,BZ23,IF($Q24>0,$Q24*BZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BZ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3530372.2838444002},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q20,CA$2>$Q22),0,IF($X23>0,CA23,IF($Q24>0,$Q24*CA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CA$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":4034711.1815364575},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q20,CB$2>$Q22),0,IF($X23>0,CB23,IF($Q24>0,$Q24*CB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CB$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3782541.7326904284},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q20,CC$2>$Q22),0,IF($X23>0,CC23,IF($Q24>0,$Q24*CC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CC$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3063089.419129319},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q20,CD$2>$Q22),0,IF($X23>0,CD23,IF($Q24>0,$Q24*CD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CD$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2552574.5159410993},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q20,CE$2>$Q22),0,IF($X23>0,CE23,IF($Q24>0,$Q24*CE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CE$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":1531544.7095646595},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q20,CF$2>$Q22),0,IF($X23>0,CF23,IF($Q24>0,$Q24*CF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CF$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":2044864.1038805656},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q20,CG$2>$Q22),0,IF($X23>0,CG23,IF($Q24>0,$Q24*CG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CG$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3067296.1558208484},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q20,CH$2>$Q22),0,IF($X23>0,CH23,IF($Q24>0,$Q24*CH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CH$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":3578512.1817909898},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q20,CI$2>$Q22),0,IF($X23>0,CI23,IF($Q24>0,$Q24*CI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CI$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q20,CJ$2>$Q22),0,IF($X23>0,CJ23,IF($Q24>0,$Q24*CJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CJ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q20,CK$2>$Q22),0,IF($X23>0,CK23,IF($Q24>0,$Q24*CK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CK$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q20,CL$2>$Q22),0,IF($X23>0,CL23,IF($Q24>0,$Q24*CL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CL$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q20,CM$2>$Q22),0,IF($X23>0,CM23,IF($Q24>0,$Q24*CM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CM$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q20,CN$2>$Q22),0,IF($X23>0,CN23,IF($Q24>0,$Q24*CN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CN$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q20,CO$2>$Q22),0,IF($X23>0,CO23,IF($Q24>0,$Q24*CO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CO$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q20,CP$2>$Q22),0,IF($X23>0,CP23,IF($Q24>0,$Q24*CP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CP$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q20,CQ$2>$Q22),0,IF($X23>0,CQ23,IF($Q24>0,$Q24*CQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CQ$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q20,CR$2>$Q22),0,IF($X23>0,CR23,IF($Q24>0,$Q24*CR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CR$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q20,CS$2>$Q22),0,IF($X23>0,CS23,IF($Q24>0,$Q24*CS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CS$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q20,CT$2>$Q22),0,IF($X23>0,CT23,IF($Q24>0,$Q24*CT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CT$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q20,CU$2>$Q22),0,IF($X23>0,CU23,IF($Q24>0,$Q24*CU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CU$2-$Q20)/IF($Q28=0,1,$Q28))),0)))))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-07-01","^",{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H18","v":"Коммунальные расходы"},{"$f":"I19","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q19)=0,Q19=0,Q19=\"\"),1,SUMIFS($2:$2,$11:$11,Q19))","v":3},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q20-IF(OR(SUMIFS($2:$2,$11:$11,Q19)=0,Q19=0,Q19=\"\"),1,SUMIFS($2:$2,$11:$11,Q19)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H18","v":"Коммунальные расходы"},{"$f":"I21","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q21)=0,Q21=0,Q21=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q21))","v":60},null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q22-IF(OR(SUMIFS($2:$2,$11:$11,Q21)=0,Q21=0,Q21=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q21)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H18","v":"Коммунальные расходы"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z23:$CV23,$Z23:$CV23,\">\"&0)=0,0,AVERAGEIFS($Z23:$CV23,$Z23:$CV23,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H18","v":"Коммунальные расходы"},"Через %-нт от продаж",null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.03,null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$44","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H18","v":"Коммунальные расходы"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Значение в стартовый период"},null,null,"руб./период",null,null,"*",15000,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H18","v":"Коммунальные расходы"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q25=Lists!$AB$16,M26,IF(Q25=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.1000000000000001,null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H18","v":"Коммунальные расходы"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$47","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",12,null,{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H18","v":"Коммунальные расходы"},null,null,null,{"$f":"K18","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z30:$CV30)","v":104917131.77507131},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AA$2-$Q20)/$Q40=INT((AA$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AA$2+1-$Q20)/$Q40=INT((AA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AA$2-$Q40,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q33*(IF(AA$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT(-$Q38))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AB$2-$Q20)/$Q40=INT((AB$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AB$2+1-$Q20)/$Q40=INT((AB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AB$2-$Q40,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q33*(IF(AB$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT(-$Q38))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AC$2-$Q20)/$Q40=INT((AC$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AC$2+1-$Q20)/$Q40=INT((AC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AC$2-$Q40,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q33*(IF(AC$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT(-$Q38))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AD$2-$Q20)/$Q40=INT((AD$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AD$2+1-$Q20)/$Q40=INT((AD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AD$2-$Q40,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q33*(IF(AD$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT(-$Q38))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AE$2-$Q20)/$Q40=INT((AE$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AE$2+1-$Q20)/$Q40=INT((AE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AE$2-$Q40,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q33*(IF(AE$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT(-$Q38))))))","v":31586.484029875519},{"$f":"IF(AF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AF$2-$Q20)/$Q40=INT((AF$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AF$2+1-$Q20)/$Q40=INT((AF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AF$2-$Q40,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q33*(IF(AF$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT(-$Q38))))))","v":81433.904139522812},{"$f":"IF(AG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AG$2-$Q20)/$Q40=INT((AG$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AG$2+1-$Q20)/$Q40=INT((AG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AG$2-$Q40,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q33*(IF(AG$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT(-$Q38))))))","v":115057.63846426556},{"$f":"IF(AH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AH$2-$Q20)/$Q40=INT((AH$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AH$2+1-$Q20)/$Q40=INT((AH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AH$2-$Q40,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q33*(IF(AH$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT(-$Q38))))))","v":142823.28385755184},{"$f":"IF(AI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AI$2-$Q20)/$Q40=INT((AI$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AI$2+1-$Q20)/$Q40=INT((AI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AI$2-$Q40,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q33*(IF(AI$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT(-$Q38))))))","v":117454.67259893774},{"$f":"IF(AJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AJ$2-$Q20)/$Q40=INT((AJ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AJ$2+1-$Q20)/$Q40=INT((AJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AJ$2-$Q40,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q33*(IF(AJ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT(-$Q38))))))","v":204100.16532049788},{"$f":"IF(AK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AK$2-$Q20)/$Q40=INT((AK$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AK$2+1-$Q20)/$Q40=INT((AK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AK$2-$Q40,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q33*(IF(AK$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT(-$Q38))))))","v":384188.54648564314},{"$f":"IF(AL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AL$2-$Q20)/$Q40=INT((AL$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AL$2+1-$Q20)/$Q40=INT((AL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AL$2-$Q40,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q33*(IF(AL$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT(-$Q38))))))","v":547668.77694333601},{"$f":"IF(AM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AM$2-$Q20)/$Q40=INT((AM$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AM$2+1-$Q20)/$Q40=INT((AM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AM$2-$Q40,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q33*(IF(AM$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT(-$Q38))))))","v":663340.43130100879},{"$f":"IF(AN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AN$2-$Q20)/$Q40=INT((AN$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AN$2+1-$Q20)/$Q40=INT((AN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AN$2-$Q40,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q33*(IF(AN$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT(-$Q38))))))","v":725199.5588231266},{"$f":"IF(AO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AO$2-$Q20)/$Q40=INT((AO$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AO$2+1-$Q20)/$Q40=INT((AO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AO$2-$Q40,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q33*(IF(AO$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT(-$Q38))))))","v":615554.00218408625},{"$f":"IF(AP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AP$2-$Q20)/$Q40=INT((AP$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AP$2+1-$Q20)/$Q40=INT((AP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AP$2-$Q40,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q33*(IF(AP$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT(-$Q38))))))","v":944189.45660685049},{"$f":"IF(AQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AQ$2-$Q20)/$Q40=INT((AQ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AQ$2+1-$Q20)/$Q40=INT((AQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AQ$2-$Q40,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q33*(IF(AQ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT(-$Q38))))))","v":1171565.693095847},{"$f":"IF(AR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AR$2-$Q20)/$Q40=INT((AR$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AR$2+1-$Q20)/$Q40=INT((AR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AR$2-$Q40,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q33*(IF(AR$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT(-$Q38))))))","v":1185054.1139045167},{"$f":"IF(AS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AS$2-$Q20)/$Q40=INT((AS$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AS$2+1-$Q20)/$Q40=INT((AS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AS$2-$Q40,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q33*(IF(AS$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT(-$Q38))))))","v":1029636.9569048642},{"$f":"IF(AT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AT$2-$Q20)/$Q40=INT((AT$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AT$2+1-$Q20)/$Q40=INT((AT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AT$2-$Q40,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q33*(IF(AT$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT(-$Q38))))))","v":916532.8972448603},{"$f":"IF(AU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AU$2-$Q20)/$Q40=INT((AU$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AU$2+1-$Q20)/$Q40=INT((AU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AU$2-$Q40,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q33*(IF(AU$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT(-$Q38))))))","v":585020.9982414},{"$f":"IF(AV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AV$2-$Q20)/$Q40=INT((AV$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AV$2+1-$Q20)/$Q40=INT((AV$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AV$2-$Q40,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q33*(IF(AV$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT(-$Q38))))))","v":828246.56524534675},{"$f":"IF(AW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AW$2-$Q20)/$Q40=INT((AW$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AW$2+1-$Q20)/$Q40=INT((AW$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AW$2-$Q40,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q33*(IF(AW$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT(-$Q38))))))","v":1312692.6694454551},{"$f":"IF(AX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AX$2-$Q20)/$Q40=INT((AX$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AX$2+1-$Q20)/$Q40=INT((AX$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AX$2-$Q40,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q33*(IF(AX$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT(-$Q38))))))","v":1613518.0728600386},{"$f":"IF(AY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AY$2-$Q20)/$Q40=INT((AY$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AY$2+1-$Q20)/$Q40=INT((AY$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AY$2-$Q40,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q33*(IF(AY$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT(-$Q38))))))","v":1716083.4395742225},{"$f":"IF(AZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((AZ$2-$Q20)/$Q40=INT((AZ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AZ$2+1-$Q20)/$Q40=INT((AZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AZ$2-$Q40,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q33*(IF(AZ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT(-$Q38))))))","v":1670611.1825348136},{"$f":"IF(BA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BA$2-$Q20)/$Q40=INT((BA$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BA$2+1-$Q20)/$Q40=INT((BA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BA$2-$Q40,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q33*(IF(BA$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT(-$Q38))))))","v":1344397.1646434001},{"$f":"IF(BB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BB$2-$Q20)/$Q40=INT((BB$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BB$2+1-$Q20)/$Q40=INT((BB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BB$2-$Q40,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q33*(IF(BB$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT(-$Q38))))))","v":1968545.1331237976},{"$f":"IF(BC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BC$2-$Q20)/$Q40=INT((BC$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BC$2+1-$Q20)/$Q40=INT((BC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BC$2-$Q40,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q33*(IF(BC$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT(-$Q38))))))","v":2344826.3959945436},{"$f":"IF(BD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BD$2-$Q20)/$Q40=INT((BD$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BD$2+1-$Q20)/$Q40=INT((BD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BD$2-$Q40,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q33*(IF(BD$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT(-$Q38))))))","v":2287393.9927142719},{"$f":"IF(BE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BE$2-$Q20)/$Q40=INT((BE$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BE$2+1-$Q20)/$Q40=INT((BE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BE$2-$Q40,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q33*(IF(BE$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT(-$Q38))))))","v":1924389.0313780818},{"$f":"IF(BF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BF$2-$Q20)/$Q40=INT((BF$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BF$2+1-$Q20)/$Q40=INT((BF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BF$2-$Q40,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q33*(IF(BF$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT(-$Q38))))))","v":1663794.6833789668},{"$f":"IF(BG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BG$2-$Q20)/$Q40=INT((BG$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BG$2+1-$Q20)/$Q40=INT((BG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BG$2-$Q40,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q33*(IF(BG$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT(-$Q38))))))","v":1034359.104365719},{"$f":"IF(BH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BH$2-$Q20)/$Q40=INT((BH$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BH$2+1-$Q20)/$Q40=INT((BH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BH$2-$Q40,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q33*(IF(BH$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT(-$Q38))))))","v":1429679.5590553759},{"$f":"IF(BI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BI$2-$Q20)/$Q40=INT((BI$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BI$2+1-$Q20)/$Q40=INT((BI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BI$2-$Q40,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q33*(IF(BI$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT(-$Q38))))))","v":2216806.5072993468},{"$f":"IF(BJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BJ$2-$Q20)/$Q40=INT((BJ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BJ$2+1-$Q20)/$Q40=INT((BJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BJ$2-$Q40,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q33*(IF(BJ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT(-$Q38))))))","v":2670609.2886849018},{"$f":"IF(BK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BK$2-$Q20)/$Q40=INT((BK$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BK$2+1-$Q20)/$Q40=INT((BK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BK$2-$Q40,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q33*(IF(BK$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT(-$Q38))))))","v":2788773.4166982635},{"$f":"IF(BL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BL$2-$Q20)/$Q40=INT((BL$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BL$2+1-$Q20)/$Q40=INT((BL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BL$2-$Q40,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q33*(IF(BL$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT(-$Q38))))))","v":2668848.0292454953},{"$f":"IF(BM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BM$2-$Q20)/$Q40=INT((BM$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BM$2+1-$Q20)/$Q40=INT((BM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BM$2-$Q40,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q33*(IF(BM$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT(-$Q38))))))","v":2113939.0330657391},{"$f":"IF(BN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BN$2-$Q20)/$Q40=INT((BN$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BN$2+1-$Q20)/$Q40=INT((BN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BN$2-$Q40,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q33*(IF(BN$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT(-$Q38))))))","v":3050034.7797190621},{"$f":"IF(BO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BO$2-$Q20)/$Q40=INT((BO$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BO$2+1-$Q20)/$Q40=INT((BO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BO$2-$Q40,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q33*(IF(BO$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT(-$Q38))))))","v":3583485.4554776703},{"$f":"IF(BP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BP$2-$Q20)/$Q40=INT((BP$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BP$2+1-$Q20)/$Q40=INT((BP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BP$2-$Q40,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q33*(IF(BP$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT(-$Q38))))))","v":3451140.8221787787},{"$f":"IF(BQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BQ$2-$Q20)/$Q40=INT((BQ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BQ$2+1-$Q20)/$Q40=INT((BQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BQ$2-$Q40,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q33*(IF(BQ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT(-$Q38))))))","v":2869263.0373796676},{"$f":"IF(BR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BR$2-$Q20)/$Q40=INT((BR$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BR$2+1-$Q20)/$Q40=INT((BR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BR$2-$Q40,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q33*(IF(BR$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT(-$Q38))))))","v":2452890.0966104907},{"$f":"IF(BS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BS$2-$Q20)/$Q40=INT((BS$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BS$2+1-$Q20)/$Q40=INT((BS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BS$2-$Q40,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q33*(IF(BS$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT(-$Q38))))))","v":1490285.3276045255},{"$f":"IF(BT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BT$2-$Q20)/$Q40=INT((BT$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BT$2+1-$Q20)/$Q40=INT((BT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BT$2-$Q40,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q33*(IF(BT$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT(-$Q38))))))","v":1990392.9956986357},{"$f":"IF(BU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BU$2-$Q20)/$Q40=INT((BU$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BU$2+1-$Q20)/$Q40=INT((BU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BU$2-$Q40,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q33*(IF(BU$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT(-$Q38))))))","v":2985589.4935479532},{"$f":"IF(BV$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BV$2-$Q20)/$Q40=INT((BV$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BV$2+1-$Q20)/$Q40=INT((BV$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BV$2-$Q40,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q33*(IF(BV$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT(-$Q38))))))","v":3483187.7424726128},{"$f":"IF(BW$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BW$2-$Q20)/$Q40=INT((BW$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BW$2+1-$Q20)/$Q40=INT((BW$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BW$2-$Q40,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q33*(IF(BW$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT(-$Q38))))))","v":3525515.9046002324},{"$f":"IF(BX$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BX$2-$Q20)/$Q40=INT((BX$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BX$2+1-$Q20)/$Q40=INT((BX$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BX$2-$Q40,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q33*(IF(BX$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT(-$Q38))))))","v":3273693.3399859304},{"$f":"IF(BY$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BY$2-$Q20)/$Q40=INT((BY$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BY$2+1-$Q20)/$Q40=INT((BY$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BY$2-$Q40,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q33*(IF(BY$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT(-$Q38))))))","v":2518225.6461430229},{"$f":"IF(BZ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((BZ$2-$Q20)/$Q40=INT((BZ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BZ$2+1-$Q20)/$Q40=INT((BZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BZ$2-$Q40,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q33*(IF(BZ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT(-$Q38))))))","v":3530372.2838444002},{"$f":"IF(CA$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CA$2-$Q20)/$Q40=INT((CA$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CA$2+1-$Q20)/$Q40=INT((CA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CA$2-$Q40,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q33*(IF(CA$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT(-$Q38))))))","v":4034711.1815364575},{"$f":"IF(CB$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CB$2-$Q20)/$Q40=INT((CB$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CB$2+1-$Q20)/$Q40=INT((CB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CB$2-$Q40,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q33*(IF(CB$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT(-$Q38))))))","v":3782541.7326904284},{"$f":"IF(CC$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CC$2-$Q20)/$Q40=INT((CC$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CC$2+1-$Q20)/$Q40=INT((CC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CC$2-$Q40,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q33*(IF(CC$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT(-$Q38))))))","v":3063089.419129319},{"$f":"IF(CD$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CD$2-$Q20)/$Q40=INT((CD$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CD$2+1-$Q20)/$Q40=INT((CD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CD$2-$Q40,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q33*(IF(CD$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT(-$Q38))))))","v":2552574.5159410993},{"$f":"IF(CE$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CE$2-$Q20)/$Q40=INT((CE$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CE$2+1-$Q20)/$Q40=INT((CE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CE$2-$Q40,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q33*(IF(CE$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT(-$Q38))))))","v":1531544.7095646595},{"$f":"IF(CF$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CF$2-$Q20)/$Q40=INT((CF$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CF$2+1-$Q20)/$Q40=INT((CF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CF$2-$Q40,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q33*(IF(CF$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT(-$Q38))))))","v":2044864.1038805656},{"$f":"IF(CG$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CG$2-$Q20)/$Q40=INT((CG$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CG$2+1-$Q20)/$Q40=INT((CG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CG$2-$Q40,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q33*(IF(CG$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT(-$Q38))))))","v":3067296.1558208484},{"$f":"IF(CH$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CH$2-$Q20)/$Q40=INT((CH$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CH$2+1-$Q20)/$Q40=INT((CH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CH$2-$Q40,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q33*(IF(CH$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT(-$Q38))))))","v":3578512.1817909898},{"$f":"IF(CI$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CI$2-$Q20)/$Q40=INT((CI$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CI$2+1-$Q20)/$Q40=INT((CI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CI$2-$Q40,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q33*(IF(CI$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT(-$Q38))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CJ$2-$Q20)/$Q40=INT((CJ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CJ$2+1-$Q20)/$Q40=INT((CJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CJ$2-$Q40,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q33*(IF(CJ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT(-$Q38))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CK$2-$Q20)/$Q40=INT((CK$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CK$2+1-$Q20)/$Q40=INT((CK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CK$2-$Q40,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q33*(IF(CK$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT(-$Q38))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CL$2-$Q20)/$Q40=INT((CL$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CL$2+1-$Q20)/$Q40=INT((CL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CL$2-$Q40,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q33*(IF(CL$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT(-$Q38))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CM$2-$Q20)/$Q40=INT((CM$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CM$2+1-$Q20)/$Q40=INT((CM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CM$2-$Q40,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q33*(IF(CM$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT(-$Q38))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CN$2-$Q20)/$Q40=INT((CN$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CN$2+1-$Q20)/$Q40=INT((CN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CN$2-$Q40,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q33*(IF(CN$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT(-$Q38))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CO$2-$Q20)/$Q40=INT((CO$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CO$2+1-$Q20)/$Q40=INT((CO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CO$2-$Q40,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q33*(IF(CO$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT(-$Q38))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CP$2-$Q20)/$Q40=INT((CP$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CP$2+1-$Q20)/$Q40=INT((CP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CP$2-$Q40,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q33*(IF(CP$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT(-$Q38))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CQ$2-$Q20)/$Q40=INT((CQ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CQ$2+1-$Q20)/$Q40=INT((CQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CQ$2-$Q40,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q33*(IF(CQ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT(-$Q38))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CR$2-$Q20)/$Q40=INT((CR$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CR$2+1-$Q20)/$Q40=INT((CR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CR$2-$Q40,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q33*(IF(CR$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT(-$Q38))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CS$2-$Q20)/$Q40=INT((CS$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CS$2+1-$Q20)/$Q40=INT((CS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CS$2-$Q40,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q33*(IF(CS$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT(-$Q38))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CT$2-$Q20)/$Q40=INT((CT$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CT$2+1-$Q20)/$Q40=INT((CT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CT$2-$Q40,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q33*(IF(CT$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT(-$Q38))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q31=Lists!$CE$17,IF((CU$2-$Q20)/$Q40=INT((CU$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CU$2+1-$Q20)/$Q40=INT((CU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CU$2-$Q40,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q33*(IF(CU$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT(-$Q38))))))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","аванс-платеж","^",{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H30","v":"Коммунальные расходы"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q35-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q33","v":1},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q36-(100%-Q33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"\",\"*\")","v":""},30,null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q37/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q38-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q37/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H30","v":"Коммунальные расходы"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H30","v":"Коммунальные расходы"},{"$f":"I39","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q31=Lists!$CE$17,\" авансирования\",IF($Q31=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов авансирования"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q31=Lists!$CE$17,$Q31=Lists!$CE$18),\"*\",\"\")","v":"*"},1,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H18","v":"Коммунальные расходы"},null,null,null,{"$f":"K18","v":1},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z42:$CV42)","v":104917131.77507131},null,null,{"$f":"IF(AA$11=\"\",0,AA18)","v":0},{"$f":"IF(AB$11=\"\",0,AB18)","v":0},0,0,31586.484029875519,81433.904139522812,115057.63846426556,142823.28385755184,117454.67259893774,204100.16532049788,384188.54648564314,547668.77694333601,663340.43130100879,725199.5588231266,615554.00218408625,944189.45660685049,1171565.693095847,1185054.1139045167,1029636.9569048642,916532.8972448603,585020.9982414,828246.56524534675,1312692.6694454551,1613518.0728600386,1716083.4395742225,1670611.1825348136,1344397.1646434001,1968545.1331237976,2344826.3959945436,2287393.9927142719,1924389.0313780818,1663794.6833789668,1034359.104365719,1429679.5590553759,2216806.5072993468,2670609.2886849018,2788773.4166982635,2668848.0292454953,2113939.0330657391,3050034.7797190621,3583485.4554776703,3451140.8221787787,2869263.0373796676,2452890.0966104907,1490285.3276045255,1990392.9956986357,2985589.4935479532,3483187.7424726128,3525515.9046002324,3273693.3399859304,2518225.6461430229,3530372.2838444002,4034711.1815364575,3782541.7326904284,3063089.419129319,2552574.5159410993,1531544.7095646595,2044864.1038805656,3067296.1558208484,3578512.1817909898,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN18)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K45)=0,$K45=0,$K45=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K45)))","v":"Юридические расходы"},null,null,{"$f":"MAX(K$15:K44)+1","v":2},{"$f":"K45","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z45:$CV45)","v":17486188.629178554},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q47,AA$2>$Q49),0,IF($X50>0,AA50,IF($Q51>0,$Q51*AA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q47,AB$2>$Q49),0,IF($X50>0,AB50,IF($Q51>0,$Q51*AB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q47,AC$2>$Q49),0,IF($X50>0,AC50,IF($Q51>0,$Q51*AC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q47,AD$2>$Q49),0,IF($X50>0,AD50,IF($Q51>0,$Q51*AD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q47,AE$2>$Q49),0,IF($X50>0,AE50,IF($Q51>0,$Q51*AE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":5264.4140049792541},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q47,AF$2>$Q49),0,IF($X50>0,AF50,IF($Q51>0,$Q51*AF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":13572.317356587137},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q47,AG$2>$Q49),0,IF($X50>0,AG50,IF($Q51>0,$Q51*AG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":19176.273077377595},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q47,AH$2>$Q49),0,IF($X50>0,AH50,IF($Q51>0,$Q51*AH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":23803.880642925309},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q47,AI$2>$Q49),0,IF($X50>0,AI50,IF($Q51>0,$Q51*AI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":19575.778766489624},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q47,AJ$2>$Q49),0,IF($X50>0,AJ50,IF($Q51>0,$Q51*AJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":34016.694220082987},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q47,AK$2>$Q49),0,IF($X50>0,AK50,IF($Q51>0,$Q51*AK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":64031.424414273853},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q47,AL$2>$Q49),0,IF($X50>0,AL50,IF($Q51>0,$Q51*AL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":91278.129490556006},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q47,AM$2>$Q49),0,IF($X50>0,AM50,IF($Q51>0,$Q51*AM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":110556.73855016814},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q47,AN$2>$Q49),0,IF($X50>0,AN50,IF($Q51>0,$Q51*AN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":120866.59313718777},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q47,AO$2>$Q49),0,IF($X50>0,AO50,IF($Q51>0,$Q51*AO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":102592.33369734771},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q47,AP$2>$Q49),0,IF($X50>0,AP50,IF($Q51>0,$Q51*AP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":157364.90943447509},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q47,AQ$2>$Q49),0,IF($X50>0,AQ50,IF($Q51>0,$Q51*AQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":195260.94884930787},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q47,AR$2>$Q49),0,IF($X50>0,AR50,IF($Q51>0,$Q51*AR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":197509.01898408611},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q47,AS$2>$Q49),0,IF($X50>0,AS50,IF($Q51>0,$Q51*AS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":171606.15948414404},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q47,AT$2>$Q49),0,IF($X50>0,AT50,IF($Q51>0,$Q51*AT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":152755.48287414337},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q47,AU$2>$Q49),0,IF($X50>0,AU50,IF($Q51>0,$Q51*AU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":97503.499706900009},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q47,AV$2>$Q49),0,IF($X50>0,AV50,IF($Q51>0,$Q51*AV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":138041.09420755779},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q47,AW$2>$Q49),0,IF($X50>0,AW50,IF($Q51>0,$Q51*AW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":218782.11157424253},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q47,AX$2>$Q49),0,IF($X50>0,AX50,IF($Q51>0,$Q51*AX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":268919.67881000647},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q47,AY$2>$Q49),0,IF($X50>0,AY50,IF($Q51>0,$Q51*AY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":286013.9065957038},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q47,AZ$2>$Q49),0,IF($X50>0,AZ50,IF($Q51>0,$Q51*AZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":278435.19708913559},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q47,BA$2>$Q49),0,IF($X50>0,BA50,IF($Q51>0,$Q51*BA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":224066.19410723337},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q47,BB$2>$Q49),0,IF($X50>0,BB50,IF($Q51>0,$Q51*BB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":328090.85552063293},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q47,BC$2>$Q49),0,IF($X50>0,BC50,IF($Q51>0,$Q51*BC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":390804.39933242399},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q47,BD$2>$Q49),0,IF($X50>0,BD50,IF($Q51>0,$Q51*BD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":381232.33211904531},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q47,BE$2>$Q49),0,IF($X50>0,BE50,IF($Q51>0,$Q51*BE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":320731.50522968033},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q47,BF$2>$Q49),0,IF($X50>0,BF50,IF($Q51>0,$Q51*BF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":277299.1138964945},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q47,BG$2>$Q49),0,IF($X50>0,BG50,IF($Q51>0,$Q51*BG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":172393.18406095318},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q47,BH$2>$Q49),0,IF($X50>0,BH50,IF($Q51>0,$Q51*BH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":238279.92650922932},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q47,BI$2>$Q49),0,IF($X50>0,BI50,IF($Q51>0,$Q51*BI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":369467.75121655787},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q47,BJ$2>$Q49),0,IF($X50>0,BJ50,IF($Q51>0,$Q51*BJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":445101.5481141503},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q47,BK$2>$Q49),0,IF($X50>0,BK50,IF($Q51>0,$Q51*BK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":464795.56944971066},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q47,BL$2>$Q49),0,IF($X50>0,BL50,IF($Q51>0,$Q51*BL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":444808.00487424928},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q47,BM$2>$Q49),0,IF($X50>0,BM50,IF($Q51>0,$Q51*BM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":352323.1721776232},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q47,BN$2>$Q49),0,IF($X50>0,BN50,IF($Q51>0,$Q51*BN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":508339.12995317706},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q47,BO$2>$Q49),0,IF($X50>0,BO50,IF($Q51>0,$Q51*BO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":597247.57591294509},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q47,BP$2>$Q49),0,IF($X50>0,BP50,IF($Q51>0,$Q51*BP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":575190.13702979649},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q47,BQ$2>$Q49),0,IF($X50>0,BQ50,IF($Q51>0,$Q51*BQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":478210.50622994459},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q47,BR$2>$Q49),0,IF($X50>0,BR50,IF($Q51>0,$Q51*BR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":408815.01610174851},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q47,BS$2>$Q49),0,IF($X50>0,BS50,IF($Q51>0,$Q51*BS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":248380.8879340876},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q47,BT$2>$Q49),0,IF($X50>0,BT50,IF($Q51>0,$Q51*BT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":331732.16594977264},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q47,BU$2>$Q49),0,IF($X50>0,BU50,IF($Q51>0,$Q51*BU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":497598.24892465892},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q47,BV$2>$Q49),0,IF($X50>0,BV50,IF($Q51>0,$Q51*BV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BV$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":580531.29041210213},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q47,BW$2>$Q49),0,IF($X50>0,BW50,IF($Q51>0,$Q51*BW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BW$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":587585.98410003877},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q47,BX$2>$Q49),0,IF($X50>0,BX50,IF($Q51>0,$Q51*BX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BX$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":545615.55666432169},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q47,BY$2>$Q49),0,IF($X50>0,BY50,IF($Q51>0,$Q51*BY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BY$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":419704.27435717057},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q47,BZ$2>$Q49),0,IF($X50>0,BZ50,IF($Q51>0,$Q51*BZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BZ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":588395.38064073341},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q47,CA$2>$Q49),0,IF($X50>0,CA50,IF($Q51>0,$Q51*CA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CA$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":672451.86358940962},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q47,CB$2>$Q49),0,IF($X50>0,CB50,IF($Q51>0,$Q51*CB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CB$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":630423.6221150714},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q47,CC$2>$Q49),0,IF($X50>0,CC50,IF($Q51>0,$Q51*CC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CC$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":510514.90318821988},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q47,CD$2>$Q49),0,IF($X50>0,CD50,IF($Q51>0,$Q51*CD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CD$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":425429.08599018323},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q47,CE$2>$Q49),0,IF($X50>0,CE50,IF($Q51>0,$Q51*CE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CE$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":255257.45159410994},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q47,CF$2>$Q49),0,IF($X50>0,CF50,IF($Q51>0,$Q51*CF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CF$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":340810.68398009427},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q47,CG$2>$Q49),0,IF($X50>0,CG50,IF($Q51>0,$Q51*CG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CG$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":511216.02597014146},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q47,CH$2>$Q49),0,IF($X50>0,CH50,IF($Q51>0,$Q51*CH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CH$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":596418.69696516497},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q47,CI$2>$Q49),0,IF($X50>0,CI50,IF($Q51>0,$Q51*CI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CI$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q47,CJ$2>$Q49),0,IF($X50>0,CJ50,IF($Q51>0,$Q51*CJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CJ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q47,CK$2>$Q49),0,IF($X50>0,CK50,IF($Q51>0,$Q51*CK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CK$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q47,CL$2>$Q49),0,IF($X50>0,CL50,IF($Q51>0,$Q51*CL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CL$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q47,CM$2>$Q49),0,IF($X50>0,CM50,IF($Q51>0,$Q51*CM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CM$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q47,CN$2>$Q49),0,IF($X50>0,CN50,IF($Q51>0,$Q51*CN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CN$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q47,CO$2>$Q49),0,IF($X50>0,CO50,IF($Q51>0,$Q51*CO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CO$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q47,CP$2>$Q49),0,IF($X50>0,CP50,IF($Q51>0,$Q51*CP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CP$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q47,CQ$2>$Q49),0,IF($X50>0,CQ50,IF($Q51>0,$Q51*CQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CQ$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q47,CR$2>$Q49),0,IF($X50>0,CR50,IF($Q51>0,$Q51*CR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CR$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q47,CS$2>$Q49),0,IF($X50>0,CS50,IF($Q51>0,$Q51*CS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CS$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q47,CT$2>$Q49),0,IF($X50>0,CT50,IF($Q51>0,$Q51*CT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CT$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q47,CU$2>$Q49),0,IF($X50>0,CU50,IF($Q51>0,$Q51*CU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CU$2-$Q47)/IF($Q55=0,1,$Q55))),0)))))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-09-01","^",{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I46","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q46)=0,Q46=0,Q46=\"\"),1,SUMIFS($2:$2,$11:$11,Q46))","v":5},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q47-IF(OR(SUMIFS($2:$2,$11:$11,Q46)=0,Q46=0,Q46=\"\"),1,SUMIFS($2:$2,$11:$11,Q46)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I48","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q48)=0,Q48=0,Q48=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q48))","v":60},null,{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q49-IF(OR(SUMIFS($2:$2,$11:$11,Q48)=0,Q48=0,Q48=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q48)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z50:$CV50,$Z50:$CV50,\">\"&0)=0,0,AVERAGEIFS($Z50:$CV50,$Z50:$CV50,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",5.0000000000000001E-3,null,{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$44","v":"Через прогрессию"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q52=Lists!$AB$16,M53,IF(Q52=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"*",null,null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$47","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},null,null,null,{"$f":"K45","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z57:$CV57)","v":13543666.295786161},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AA$2-$Q47)/$Q67=INT((AA$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AA$2+1-$Q47)/$Q67=INT((AA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AA$2-$Q67,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q60*(IF(AA$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT(-$Q65))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AB$2-$Q47)/$Q67=INT((AB$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AB$2+1-$Q47)/$Q67=INT((AB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AB$2-$Q67,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q60*(IF(AB$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT(-$Q65))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AC$2-$Q47)/$Q67=INT((AC$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AC$2+1-$Q47)/$Q67=INT((AC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AC$2-$Q67,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q60*(IF(AC$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT(-$Q65))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AD$2-$Q47)/$Q67=INT((AD$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AD$2+1-$Q47)/$Q67=INT((AD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AD$2-$Q67,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q60*(IF(AD$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT(-$Q65))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AE$2-$Q47)/$Q67=INT((AE$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AE$2+1-$Q47)/$Q67=INT((AE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AE$2-$Q67,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q60*(IF(AE$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT(-$Q65))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AF$2-$Q47)/$Q67=INT((AF$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AF$2+1-$Q47)/$Q67=INT((AF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AF$2-$Q67,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q60*(IF(AF$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT(-$Q65))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AG$2-$Q47)/$Q67=INT((AG$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AG$2+1-$Q47)/$Q67=INT((AG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AG$2-$Q67,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q60*(IF(AG$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT(-$Q65))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AH$2-$Q47)/$Q67=INT((AH$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AH$2+1-$Q47)/$Q67=INT((AH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AH$2-$Q67,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q60*(IF(AH$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT(-$Q65))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AI$2-$Q47)/$Q67=INT((AI$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AI$2+1-$Q47)/$Q67=INT((AI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AI$2-$Q67,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q60*(IF(AI$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT(-$Q65))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AJ$2-$Q47)/$Q67=INT((AJ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AJ$2+1-$Q47)/$Q67=INT((AJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AJ$2-$Q67,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q60*(IF(AJ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AK$2-$Q47)/$Q67=INT((AK$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AK$2+1-$Q47)/$Q67=INT((AK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AK$2-$Q67,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q60*(IF(AK$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT(-$Q65))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AL$2-$Q47)/$Q67=INT((AL$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AL$2+1-$Q47)/$Q67=INT((AL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AL$2-$Q67,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q60*(IF(AL$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT(-$Q65))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AM$2-$Q47)/$Q67=INT((AM$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AM$2+1-$Q47)/$Q67=INT((AM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AM$2-$Q67,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q60*(IF(AM$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT(-$Q65))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AN$2-$Q47)/$Q67=INT((AN$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AN$2+1-$Q47)/$Q67=INT((AN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AN$2-$Q67,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q60*(IF(AN$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT(-$Q65))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AO$2-$Q47)/$Q67=INT((AO$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AO$2+1-$Q47)/$Q67=INT((AO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AO$2-$Q67,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q60*(IF(AO$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT(-$Q65))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AP$2-$Q47)/$Q67=INT((AP$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AP$2+1-$Q47)/$Q67=INT((AP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AP$2-$Q67,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q60*(IF(AP$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT(-$Q65))))))","v":762099.48679245042},{"$f":"IF(AQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AQ$2-$Q47)/$Q67=INT((AQ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AQ$2+1-$Q47)/$Q67=INT((AQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AQ$2-$Q67,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q60*(IF(AQ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AR$2-$Q47)/$Q67=INT((AR$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AR$2+1-$Q47)/$Q67=INT((AR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AR$2-$Q67,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q60*(IF(AR$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT(-$Q65))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AS$2-$Q47)/$Q67=INT((AS$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AS$2+1-$Q47)/$Q67=INT((AS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AS$2-$Q67,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q60*(IF(AS$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT(-$Q65))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AT$2-$Q47)/$Q67=INT((AT$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AT$2+1-$Q47)/$Q67=INT((AT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AT$2-$Q67,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q60*(IF(AT$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT(-$Q65))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AU$2-$Q47)/$Q67=INT((AU$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AU$2+1-$Q47)/$Q67=INT((AU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AU$2-$Q67,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q60*(IF(AU$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT(-$Q65))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AV$2-$Q47)/$Q67=INT((AV$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AV$2+1-$Q47)/$Q67=INT((AV$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AV$2-$Q67,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q60*(IF(AV$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT(-$Q65))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AW$2-$Q47)/$Q67=INT((AW$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AW$2+1-$Q47)/$Q67=INT((AW$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AW$2-$Q67,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q60*(IF(AW$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT(-$Q65))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AX$2-$Q47)/$Q67=INT((AX$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AX$2+1-$Q47)/$Q67=INT((AX$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AX$2-$Q67,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q60*(IF(AX$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT(-$Q65))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AY$2-$Q47)/$Q67=INT((AY$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AY$2+1-$Q47)/$Q67=INT((AY$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AY$2-$Q67,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q60*(IF(AY$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT(-$Q65))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((AZ$2-$Q47)/$Q67=INT((AZ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AZ$2+1-$Q47)/$Q67=INT((AZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AZ$2-$Q67,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q60*(IF(AZ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT(-$Q65))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BA$2-$Q47)/$Q67=INT((BA$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BA$2+1-$Q47)/$Q67=INT((BA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BA$2-$Q67,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q60*(IF(BA$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT(-$Q65))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BB$2-$Q47)/$Q67=INT((BB$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BB$2+1-$Q47)/$Q67=INT((BB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BB$2-$Q67,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q60*(IF(BB$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT(-$Q65))))))","v":2556984.1478030942},{"$f":"IF(BC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BC$2-$Q47)/$Q67=INT((BC$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BC$2+1-$Q47)/$Q67=INT((BC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BC$2-$Q67,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q60*(IF(BC$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT(-$Q65))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BD$2-$Q47)/$Q67=INT((BD$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BD$2+1-$Q47)/$Q67=INT((BD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BD$2-$Q67,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q60*(IF(BD$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT(-$Q65))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BE$2-$Q47)/$Q67=INT((BE$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BE$2+1-$Q47)/$Q67=INT((BE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BE$2-$Q67,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q60*(IF(BE$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT(-$Q65))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BF$2-$Q47)/$Q67=INT((BF$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BF$2+1-$Q47)/$Q67=INT((BF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BF$2-$Q67,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q60*(IF(BF$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT(-$Q65))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BG$2-$Q47)/$Q67=INT((BG$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BG$2+1-$Q47)/$Q67=INT((BG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BG$2-$Q67,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q60*(IF(BG$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT(-$Q65))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BH$2-$Q47)/$Q67=INT((BH$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BH$2+1-$Q47)/$Q67=INT((BH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BH$2-$Q67,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q60*(IF(BH$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT(-$Q65))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BI$2-$Q47)/$Q67=INT((BI$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BI$2+1-$Q47)/$Q67=INT((BI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BI$2-$Q67,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q60*(IF(BI$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT(-$Q65))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BJ$2-$Q47)/$Q67=INT((BJ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BJ$2+1-$Q47)/$Q67=INT((BJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BJ$2-$Q67,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q60*(IF(BJ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BK$2-$Q47)/$Q67=INT((BK$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BK$2+1-$Q47)/$Q67=INT((BK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BK$2-$Q67,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q60*(IF(BK$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT(-$Q65))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BL$2-$Q47)/$Q67=INT((BL$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BL$2+1-$Q47)/$Q67=INT((BL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BL$2-$Q67,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q60*(IF(BL$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT(-$Q65))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BM$2-$Q47)/$Q67=INT((BM$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BM$2+1-$Q47)/$Q67=INT((BM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BM$2-$Q67,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q60*(IF(BM$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT(-$Q65))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BN$2-$Q47)/$Q67=INT((BN$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BN$2+1-$Q47)/$Q67=INT((BN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BN$2-$Q67,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q60*(IF(BN$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT(-$Q65))))))","v":4365575.6369332951},{"$f":"IF(BO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BO$2-$Q47)/$Q67=INT((BO$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BO$2+1-$Q47)/$Q67=INT((BO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BO$2-$Q67,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q60*(IF(BO$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT(-$Q65))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BP$2-$Q47)/$Q67=INT((BP$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BP$2+1-$Q47)/$Q67=INT((BP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BP$2-$Q67,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q60*(IF(BP$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT(-$Q65))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BQ$2-$Q47)/$Q67=INT((BQ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BQ$2+1-$Q47)/$Q67=INT((BQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BQ$2-$Q67,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q60*(IF(BQ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BR$2-$Q47)/$Q67=INT((BR$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BR$2+1-$Q47)/$Q67=INT((BR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BR$2-$Q67,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q60*(IF(BR$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT(-$Q65))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BS$2-$Q47)/$Q67=INT((BS$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BS$2+1-$Q47)/$Q67=INT((BS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BS$2-$Q67,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q60*(IF(BS$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT(-$Q65))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BT$2-$Q47)/$Q67=INT((BT$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BT$2+1-$Q47)/$Q67=INT((BT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BT$2-$Q67,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q60*(IF(BT$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT(-$Q65))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BU$2-$Q47)/$Q67=INT((BU$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BU$2+1-$Q47)/$Q67=INT((BU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BU$2-$Q67,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q60*(IF(BU$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT(-$Q65))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BV$2-$Q47)/$Q67=INT((BV$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BV$2+1-$Q47)/$Q67=INT((BV$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BV$2-$Q67,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q60*(IF(BV$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT(-$Q65))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BW$2-$Q47)/$Q67=INT((BW$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BW$2+1-$Q47)/$Q67=INT((BW$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BW$2-$Q67,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q60*(IF(BW$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT(-$Q65))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BX$2-$Q47)/$Q67=INT((BX$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BX$2+1-$Q47)/$Q67=INT((BX$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BX$2-$Q67,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q60*(IF(BX$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT(-$Q65))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BY$2-$Q47)/$Q67=INT((BY$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BY$2+1-$Q47)/$Q67=INT((BY$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BY$2-$Q67,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q60*(IF(BY$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT(-$Q65))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((BZ$2-$Q47)/$Q67=INT((BZ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BZ$2+1-$Q47)/$Q67=INT((BZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BZ$2-$Q67,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q60*(IF(BZ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT(-$Q65))))))","v":5859007.0242573209},{"$f":"IF(CA$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CA$2-$Q47)/$Q67=INT((CA$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CA$2+1-$Q47)/$Q67=INT((CA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CA$2-$Q67,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q60*(IF(CA$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT(-$Q65))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CB$2-$Q47)/$Q67=INT((CB$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CB$2+1-$Q47)/$Q67=INT((CB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CB$2-$Q67,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q60*(IF(CB$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT(-$Q65))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CC$2-$Q47)/$Q67=INT((CC$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CC$2+1-$Q47)/$Q67=INT((CC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CC$2-$Q67,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q60*(IF(CC$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT(-$Q65))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CD$2-$Q47)/$Q67=INT((CD$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CD$2+1-$Q47)/$Q67=INT((CD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CD$2-$Q67,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q60*(IF(CD$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT(-$Q65))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CE$2-$Q47)/$Q67=INT((CE$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CE$2+1-$Q47)/$Q67=INT((CE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CE$2-$Q67,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q60*(IF(CE$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT(-$Q65))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CF$2-$Q47)/$Q67=INT((CF$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CF$2+1-$Q47)/$Q67=INT((CF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CF$2-$Q67,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q60*(IF(CF$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT(-$Q65))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CG$2-$Q47)/$Q67=INT((CG$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CG$2+1-$Q47)/$Q67=INT((CG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CG$2-$Q67,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q60*(IF(CG$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT(-$Q65))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CH$2-$Q47)/$Q67=INT((CH$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CH$2+1-$Q47)/$Q67=INT((CH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CH$2-$Q67,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q60*(IF(CH$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT(-$Q65))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CI$2-$Q47)/$Q67=INT((CI$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CI$2+1-$Q47)/$Q67=INT((CI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CI$2-$Q67,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q60*(IF(CI$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT(-$Q65))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CJ$2-$Q47)/$Q67=INT((CJ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CJ$2+1-$Q47)/$Q67=INT((CJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CJ$2-$Q67,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q60*(IF(CJ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT(-$Q65))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CK$2-$Q47)/$Q67=INT((CK$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CK$2+1-$Q47)/$Q67=INT((CK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CK$2-$Q67,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q60*(IF(CK$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT(-$Q65))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CL$2-$Q47)/$Q67=INT((CL$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CL$2+1-$Q47)/$Q67=INT((CL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CL$2-$Q67,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q60*(IF(CL$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT(-$Q65))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CM$2-$Q47)/$Q67=INT((CM$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CM$2+1-$Q47)/$Q67=INT((CM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CM$2-$Q67,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q60*(IF(CM$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT(-$Q65))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CN$2-$Q47)/$Q67=INT((CN$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CN$2+1-$Q47)/$Q67=INT((CN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CN$2-$Q67,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q60*(IF(CN$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT(-$Q65))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CO$2-$Q47)/$Q67=INT((CO$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CO$2+1-$Q47)/$Q67=INT((CO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CO$2-$Q67,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q60*(IF(CO$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT(-$Q65))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CP$2-$Q47)/$Q67=INT((CP$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CP$2+1-$Q47)/$Q67=INT((CP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CP$2-$Q67,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q60*(IF(CP$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT(-$Q65))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CQ$2-$Q47)/$Q67=INT((CQ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CQ$2+1-$Q47)/$Q67=INT((CQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CQ$2-$Q67,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q60*(IF(CQ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT(-$Q65))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CR$2-$Q47)/$Q67=INT((CR$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CR$2+1-$Q47)/$Q67=INT((CR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CR$2-$Q67,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q60*(IF(CR$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT(-$Q65))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CS$2-$Q47)/$Q67=INT((CS$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CS$2+1-$Q47)/$Q67=INT((CS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CS$2-$Q67,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q60*(IF(CS$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT(-$Q65))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CT$2-$Q47)/$Q67=INT((CT$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CT$2+1-$Q47)/$Q67=INT((CT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CT$2-$Q67,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q60*(IF(CT$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT(-$Q65))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q58=Lists!$CE$17,IF((CU$2-$Q47)/$Q67=INT((CU$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CU$2+1-$Q47)/$Q67=INT((CU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CU$2-$Q67,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q60*(IF(CU$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT(-$Q65))))))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","ретро-платеж","^",{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"Юридические расходы"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},0,null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q61/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q61/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q60","v":1},null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q63-(100%-Q60))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"\",\"*\")","v":""},30,null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q64/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q65-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q64/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H57","v":"Юридические расходы"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H57","v":"Юридические расходы"},{"$f":"I66","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q58=Lists!$CE$17,\" авансирования\",IF($Q58=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов ретро-оплаты"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q58=Lists!$CE$17,$Q58=Lists!$CE$18),\"*\",\"\")","v":"*"},12,null,{"$f":"IF(G67<>0,1,IF(OR($Q67=\"\",$Q67=0),0,IF($R67=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H67))),$Q67)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H45","v":"Юридические расходы"},null,null,null,{"$f":"K45","v":2},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z69:$CV69)","v":17486188.629178554},null,null,{"$f":"IF(AA$11=\"\",0,AA45)","v":0},{"$f":"IF(AB$11=\"\",0,AB45)","v":0},0,0,5264.4140049792541,13572.317356587137,19176.273077377595,23803.880642925309,19575.778766489624,34016.694220082987,64031.424414273853,91278.129490556006,110556.73855016814,120866.59313718777,102592.33369734771,157364.90943447509,195260.94884930787,197509.01898408611,171606.15948414404,152755.48287414337,97503.499706900009,138041.09420755779,218782.11157424253,268919.67881000647,286013.9065957038,278435.19708913559,224066.19410723337,328090.85552063293,390804.39933242399,381232.33211904531,320731.50522968033,277299.1138964945,172393.18406095318,238279.92650922932,369467.75121655787,445101.5481141503,464795.56944971066,444808.00487424928,352323.1721776232,508339.12995317706,597247.57591294509,575190.13702979649,478210.50622994459,408815.01610174851,248380.8879340876,331732.16594977264,497598.24892465892,580531.29041210213,587585.98410003877,545615.55666432169,419704.27435717057,588395.38064073341,672451.86358940962,630423.6221150714,510514.90318821988,425429.08599018323,255257.45159410994,340810.68398009427,511216.02597014146,596418.69696516497,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN45)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K72)=0,$K72=0,$K72=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K72)))","v":"Расходы на лицензии, ПО и т.п."},null,null,{"$f":"MAX(K$15:K71)+1","v":3},{"$f":"K72","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z72:$CV72)","v":614455.5},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q74,AA$2>$Q76),0,IF($X77>0,AA77,IF($Q78>0,$Q78*AA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q74,AB$2>$Q76),0,IF($X77>0,AB77,IF($Q78>0,$Q78*AB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q74,AC$2>$Q76),0,IF($X77>0,AC77,IF($Q78>0,$Q78*AC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q74,AD$2>$Q76),0,IF($X77>0,AD77,IF($Q78>0,$Q78*AD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q74,AE$2>$Q76),0,IF($X77>0,AE77,IF($Q78>0,$Q78*AE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q74,AF$2>$Q76),0,IF($X77>0,AF77,IF($Q78>0,$Q78*AF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q74,AG$2>$Q76),0,IF($X77>0,AG77,IF($Q78>0,$Q78*AG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q74,AH$2>$Q76),0,IF($X77>0,AH77,IF($Q78>0,$Q78*AH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q74,AI$2>$Q76),0,IF($X77>0,AI77,IF($Q78>0,$Q78*AI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q74,AJ$2>$Q76),0,IF($X77>0,AJ77,IF($Q78>0,$Q78*AJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q74,AK$2>$Q76),0,IF($X77>0,AK77,IF($Q78>0,$Q78*AK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q74,AL$2>$Q76),0,IF($X77>0,AL77,IF($Q78>0,$Q78*AL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q74,AM$2>$Q76),0,IF($X77>0,AM77,IF($Q78>0,$Q78*AM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q74,AN$2>$Q76),0,IF($X77>0,AN77,IF($Q78>0,$Q78*AN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q74,AO$2>$Q76),0,IF($X77>0,AO77,IF($Q78>0,$Q78*AO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q74,AP$2>$Q76),0,IF($X77>0,AP77,IF($Q78>0,$Q78*AP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10000},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q74,AQ$2>$Q76),0,IF($X77>0,AQ77,IF($Q78>0,$Q78*AQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q74,AR$2>$Q76),0,IF($X77>0,AR77,IF($Q78>0,$Q78*AR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q74,AS$2>$Q76),0,IF($X77>0,AS77,IF($Q78>0,$Q78*AS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q74,AT$2>$Q76),0,IF($X77>0,AT77,IF($Q78>0,$Q78*AT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q74,AU$2>$Q76),0,IF($X77>0,AU77,IF($Q78>0,$Q78*AU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q74,AV$2>$Q76),0,IF($X77>0,AV77,IF($Q78>0,$Q78*AV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q74,AW$2>$Q76),0,IF($X77>0,AW77,IF($Q78>0,$Q78*AW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q74,AX$2>$Q76),0,IF($X77>0,AX77,IF($Q78>0,$Q78*AX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q74,AY$2>$Q76),0,IF($X77>0,AY77,IF($Q78>0,$Q78*AY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q74,AZ$2>$Q76),0,IF($X77>0,AZ77,IF($Q78>0,$Q78*AZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q74,BA$2>$Q76),0,IF($X77>0,BA77,IF($Q78>0,$Q78*BA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q74,BB$2>$Q76),0,IF($X77>0,BB77,IF($Q78>0,$Q78*BB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":10500},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q74,BC$2>$Q76),0,IF($X77>0,BC77,IF($Q78>0,$Q78*BC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q74,BD$2>$Q76),0,IF($X77>0,BD77,IF($Q78>0,$Q78*BD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q74,BE$2>$Q76),0,IF($X77>0,BE77,IF($Q78>0,$Q78*BE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q74,BF$2>$Q76),0,IF($X77>0,BF77,IF($Q78>0,$Q78*BF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q74,BG$2>$Q76),0,IF($X77>0,BG77,IF($Q78>0,$Q78*BG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q74,BH$2>$Q76),0,IF($X77>0,BH77,IF($Q78>0,$Q78*BH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q74,BI$2>$Q76),0,IF($X77>0,BI77,IF($Q78>0,$Q78*BI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q74,BJ$2>$Q76),0,IF($X77>0,BJ77,IF($Q78>0,$Q78*BJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q74,BK$2>$Q76),0,IF($X77>0,BK77,IF($Q78>0,$Q78*BK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q74,BL$2>$Q76),0,IF($X77>0,BL77,IF($Q78>0,$Q78*BL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q74,BM$2>$Q76),0,IF($X77>0,BM77,IF($Q78>0,$Q78*BM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q74,BN$2>$Q76),0,IF($X77>0,BN77,IF($Q78>0,$Q78*BN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11025},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q74,BO$2>$Q76),0,IF($X77>0,BO77,IF($Q78>0,$Q78*BO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q74,BP$2>$Q76),0,IF($X77>0,BP77,IF($Q78>0,$Q78*BP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q74,BQ$2>$Q76),0,IF($X77>0,BQ77,IF($Q78>0,$Q78*BQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q74,BR$2>$Q76),0,IF($X77>0,BR77,IF($Q78>0,$Q78*BR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q74,BS$2>$Q76),0,IF($X77>0,BS77,IF($Q78>0,$Q78*BS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q74,BT$2>$Q76),0,IF($X77>0,BT77,IF($Q78>0,$Q78*BT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q74,BU$2>$Q76),0,IF($X77>0,BU77,IF($Q78>0,$Q78*BU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q74,BV$2>$Q76),0,IF($X77>0,BV77,IF($Q78>0,$Q78*BV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BV$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q74,BW$2>$Q76),0,IF($X77>0,BW77,IF($Q78>0,$Q78*BW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BW$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q74,BX$2>$Q76),0,IF($X77>0,BX77,IF($Q78>0,$Q78*BX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BX$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q74,BY$2>$Q76),0,IF($X77>0,BY77,IF($Q78>0,$Q78*BY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BY$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q74,BZ$2>$Q76),0,IF($X77>0,BZ77,IF($Q78>0,$Q78*BZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BZ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":11576.250000000002},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q74,CA$2>$Q76),0,IF($X77>0,CA77,IF($Q78>0,$Q78*CA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CA$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q74,CB$2>$Q76),0,IF($X77>0,CB77,IF($Q78>0,$Q78*CB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CB$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q74,CC$2>$Q76),0,IF($X77>0,CC77,IF($Q78>0,$Q78*CC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CC$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q74,CD$2>$Q76),0,IF($X77>0,CD77,IF($Q78>0,$Q78*CD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CD$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q74,CE$2>$Q76),0,IF($X77>0,CE77,IF($Q78>0,$Q78*CE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CE$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q74,CF$2>$Q76),0,IF($X77>0,CF77,IF($Q78>0,$Q78*CF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CF$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q74,CG$2>$Q76),0,IF($X77>0,CG77,IF($Q78>0,$Q78*CG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CG$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q74,CH$2>$Q76),0,IF($X77>0,CH77,IF($Q78>0,$Q78*CH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CH$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":12155.0625},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q74,CI$2>$Q76),0,IF($X77>0,CI77,IF($Q78>0,$Q78*CI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CI$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q74,CJ$2>$Q76),0,IF($X77>0,CJ77,IF($Q78>0,$Q78*CJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CJ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q74,CK$2>$Q76),0,IF($X77>0,CK77,IF($Q78>0,$Q78*CK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CK$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q74,CL$2>$Q76),0,IF($X77>0,CL77,IF($Q78>0,$Q78*CL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CL$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q74,CM$2>$Q76),0,IF($X77>0,CM77,IF($Q78>0,$Q78*CM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CM$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q74,CN$2>$Q76),0,IF($X77>0,CN77,IF($Q78>0,$Q78*CN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CN$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q74,CO$2>$Q76),0,IF($X77>0,CO77,IF($Q78>0,$Q78*CO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CO$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q74,CP$2>$Q76),0,IF($X77>0,CP77,IF($Q78>0,$Q78*CP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CP$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q74,CQ$2>$Q76),0,IF($X77>0,CQ77,IF($Q78>0,$Q78*CQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CQ$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q74,CR$2>$Q76),0,IF($X77>0,CR77,IF($Q78>0,$Q78*CR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CR$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q74,CS$2>$Q76),0,IF($X77>0,CS77,IF($Q78>0,$Q78*CS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CS$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q74,CT$2>$Q76),0,IF($X77>0,CT77,IF($Q78>0,$Q78*CT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CT$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q74,CU$2>$Q76),0,IF($X77>0,CU77,IF($Q78>0,$Q78*CU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CU$2-$Q74)/IF($Q82=0,1,$Q82))),0)))))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-09-01","^",{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на лицензии, ПО и т.п."},{"$f":"I73","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q73)=0,Q73=0,Q73=\"\"),1,SUMIFS($2:$2,$11:$11,Q73))","v":5},null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q74-IF(OR(SUMIFS($2:$2,$11:$11,Q73)=0,Q73=0,Q73=\"\"),1,SUMIFS($2:$2,$11:$11,Q73)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G75<>0,1,IF(OR($Q75=\"\",$Q75=0),0,IF($R75=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H75))),$Q75)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на лицензии, ПО и т.п."},{"$f":"I75","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q75)=0,Q75=0,Q75=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q75))","v":60},null,{"$f":"IF(G76<>0,1,IF(OR($Q76=\"\",$Q76=0),0,IF($R76=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H76))),$Q76)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q76-IF(OR(SUMIFS($2:$2,$11:$11,Q75)=0,Q75=0,Q75=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q75)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на лицензии, ПО и т.п."},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z77:$CV77,$Z77:$CV77,\">\"&0)=0,0,AVERAGEIFS($Z77:$CV77,$Z77:$CV77,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на лицензии, ПО и т.п."},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",null,null,{"$f":"IF(G78<>0,1,IF(OR($Q78=\"\",$Q78=0),0,IF($R78=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H78))),$Q78)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$44","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G79<>0,1,IF(OR($Q79=\"\",$Q79=0),0,IF($R79=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H79))),$Q79)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на лицензии, ПО и т.п."},{"$f":"I79","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",10000,null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на лицензии, ПО и т.п."},{"$f":"I79","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q79=Lists!$AB$16,M80,IF(Q79=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.05,null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на лицензии, ПО и т.п."},{"$f":"I79","v":"Через прогрессию"},{"$f":"Mrkting!$I$47","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",12,null,{"$f":"IF(G82<>0,1,IF(OR($Q82=\"\",$Q82=0),0,IF($R82=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H82))),$Q82)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на лицензии, ПО и т.п."},null,null,null,{"$f":"K72","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z84:$CV84)","v":614455.5},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AA$2-$Q74)/$Q94=INT((AA$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AA$2+1-$Q74)/$Q94=INT((AA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AA$2-$Q94,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q87*(IF(AA$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT(-$Q92))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AB$2-$Q74)/$Q94=INT((AB$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AB$2+1-$Q74)/$Q94=INT((AB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AB$2-$Q94,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q87*(IF(AB$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT(-$Q92))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AC$2-$Q74)/$Q94=INT((AC$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AC$2+1-$Q74)/$Q94=INT((AC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AC$2-$Q94,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q87*(IF(AC$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT(-$Q92))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AD$2-$Q74)/$Q94=INT((AD$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AD$2+1-$Q74)/$Q94=INT((AD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AD$2-$Q94,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q87*(IF(AD$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT(-$Q92))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AE$2-$Q74)/$Q94=INT((AE$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AE$2+1-$Q74)/$Q94=INT((AE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AE$2-$Q94,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q87*(IF(AE$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AF$2-$Q74)/$Q94=INT((AF$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AF$2+1-$Q74)/$Q94=INT((AF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AF$2-$Q94,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q87*(IF(AF$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AG$2-$Q74)/$Q94=INT((AG$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AG$2+1-$Q74)/$Q94=INT((AG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AG$2-$Q94,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q87*(IF(AG$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AH$2-$Q74)/$Q94=INT((AH$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AH$2+1-$Q74)/$Q94=INT((AH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AH$2-$Q94,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q87*(IF(AH$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AI$2-$Q74)/$Q94=INT((AI$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AI$2+1-$Q74)/$Q94=INT((AI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AI$2-$Q94,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q87*(IF(AI$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AJ$2-$Q74)/$Q94=INT((AJ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AJ$2+1-$Q74)/$Q94=INT((AJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AJ$2-$Q94,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q87*(IF(AJ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AK$2-$Q74)/$Q94=INT((AK$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AK$2+1-$Q74)/$Q94=INT((AK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AK$2-$Q94,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q87*(IF(AK$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AL$2-$Q74)/$Q94=INT((AL$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AL$2+1-$Q74)/$Q94=INT((AL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AL$2-$Q94,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q87*(IF(AL$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AM$2-$Q74)/$Q94=INT((AM$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AM$2+1-$Q74)/$Q94=INT((AM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AM$2-$Q94,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q87*(IF(AM$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AN$2-$Q74)/$Q94=INT((AN$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AN$2+1-$Q74)/$Q94=INT((AN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AN$2-$Q94,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q87*(IF(AN$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AO$2-$Q74)/$Q94=INT((AO$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AO$2+1-$Q74)/$Q94=INT((AO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AO$2-$Q94,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q87*(IF(AO$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AP$2-$Q74)/$Q94=INT((AP$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AP$2+1-$Q74)/$Q94=INT((AP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AP$2-$Q94,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q87*(IF(AP$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT(-$Q92))))))","v":10000},{"$f":"IF(AQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AQ$2-$Q74)/$Q94=INT((AQ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AQ$2+1-$Q74)/$Q94=INT((AQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AQ$2-$Q94,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q87*(IF(AQ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AR$2-$Q74)/$Q94=INT((AR$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AR$2+1-$Q74)/$Q94=INT((AR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AR$2-$Q94,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q87*(IF(AR$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AS$2-$Q74)/$Q94=INT((AS$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AS$2+1-$Q74)/$Q94=INT((AS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AS$2-$Q94,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q87*(IF(AS$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AT$2-$Q74)/$Q94=INT((AT$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AT$2+1-$Q74)/$Q94=INT((AT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AT$2-$Q94,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q87*(IF(AT$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AU$2-$Q74)/$Q94=INT((AU$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AU$2+1-$Q74)/$Q94=INT((AU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AU$2-$Q94,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q87*(IF(AU$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AV$2-$Q74)/$Q94=INT((AV$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AV$2+1-$Q74)/$Q94=INT((AV$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AV$2-$Q94,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q87*(IF(AV$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AW$2-$Q74)/$Q94=INT((AW$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AW$2+1-$Q74)/$Q94=INT((AW$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AW$2-$Q94,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q87*(IF(AW$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AX$2-$Q74)/$Q94=INT((AX$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AX$2+1-$Q74)/$Q94=INT((AX$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AX$2-$Q94,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q87*(IF(AX$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AY$2-$Q74)/$Q94=INT((AY$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AY$2+1-$Q74)/$Q94=INT((AY$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AY$2-$Q94,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q87*(IF(AY$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT(-$Q92))))))","v":10500},{"$f":"IF(AZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((AZ$2-$Q74)/$Q94=INT((AZ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AZ$2+1-$Q74)/$Q94=INT((AZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AZ$2-$Q94,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q87*(IF(AZ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT(-$Q92))))))","v":10500},{"$f":"IF(BA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BA$2-$Q74)/$Q94=INT((BA$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BA$2+1-$Q74)/$Q94=INT((BA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BA$2-$Q94,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q87*(IF(BA$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT(-$Q92))))))","v":10500},{"$f":"IF(BB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BB$2-$Q74)/$Q94=INT((BB$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BB$2+1-$Q74)/$Q94=INT((BB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BB$2-$Q94,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q87*(IF(BB$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT(-$Q92))))))","v":10500},{"$f":"IF(BC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BC$2-$Q74)/$Q94=INT((BC$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BC$2+1-$Q74)/$Q94=INT((BC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BC$2-$Q94,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q87*(IF(BC$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BD$2-$Q74)/$Q94=INT((BD$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BD$2+1-$Q74)/$Q94=INT((BD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BD$2-$Q94,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q87*(IF(BD$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BE$2-$Q74)/$Q94=INT((BE$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BE$2+1-$Q74)/$Q94=INT((BE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BE$2-$Q94,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q87*(IF(BE$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BF$2-$Q74)/$Q94=INT((BF$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BF$2+1-$Q74)/$Q94=INT((BF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BF$2-$Q94,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q87*(IF(BF$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BG$2-$Q74)/$Q94=INT((BG$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BG$2+1-$Q74)/$Q94=INT((BG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BG$2-$Q94,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q87*(IF(BG$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BH$2-$Q74)/$Q94=INT((BH$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BH$2+1-$Q74)/$Q94=INT((BH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BH$2-$Q94,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q87*(IF(BH$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BI$2-$Q74)/$Q94=INT((BI$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BI$2+1-$Q74)/$Q94=INT((BI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BI$2-$Q94,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q87*(IF(BI$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BJ$2-$Q74)/$Q94=INT((BJ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BJ$2+1-$Q74)/$Q94=INT((BJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BJ$2-$Q94,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q87*(IF(BJ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BK$2-$Q74)/$Q94=INT((BK$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BK$2+1-$Q74)/$Q94=INT((BK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BK$2-$Q94,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q87*(IF(BK$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BL$2-$Q74)/$Q94=INT((BL$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BL$2+1-$Q74)/$Q94=INT((BL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BL$2-$Q94,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q87*(IF(BL$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BM$2-$Q74)/$Q94=INT((BM$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BM$2+1-$Q74)/$Q94=INT((BM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BM$2-$Q94,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q87*(IF(BM$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BN$2-$Q74)/$Q94=INT((BN$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BN$2+1-$Q74)/$Q94=INT((BN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BN$2-$Q94,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q87*(IF(BN$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT(-$Q92))))))","v":11025},{"$f":"IF(BO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BO$2-$Q74)/$Q94=INT((BO$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BO$2+1-$Q74)/$Q94=INT((BO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BO$2-$Q94,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q87*(IF(BO$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BP$2-$Q74)/$Q94=INT((BP$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BP$2+1-$Q74)/$Q94=INT((BP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BP$2-$Q94,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q87*(IF(BP$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BQ$2-$Q74)/$Q94=INT((BQ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BQ$2+1-$Q74)/$Q94=INT((BQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BQ$2-$Q94,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q87*(IF(BQ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BR$2-$Q74)/$Q94=INT((BR$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BR$2+1-$Q74)/$Q94=INT((BR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BR$2-$Q94,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q87*(IF(BR$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BS$2-$Q74)/$Q94=INT((BS$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BS$2+1-$Q74)/$Q94=INT((BS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BS$2-$Q94,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q87*(IF(BS$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BT$2-$Q74)/$Q94=INT((BT$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BT$2+1-$Q74)/$Q94=INT((BT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BT$2-$Q94,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q87*(IF(BT$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BU$2-$Q74)/$Q94=INT((BU$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BU$2+1-$Q74)/$Q94=INT((BU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BU$2-$Q94,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q87*(IF(BU$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BV$2-$Q74)/$Q94=INT((BV$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BV$2+1-$Q74)/$Q94=INT((BV$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BV$2-$Q94,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q87*(IF(BV$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BW$2-$Q74)/$Q94=INT((BW$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BW$2+1-$Q74)/$Q94=INT((BW$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BW$2-$Q94,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q87*(IF(BW$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BX$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BX$2-$Q74)/$Q94=INT((BX$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BX$2+1-$Q74)/$Q94=INT((BX$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BX$2-$Q94,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q87*(IF(BX$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BY$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BY$2-$Q74)/$Q94=INT((BY$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BY$2+1-$Q74)/$Q94=INT((BY$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BY$2-$Q94,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q87*(IF(BY$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(BZ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((BZ$2-$Q74)/$Q94=INT((BZ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BZ$2+1-$Q74)/$Q94=INT((BZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BZ$2-$Q94,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q87*(IF(BZ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT(-$Q92))))))","v":11576.250000000002},{"$f":"IF(CA$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CA$2-$Q74)/$Q94=INT((CA$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CA$2+1-$Q74)/$Q94=INT((CA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CA$2-$Q94,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q87*(IF(CA$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CB$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CB$2-$Q74)/$Q94=INT((CB$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CB$2+1-$Q74)/$Q94=INT((CB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CB$2-$Q94,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q87*(IF(CB$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CC$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CC$2-$Q74)/$Q94=INT((CC$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CC$2+1-$Q74)/$Q94=INT((CC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CC$2-$Q94,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q87*(IF(CC$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CD$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CD$2-$Q74)/$Q94=INT((CD$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CD$2+1-$Q74)/$Q94=INT((CD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CD$2-$Q94,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q87*(IF(CD$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CE$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CE$2-$Q74)/$Q94=INT((CE$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CE$2+1-$Q74)/$Q94=INT((CE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CE$2-$Q94,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q87*(IF(CE$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CF$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CF$2-$Q74)/$Q94=INT((CF$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CF$2+1-$Q74)/$Q94=INT((CF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CF$2-$Q94,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q87*(IF(CF$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CG$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CG$2-$Q74)/$Q94=INT((CG$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CG$2+1-$Q74)/$Q94=INT((CG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CG$2-$Q94,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q87*(IF(CG$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CH$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CH$2-$Q74)/$Q94=INT((CH$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CH$2+1-$Q74)/$Q94=INT((CH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CH$2-$Q94,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q87*(IF(CH$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT(-$Q92))))))","v":12155.0625},{"$f":"IF(CI$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CI$2-$Q74)/$Q94=INT((CI$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CI$2+1-$Q74)/$Q94=INT((CI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CI$2-$Q94,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q87*(IF(CI$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT(-$Q92))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CJ$2-$Q74)/$Q94=INT((CJ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CJ$2+1-$Q74)/$Q94=INT((CJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CJ$2-$Q94,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q87*(IF(CJ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT(-$Q92))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CK$2-$Q74)/$Q94=INT((CK$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CK$2+1-$Q74)/$Q94=INT((CK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CK$2-$Q94,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q87*(IF(CK$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT(-$Q92))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CL$2-$Q74)/$Q94=INT((CL$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CL$2+1-$Q74)/$Q94=INT((CL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CL$2-$Q94,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q87*(IF(CL$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT(-$Q92))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CM$2-$Q74)/$Q94=INT((CM$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CM$2+1-$Q74)/$Q94=INT((CM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CM$2-$Q94,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q87*(IF(CM$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT(-$Q92))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CN$2-$Q74)/$Q94=INT((CN$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CN$2+1-$Q74)/$Q94=INT((CN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CN$2-$Q94,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q87*(IF(CN$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT(-$Q92))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CO$2-$Q74)/$Q94=INT((CO$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CO$2+1-$Q74)/$Q94=INT((CO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CO$2-$Q94,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q87*(IF(CO$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT(-$Q92))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CP$2-$Q74)/$Q94=INT((CP$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CP$2+1-$Q74)/$Q94=INT((CP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CP$2-$Q94,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q87*(IF(CP$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT(-$Q92))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CQ$2-$Q74)/$Q94=INT((CQ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CQ$2+1-$Q74)/$Q94=INT((CQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CQ$2-$Q94,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q87*(IF(CQ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT(-$Q92))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CR$2-$Q74)/$Q94=INT((CR$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CR$2+1-$Q74)/$Q94=INT((CR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CR$2-$Q94,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q87*(IF(CR$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT(-$Q92))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CS$2-$Q74)/$Q94=INT((CS$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CS$2+1-$Q74)/$Q94=INT((CS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CS$2-$Q94,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q87*(IF(CS$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT(-$Q92))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CT$2-$Q74)/$Q94=INT((CT$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CT$2+1-$Q74)/$Q94=INT((CT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CT$2-$Q94,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q87*(IF(CT$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT(-$Q92))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q85=Lists!$CE$17,IF((CU$2-$Q74)/$Q94=INT((CU$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CU$2+1-$Q74)/$Q94=INT((CU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CU$2-$Q94,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q87*(IF(CU$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT(-$Q92))))))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G85<>0,1,IF(OR($Q85=\"\",$Q85=0),0,IF($R85=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H85))),$Q85)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},{"$f":"H84","v":"Расходы на лицензии, ПО и т.п."},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,{"$f":"IF(OR($Q85=Lists!$CE$17,$Q85=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G87<>0,1,IF(OR($Q87=\"\",$Q87=0),0,IF($R87=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H87))),$Q87)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q85=Lists!$CE$17,$Q85=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q88/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G89<>0,1,IF(OR($Q89=\"\",$Q89=0),0,IF($R89=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H89))),$Q89)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q89-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q88/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q87","v":1},null,{"$f":"IF(G90<>0,1,IF(OR($Q90=\"\",$Q90=0),0,IF($R90=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H90))),$Q90)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q90-(100%-Q87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q85=Lists!$CE$17,$Q85=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G91<>0,1,IF(OR($Q91=\"\",$Q91=0),0,IF($R91=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H91))),$Q91)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q91/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G92<>0,1,IF(OR($Q92=\"\",$Q92=0),0,IF($R92=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H92))),$Q92)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q92-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q91/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"H84","v":"Расходы на лицензии, ПО и т.п."},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"H84","v":"Расходы на лицензии, ПО и т.п."},{"$f":"I93","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q85=Lists!$CE$17,\" авансирования\",IF($Q85=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q85=Lists!$CE$17,$Q85=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G94<>0,1,IF(OR($Q94=\"\",$Q94=0),0,IF($R94=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H94))),$Q94)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H72","v":"Расходы на лицензии, ПО и т.п."},null,null,null,{"$f":"K72","v":3},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z96:$CV96)","v":614455.5},null,null,{"$f":"IF(AA$11=\"\",0,AA72)","v":0},0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,10500,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11025,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,11576.250000000002,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,12155.0625,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM72)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":99},null,null,null,null,null,{"$f":"IF($R99=\"^\",IF(COUNTIF(Lists!$13:$13,H99)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K99)=0,$K99=0,$K99=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K99)))","v":"Банковские расходы"},null,null,{"$f":"MAX(K$15:K98)+1","v":4},{"$f":"K99","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z99:$CV99)","v":17486188.629178554},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q101,AA$2>$Q103),0,IF($X104>0,AA104,IF($Q105>0,$Q105*AA$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AA$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AA$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q101,AB$2>$Q103),0,IF($X104>0,AB104,IF($Q105>0,$Q105*AB$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AB$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AB$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q101,AC$2>$Q103),0,IF($X104>0,AC104,IF($Q105>0,$Q105*AC$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AC$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AC$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q101,AD$2>$Q103),0,IF($X104>0,AD104,IF($Q105>0,$Q105*AD$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AD$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AD$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q101,AE$2>$Q103),0,IF($X104>0,AE104,IF($Q105>0,$Q105*AE$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AE$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AE$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":5264.4140049792541},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q101,AF$2>$Q103),0,IF($X104>0,AF104,IF($Q105>0,$Q105*AF$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AF$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AF$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":13572.317356587137},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q101,AG$2>$Q103),0,IF($X104>0,AG104,IF($Q105>0,$Q105*AG$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AG$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AG$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":19176.273077377595},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q101,AH$2>$Q103),0,IF($X104>0,AH104,IF($Q105>0,$Q105*AH$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AH$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AH$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":23803.880642925309},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q101,AI$2>$Q103),0,IF($X104>0,AI104,IF($Q105>0,$Q105*AI$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AI$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AI$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":19575.778766489624},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q101,AJ$2>$Q103),0,IF($X104>0,AJ104,IF($Q105>0,$Q105*AJ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AJ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AJ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":34016.694220082987},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q101,AK$2>$Q103),0,IF($X104>0,AK104,IF($Q105>0,$Q105*AK$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AK$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AK$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":64031.424414273853},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q101,AL$2>$Q103),0,IF($X104>0,AL104,IF($Q105>0,$Q105*AL$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AL$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AL$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":91278.129490556006},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q101,AM$2>$Q103),0,IF($X104>0,AM104,IF($Q105>0,$Q105*AM$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AM$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AM$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":110556.73855016814},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q101,AN$2>$Q103),0,IF($X104>0,AN104,IF($Q105>0,$Q105*AN$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AN$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AN$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":120866.59313718777},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q101,AO$2>$Q103),0,IF($X104>0,AO104,IF($Q105>0,$Q105*AO$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AO$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AO$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":102592.33369734771},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q101,AP$2>$Q103),0,IF($X104>0,AP104,IF($Q105>0,$Q105*AP$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AP$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AP$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":157364.90943447509},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q101,AQ$2>$Q103),0,IF($X104>0,AQ104,IF($Q105>0,$Q105*AQ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AQ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AQ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":195260.94884930787},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q101,AR$2>$Q103),0,IF($X104>0,AR104,IF($Q105>0,$Q105*AR$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AR$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AR$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":197509.01898408611},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q101,AS$2>$Q103),0,IF($X104>0,AS104,IF($Q105>0,$Q105*AS$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AS$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AS$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":171606.15948414404},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q101,AT$2>$Q103),0,IF($X104>0,AT104,IF($Q105>0,$Q105*AT$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AT$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AT$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":152755.48287414337},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q101,AU$2>$Q103),0,IF($X104>0,AU104,IF($Q105>0,$Q105*AU$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AU$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AU$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":97503.499706900009},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q101,AV$2>$Q103),0,IF($X104>0,AV104,IF($Q105>0,$Q105*AV$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AV$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AV$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":138041.09420755779},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q101,AW$2>$Q103),0,IF($X104>0,AW104,IF($Q105>0,$Q105*AW$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AW$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AW$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":218782.11157424253},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q101,AX$2>$Q103),0,IF($X104>0,AX104,IF($Q105>0,$Q105*AX$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AX$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AX$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":268919.67881000647},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q101,AY$2>$Q103),0,IF($X104>0,AY104,IF($Q105>0,$Q105*AY$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AY$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AY$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":286013.9065957038},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q101,AZ$2>$Q103),0,IF($X104>0,AZ104,IF($Q105>0,$Q105*AZ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((AZ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((AZ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":278435.19708913559},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q101,BA$2>$Q103),0,IF($X104>0,BA104,IF($Q105>0,$Q105*BA$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BA$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BA$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":224066.19410723337},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q101,BB$2>$Q103),0,IF($X104>0,BB104,IF($Q105>0,$Q105*BB$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BB$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BB$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":328090.85552063293},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q101,BC$2>$Q103),0,IF($X104>0,BC104,IF($Q105>0,$Q105*BC$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BC$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BC$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":390804.39933242399},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q101,BD$2>$Q103),0,IF($X104>0,BD104,IF($Q105>0,$Q105*BD$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BD$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BD$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":381232.33211904531},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q101,BE$2>$Q103),0,IF($X104>0,BE104,IF($Q105>0,$Q105*BE$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BE$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BE$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":320731.50522968033},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q101,BF$2>$Q103),0,IF($X104>0,BF104,IF($Q105>0,$Q105*BF$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BF$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BF$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":277299.1138964945},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q101,BG$2>$Q103),0,IF($X104>0,BG104,IF($Q105>0,$Q105*BG$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BG$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BG$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":172393.18406095318},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q101,BH$2>$Q103),0,IF($X104>0,BH104,IF($Q105>0,$Q105*BH$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BH$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BH$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":238279.92650922932},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q101,BI$2>$Q103),0,IF($X104>0,BI104,IF($Q105>0,$Q105*BI$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BI$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BI$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":369467.75121655787},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q101,BJ$2>$Q103),0,IF($X104>0,BJ104,IF($Q105>0,$Q105*BJ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BJ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BJ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":445101.5481141503},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q101,BK$2>$Q103),0,IF($X104>0,BK104,IF($Q105>0,$Q105*BK$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BK$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BK$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":464795.56944971066},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q101,BL$2>$Q103),0,IF($X104>0,BL104,IF($Q105>0,$Q105*BL$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BL$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BL$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":444808.00487424928},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q101,BM$2>$Q103),0,IF($X104>0,BM104,IF($Q105>0,$Q105*BM$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BM$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BM$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":352323.1721776232},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q101,BN$2>$Q103),0,IF($X104>0,BN104,IF($Q105>0,$Q105*BN$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BN$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BN$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":508339.12995317706},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q101,BO$2>$Q103),0,IF($X104>0,BO104,IF($Q105>0,$Q105*BO$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BO$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BO$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":597247.57591294509},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q101,BP$2>$Q103),0,IF($X104>0,BP104,IF($Q105>0,$Q105*BP$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BP$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BP$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":575190.13702979649},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q101,BQ$2>$Q103),0,IF($X104>0,BQ104,IF($Q105>0,$Q105*BQ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BQ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BQ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":478210.50622994459},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q101,BR$2>$Q103),0,IF($X104>0,BR104,IF($Q105>0,$Q105*BR$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BR$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BR$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":408815.01610174851},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q101,BS$2>$Q103),0,IF($X104>0,BS104,IF($Q105>0,$Q105*BS$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BS$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BS$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":248380.8879340876},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q101,BT$2>$Q103),0,IF($X104>0,BT104,IF($Q105>0,$Q105*BT$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BT$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BT$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":331732.16594977264},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q101,BU$2>$Q103),0,IF($X104>0,BU104,IF($Q105>0,$Q105*BU$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BU$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BU$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":497598.24892465892},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q101,BV$2>$Q103),0,IF($X104>0,BV104,IF($Q105>0,$Q105*BV$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BV$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BV$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":580531.29041210213},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q101,BW$2>$Q103),0,IF($X104>0,BW104,IF($Q105>0,$Q105*BW$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BW$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BW$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":587585.98410003877},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q101,BX$2>$Q103),0,IF($X104>0,BX104,IF($Q105>0,$Q105*BX$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BX$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BX$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":545615.55666432169},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q101,BY$2>$Q103),0,IF($X104>0,BY104,IF($Q105>0,$Q105*BY$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BY$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BY$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":419704.27435717057},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q101,BZ$2>$Q103),0,IF($X104>0,BZ104,IF($Q105>0,$Q105*BZ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((BZ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((BZ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":588395.38064073341},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q101,CA$2>$Q103),0,IF($X104>0,CA104,IF($Q105>0,$Q105*CA$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CA$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CA$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":672451.86358940962},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q101,CB$2>$Q103),0,IF($X104>0,CB104,IF($Q105>0,$Q105*CB$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CB$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CB$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":630423.6221150714},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q101,CC$2>$Q103),0,IF($X104>0,CC104,IF($Q105>0,$Q105*CC$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CC$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CC$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":510514.90318821988},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q101,CD$2>$Q103),0,IF($X104>0,CD104,IF($Q105>0,$Q105*CD$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CD$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CD$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":425429.08599018323},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q101,CE$2>$Q103),0,IF($X104>0,CE104,IF($Q105>0,$Q105*CE$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CE$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CE$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":255257.45159410994},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q101,CF$2>$Q103),0,IF($X104>0,CF104,IF($Q105>0,$Q105*CF$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CF$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CF$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":340810.68398009427},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q101,CG$2>$Q103),0,IF($X104>0,CG104,IF($Q105>0,$Q105*CG$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CG$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CG$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":511216.02597014146},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q101,CH$2>$Q103),0,IF($X104>0,CH104,IF($Q105>0,$Q105*CH$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CH$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CH$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":596418.69696516497},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q101,CI$2>$Q103),0,IF($X104>0,CI104,IF($Q105>0,$Q105*CI$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CI$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CI$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q101,CJ$2>$Q103),0,IF($X104>0,CJ104,IF($Q105>0,$Q105*CJ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CJ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CJ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q101,CK$2>$Q103),0,IF($X104>0,CK104,IF($Q105>0,$Q105*CK$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CK$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CK$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q101,CL$2>$Q103),0,IF($X104>0,CL104,IF($Q105>0,$Q105*CL$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CL$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CL$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q101,CM$2>$Q103),0,IF($X104>0,CM104,IF($Q105>0,$Q105*CM$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CM$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CM$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q101,CN$2>$Q103),0,IF($X104>0,CN104,IF($Q105>0,$Q105*CN$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CN$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CN$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q101,CO$2>$Q103),0,IF($X104>0,CO104,IF($Q105>0,$Q105*CO$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CO$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CO$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q101,CP$2>$Q103),0,IF($X104>0,CP104,IF($Q105>0,$Q105*CP$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CP$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CP$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q101,CQ$2>$Q103),0,IF($X104>0,CQ104,IF($Q105>0,$Q105*CQ$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CQ$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CQ$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q101,CR$2>$Q103),0,IF($X104>0,CR104,IF($Q105>0,$Q105*CR$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CR$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CR$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q101,CS$2>$Q103),0,IF($X104>0,CS104,IF($Q105>0,$Q105*CS$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CS$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CS$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q101,CT$2>$Q103),0,IF($X104>0,CT104,IF($Q105>0,$Q105*CT$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CT$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CT$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q101,CU$2>$Q103),0,IF($X104>0,CU104,IF($Q105>0,$Q105*CU$16,IF($Q106=Lists!$AB$16,$Q107+$Q108*INT((CU$2-$Q101)/IF($Q109=0,1,$Q109)),IF($Q106=Lists!$AB$17,$Q107*POWER($Q108,INT((CU$2-$Q101)/IF($Q109=0,1,$Q109))),0)))))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-09-01","^",{"$f":"IF(G100<>0,1,IF(OR($Q100=\"\",$Q100=0),0,IF($R100=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H100))),$Q100)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I100","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q100)=0,Q100=0,Q100=\"\"),1,SUMIFS($2:$2,$11:$11,Q100))","v":5},null,{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q101-IF(OR(SUMIFS($2:$2,$11:$11,Q100)=0,Q100=0,Q100=\"\"),1,SUMIFS($2:$2,$11:$11,Q100)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G102<>0,1,IF(OR($Q102=\"\",$Q102=0),0,IF($R102=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H102))),$Q102)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,{"$f":"IF($R103=\"^\",IF(COUNTIF(Lists!$13:$13,H103)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I102","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q102)=0,Q102=0,Q102=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q102))","v":60},null,{"$f":"IF(G103<>0,1,IF(OR($Q103=\"\",$Q103=0),0,IF($R103=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H103))),$Q103)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q103-IF(OR(SUMIFS($2:$2,$11:$11,Q102)=0,Q102=0,Q102=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q102)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z104:$CV104,$Z104:$CV104,\">\"&0)=0,0,AVERAGEIFS($Z104:$CV104,$Z104:$CV104,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",5.0000000000000001E-3,null,{"$f":"IF(G105<>0,1,IF(OR($Q105=\"\",$Q105=0),0,IF($R105=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H105))),$Q105)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$44","v":"Через прогрессию"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G106<>0,1,IF(OR($Q106=\"\",$Q106=0),0,IF($R106=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H106))),$Q106)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I106","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G107<>0,1,IF(OR($Q107=\"\",$Q107=0),0,IF($R107=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H107))),$Q107)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,{"$f":"IF($R108=\"^\",IF(COUNTIF(Lists!$13:$13,H108)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I106","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q106=Lists!$AB$16,M107,IF(Q106=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"*",null,null,{"$f":"IF(G108<>0,1,IF(OR($Q108=\"\",$Q108=0),0,IF($R108=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H108))),$Q108)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},{"$f":"I106","v":"Через прогрессию"},{"$f":"Mrkting!$I$47","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G109<>0,1,IF(OR($Q109=\"\",$Q109=0),0,IF($R109=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H109))),$Q109)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111},null,null,null,null,null,{"$f":"IF($R111=\"^\",IF(COUNTIF(Lists!$13:$13,H111)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},null,null,null,{"$f":"K99","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z111:$CV111)","v":17486188.629178554},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AA$2-$Q101)/$Q121=INT((AA$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AA$2+1-$Q101)/$Q121=INT((AA$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AA$2-$Q121,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q114*(IF(AA$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AA$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AA$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AA$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AA$2+INT(-$Q119))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AB$2-$Q101)/$Q121=INT((AB$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AB$2+1-$Q101)/$Q121=INT((AB$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AB$2-$Q121,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q114*(IF(AB$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AB$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AB$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AB$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AB$2+INT(-$Q119))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AC$2-$Q101)/$Q121=INT((AC$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AC$2+1-$Q101)/$Q121=INT((AC$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AC$2-$Q121,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q114*(IF(AC$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AC$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AC$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AC$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AC$2+INT(-$Q119))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AD$2-$Q101)/$Q121=INT((AD$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AD$2+1-$Q101)/$Q121=INT((AD$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AD$2-$Q121,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q114*(IF(AD$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AD$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AD$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AD$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AD$2+INT(-$Q119))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AE$2-$Q101)/$Q121=INT((AE$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AE$2+1-$Q101)/$Q121=INT((AE$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AE$2-$Q121,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q114*(IF(AE$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AE$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AE$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AE$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AE$2+INT(-$Q119))))))","v":5264.4140049792541},{"$f":"IF(AF$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AF$2-$Q101)/$Q121=INT((AF$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AF$2+1-$Q101)/$Q121=INT((AF$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AF$2-$Q121,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q114*(IF(AF$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AF$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AF$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AF$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AF$2+INT(-$Q119))))))","v":13572.317356587137},{"$f":"IF(AG$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AG$2-$Q101)/$Q121=INT((AG$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AG$2+1-$Q101)/$Q121=INT((AG$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AG$2-$Q121,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q114*(IF(AG$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AG$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AG$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AG$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AG$2+INT(-$Q119))))))","v":19176.273077377595},{"$f":"IF(AH$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AH$2-$Q101)/$Q121=INT((AH$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AH$2+1-$Q101)/$Q121=INT((AH$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AH$2-$Q121,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q114*(IF(AH$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AH$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AH$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AH$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AH$2+INT(-$Q119))))))","v":23803.880642925309},{"$f":"IF(AI$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AI$2-$Q101)/$Q121=INT((AI$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AI$2+1-$Q101)/$Q121=INT((AI$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AI$2-$Q121,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q114*(IF(AI$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AI$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AI$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AI$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AI$2+INT(-$Q119))))))","v":19575.778766489624},{"$f":"IF(AJ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AJ$2-$Q101)/$Q121=INT((AJ$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AJ$2+1-$Q101)/$Q121=INT((AJ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AJ$2-$Q121,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q114*(IF(AJ$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AJ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AJ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AJ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AJ$2+INT(-$Q119))))))","v":34016.694220082987},{"$f":"IF(AK$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AK$2-$Q101)/$Q121=INT((AK$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AK$2+1-$Q101)/$Q121=INT((AK$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AK$2-$Q121,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q114*(IF(AK$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AK$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AK$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AK$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AK$2+INT(-$Q119))))))","v":64031.424414273853},{"$f":"IF(AL$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AL$2-$Q101)/$Q121=INT((AL$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AL$2+1-$Q101)/$Q121=INT((AL$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AL$2-$Q121,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q114*(IF(AL$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AL$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AL$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AL$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AL$2+INT(-$Q119))))))","v":91278.129490556006},{"$f":"IF(AM$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AM$2-$Q101)/$Q121=INT((AM$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AM$2+1-$Q101)/$Q121=INT((AM$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AM$2-$Q121,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q114*(IF(AM$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AM$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AM$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AM$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AM$2+INT(-$Q119))))))","v":110556.73855016814},{"$f":"IF(AN$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AN$2-$Q101)/$Q121=INT((AN$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AN$2+1-$Q101)/$Q121=INT((AN$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AN$2-$Q121,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q114*(IF(AN$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AN$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AN$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AN$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AN$2+INT(-$Q119))))))","v":120866.59313718777},{"$f":"IF(AO$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AO$2-$Q101)/$Q121=INT((AO$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AO$2+1-$Q101)/$Q121=INT((AO$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AO$2-$Q121,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q114*(IF(AO$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AO$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AO$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AO$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AO$2+INT(-$Q119))))))","v":102592.33369734771},{"$f":"IF(AP$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AP$2-$Q101)/$Q121=INT((AP$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AP$2+1-$Q101)/$Q121=INT((AP$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AP$2-$Q121,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q114*(IF(AP$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AP$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AP$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AP$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AP$2+INT(-$Q119))))))","v":157364.90943447509},{"$f":"IF(AQ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AQ$2-$Q101)/$Q121=INT((AQ$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AQ$2+1-$Q101)/$Q121=INT((AQ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AQ$2-$Q121,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q114*(IF(AQ$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AQ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AQ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AQ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AQ$2+INT(-$Q119))))))","v":195260.94884930787},{"$f":"IF(AR$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AR$2-$Q101)/$Q121=INT((AR$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AR$2+1-$Q101)/$Q121=INT((AR$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AR$2-$Q121,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q114*(IF(AR$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AR$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AR$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AR$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AR$2+INT(-$Q119))))))","v":197509.01898408611},{"$f":"IF(AS$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AS$2-$Q101)/$Q121=INT((AS$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AS$2+1-$Q101)/$Q121=INT((AS$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AS$2-$Q121,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q114*(IF(AS$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AS$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AS$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AS$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AS$2+INT(-$Q119))))))","v":171606.15948414404},{"$f":"IF(AT$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AT$2-$Q101)/$Q121=INT((AT$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AT$2+1-$Q101)/$Q121=INT((AT$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AT$2-$Q121,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q114*(IF(AT$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AT$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AT$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AT$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AT$2+INT(-$Q119))))))","v":152755.48287414337},{"$f":"IF(AU$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AU$2-$Q101)/$Q121=INT((AU$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AU$2+1-$Q101)/$Q121=INT((AU$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AU$2-$Q121,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q114*(IF(AU$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AU$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AU$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AU$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AU$2+INT(-$Q119))))))","v":97503.499706900009},{"$f":"IF(AV$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AV$2-$Q101)/$Q121=INT((AV$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AV$2+1-$Q101)/$Q121=INT((AV$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AV$2-$Q121,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q114*(IF(AV$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AV$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AV$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AV$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AV$2+INT(-$Q119))))))","v":138041.09420755779},{"$f":"IF(AW$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AW$2-$Q101)/$Q121=INT((AW$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AW$2+1-$Q101)/$Q121=INT((AW$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AW$2-$Q121,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q114*(IF(AW$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AW$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AW$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AW$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AW$2+INT(-$Q119))))))","v":218782.11157424253},{"$f":"IF(AX$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AX$2-$Q101)/$Q121=INT((AX$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AX$2+1-$Q101)/$Q121=INT((AX$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AX$2-$Q121,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q114*(IF(AX$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AX$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AX$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AX$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AX$2+INT(-$Q119))))))","v":268919.67881000647},{"$f":"IF(AY$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AY$2-$Q101)/$Q121=INT((AY$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AY$2+1-$Q101)/$Q121=INT((AY$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AY$2-$Q121,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q114*(IF(AY$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AY$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AY$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AY$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AY$2+INT(-$Q119))))))","v":286013.9065957038},{"$f":"IF(AZ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((AZ$2-$Q101)/$Q121=INT((AZ$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((AZ$2+1-$Q101)/$Q121=INT((AZ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&AZ$2-$Q121,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q114*(IF(AZ$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AZ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AZ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AZ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,AZ$2+INT(-$Q119))))))","v":278435.19708913559},{"$f":"IF(BA$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BA$2-$Q101)/$Q121=INT((BA$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BA$2+1-$Q101)/$Q121=INT((BA$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BA$2-$Q121,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q114*(IF(BA$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BA$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BA$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BA$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BA$2+INT(-$Q119))))))","v":224066.19410723337},{"$f":"IF(BB$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BB$2-$Q101)/$Q121=INT((BB$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BB$2+1-$Q101)/$Q121=INT((BB$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BB$2-$Q121,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q114*(IF(BB$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BB$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BB$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BB$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BB$2+INT(-$Q119))))))","v":328090.85552063293},{"$f":"IF(BC$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BC$2-$Q101)/$Q121=INT((BC$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BC$2+1-$Q101)/$Q121=INT((BC$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BC$2-$Q121,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q114*(IF(BC$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BC$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BC$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BC$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BC$2+INT(-$Q119))))))","v":390804.39933242399},{"$f":"IF(BD$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BD$2-$Q101)/$Q121=INT((BD$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BD$2+1-$Q101)/$Q121=INT((BD$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BD$2-$Q121,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q114*(IF(BD$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BD$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BD$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BD$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BD$2+INT(-$Q119))))))","v":381232.33211904531},{"$f":"IF(BE$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BE$2-$Q101)/$Q121=INT((BE$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BE$2+1-$Q101)/$Q121=INT((BE$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BE$2-$Q121,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q114*(IF(BE$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BE$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BE$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BE$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BE$2+INT(-$Q119))))))","v":320731.50522968033},{"$f":"IF(BF$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BF$2-$Q101)/$Q121=INT((BF$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BF$2+1-$Q101)/$Q121=INT((BF$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BF$2-$Q121,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q114*(IF(BF$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BF$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BF$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BF$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BF$2+INT(-$Q119))))))","v":277299.1138964945},{"$f":"IF(BG$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BG$2-$Q101)/$Q121=INT((BG$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BG$2+1-$Q101)/$Q121=INT((BG$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BG$2-$Q121,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q114*(IF(BG$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BG$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BG$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BG$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BG$2+INT(-$Q119))))))","v":172393.18406095318},{"$f":"IF(BH$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BH$2-$Q101)/$Q121=INT((BH$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BH$2+1-$Q101)/$Q121=INT((BH$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BH$2-$Q121,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q114*(IF(BH$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BH$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BH$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BH$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BH$2+INT(-$Q119))))))","v":238279.92650922932},{"$f":"IF(BI$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BI$2-$Q101)/$Q121=INT((BI$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BI$2+1-$Q101)/$Q121=INT((BI$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BI$2-$Q121,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q114*(IF(BI$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BI$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BI$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BI$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BI$2+INT(-$Q119))))))","v":369467.75121655787},{"$f":"IF(BJ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BJ$2-$Q101)/$Q121=INT((BJ$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BJ$2+1-$Q101)/$Q121=INT((BJ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BJ$2-$Q121,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q114*(IF(BJ$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BJ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BJ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BJ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BJ$2+INT(-$Q119))))))","v":445101.5481141503},{"$f":"IF(BK$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BK$2-$Q101)/$Q121=INT((BK$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BK$2+1-$Q101)/$Q121=INT((BK$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BK$2-$Q121,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q114*(IF(BK$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BK$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BK$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BK$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BK$2+INT(-$Q119))))))","v":464795.56944971066},{"$f":"IF(BL$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BL$2-$Q101)/$Q121=INT((BL$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BL$2+1-$Q101)/$Q121=INT((BL$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BL$2-$Q121,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q114*(IF(BL$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BL$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BL$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BL$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BL$2+INT(-$Q119))))))","v":444808.00487424928},{"$f":"IF(BM$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BM$2-$Q101)/$Q121=INT((BM$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BM$2+1-$Q101)/$Q121=INT((BM$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BM$2-$Q121,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q114*(IF(BM$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BM$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BM$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BM$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BM$2+INT(-$Q119))))))","v":352323.1721776232},{"$f":"IF(BN$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BN$2-$Q101)/$Q121=INT((BN$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BN$2+1-$Q101)/$Q121=INT((BN$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BN$2-$Q121,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q114*(IF(BN$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BN$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BN$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BN$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BN$2+INT(-$Q119))))))","v":508339.12995317706},{"$f":"IF(BO$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BO$2-$Q101)/$Q121=INT((BO$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BO$2+1-$Q101)/$Q121=INT((BO$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BO$2-$Q121,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q114*(IF(BO$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BO$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BO$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BO$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BO$2+INT(-$Q119))))))","v":597247.57591294509},{"$f":"IF(BP$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BP$2-$Q101)/$Q121=INT((BP$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BP$2+1-$Q101)/$Q121=INT((BP$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BP$2-$Q121,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q114*(IF(BP$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BP$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BP$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BP$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BP$2+INT(-$Q119))))))","v":575190.13702979649},{"$f":"IF(BQ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BQ$2-$Q101)/$Q121=INT((BQ$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BQ$2+1-$Q101)/$Q121=INT((BQ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BQ$2-$Q121,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q114*(IF(BQ$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BQ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BQ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BQ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BQ$2+INT(-$Q119))))))","v":478210.50622994459},{"$f":"IF(BR$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BR$2-$Q101)/$Q121=INT((BR$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BR$2+1-$Q101)/$Q121=INT((BR$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BR$2-$Q121,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q114*(IF(BR$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BR$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BR$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BR$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BR$2+INT(-$Q119))))))","v":408815.01610174851},{"$f":"IF(BS$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BS$2-$Q101)/$Q121=INT((BS$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BS$2+1-$Q101)/$Q121=INT((BS$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BS$2-$Q121,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q114*(IF(BS$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BS$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BS$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BS$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BS$2+INT(-$Q119))))))","v":248380.8879340876},{"$f":"IF(BT$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BT$2-$Q101)/$Q121=INT((BT$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BT$2+1-$Q101)/$Q121=INT((BT$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BT$2-$Q121,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q114*(IF(BT$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BT$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BT$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BT$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BT$2+INT(-$Q119))))))","v":331732.16594977264},{"$f":"IF(BU$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BU$2-$Q101)/$Q121=INT((BU$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BU$2+1-$Q101)/$Q121=INT((BU$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BU$2-$Q121,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q114*(IF(BU$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BU$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BU$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BU$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BU$2+INT(-$Q119))))))","v":497598.24892465892},{"$f":"IF(BV$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BV$2-$Q101)/$Q121=INT((BV$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BV$2+1-$Q101)/$Q121=INT((BV$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BV$2-$Q121,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q114*(IF(BV$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BV$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BV$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BV$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BV$2+INT(-$Q119))))))","v":580531.29041210213},{"$f":"IF(BW$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BW$2-$Q101)/$Q121=INT((BW$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BW$2+1-$Q101)/$Q121=INT((BW$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BW$2-$Q121,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q114*(IF(BW$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BW$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BW$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BW$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BW$2+INT(-$Q119))))))","v":587585.98410003877},{"$f":"IF(BX$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BX$2-$Q101)/$Q121=INT((BX$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BX$2+1-$Q101)/$Q121=INT((BX$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BX$2-$Q121,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q114*(IF(BX$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BX$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BX$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BX$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BX$2+INT(-$Q119))))))","v":545615.55666432169},{"$f":"IF(BY$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BY$2-$Q101)/$Q121=INT((BY$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BY$2+1-$Q101)/$Q121=INT((BY$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BY$2-$Q121,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q114*(IF(BY$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BY$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BY$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BY$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BY$2+INT(-$Q119))))))","v":419704.27435717057},{"$f":"IF(BZ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((BZ$2-$Q101)/$Q121=INT((BZ$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((BZ$2+1-$Q101)/$Q121=INT((BZ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&BZ$2-$Q121,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q114*(IF(BZ$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BZ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BZ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BZ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,BZ$2+INT(-$Q119))))))","v":588395.38064073341},{"$f":"IF(CA$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CA$2-$Q101)/$Q121=INT((CA$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CA$2+1-$Q101)/$Q121=INT((CA$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CA$2-$Q121,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q114*(IF(CA$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CA$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CA$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CA$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CA$2+INT(-$Q119))))))","v":672451.86358940962},{"$f":"IF(CB$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CB$2-$Q101)/$Q121=INT((CB$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CB$2+1-$Q101)/$Q121=INT((CB$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CB$2-$Q121,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q114*(IF(CB$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CB$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CB$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CB$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CB$2+INT(-$Q119))))))","v":630423.6221150714},{"$f":"IF(CC$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CC$2-$Q101)/$Q121=INT((CC$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CC$2+1-$Q101)/$Q121=INT((CC$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CC$2-$Q121,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q114*(IF(CC$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CC$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CC$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CC$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CC$2+INT(-$Q119))))))","v":510514.90318821988},{"$f":"IF(CD$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CD$2-$Q101)/$Q121=INT((CD$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CD$2+1-$Q101)/$Q121=INT((CD$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CD$2-$Q121,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q114*(IF(CD$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CD$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CD$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CD$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CD$2+INT(-$Q119))))))","v":425429.08599018323},{"$f":"IF(CE$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CE$2-$Q101)/$Q121=INT((CE$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CE$2+1-$Q101)/$Q121=INT((CE$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CE$2-$Q121,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q114*(IF(CE$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CE$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CE$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CE$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CE$2+INT(-$Q119))))))","v":255257.45159410994},{"$f":"IF(CF$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CF$2-$Q101)/$Q121=INT((CF$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CF$2+1-$Q101)/$Q121=INT((CF$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CF$2-$Q121,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q114*(IF(CF$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CF$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CF$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CF$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CF$2+INT(-$Q119))))))","v":340810.68398009427},{"$f":"IF(CG$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CG$2-$Q101)/$Q121=INT((CG$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CG$2+1-$Q101)/$Q121=INT((CG$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CG$2-$Q121,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q114*(IF(CG$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CG$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CG$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CG$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CG$2+INT(-$Q119))))))","v":511216.02597014146},{"$f":"IF(CH$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CH$2-$Q101)/$Q121=INT((CH$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CH$2+1-$Q101)/$Q121=INT((CH$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CH$2-$Q121,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q114*(IF(CH$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CH$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CH$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CH$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CH$2+INT(-$Q119))))))","v":596418.69696516497},{"$f":"IF(CI$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CI$2-$Q101)/$Q121=INT((CI$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CI$2+1-$Q101)/$Q121=INT((CI$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CI$2-$Q121,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q114*(IF(CI$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CI$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CI$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CI$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CI$2+INT(-$Q119))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CJ$2-$Q101)/$Q121=INT((CJ$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CJ$2+1-$Q101)/$Q121=INT((CJ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CJ$2-$Q121,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q114*(IF(CJ$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CJ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CJ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CJ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CJ$2+INT(-$Q119))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CK$2-$Q101)/$Q121=INT((CK$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CK$2+1-$Q101)/$Q121=INT((CK$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CK$2-$Q121,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q114*(IF(CK$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CK$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CK$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CK$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CK$2+INT(-$Q119))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CL$2-$Q101)/$Q121=INT((CL$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CL$2+1-$Q101)/$Q121=INT((CL$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CL$2-$Q121,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q114*(IF(CL$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CL$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CL$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CL$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CL$2+INT(-$Q119))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CM$2-$Q101)/$Q121=INT((CM$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CM$2+1-$Q101)/$Q121=INT((CM$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CM$2-$Q121,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q114*(IF(CM$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CM$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CM$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CM$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CM$2+INT(-$Q119))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CN$2-$Q101)/$Q121=INT((CN$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CN$2+1-$Q101)/$Q121=INT((CN$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CN$2-$Q121,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q114*(IF(CN$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CN$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CN$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CN$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CN$2+INT(-$Q119))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CO$2-$Q101)/$Q121=INT((CO$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CO$2+1-$Q101)/$Q121=INT((CO$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CO$2-$Q121,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q114*(IF(CO$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CO$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CO$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CO$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CO$2+INT(-$Q119))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CP$2-$Q101)/$Q121=INT((CP$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CP$2+1-$Q101)/$Q121=INT((CP$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CP$2-$Q121,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q114*(IF(CP$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CP$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CP$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CP$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CP$2+INT(-$Q119))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CQ$2-$Q101)/$Q121=INT((CQ$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CQ$2+1-$Q101)/$Q121=INT((CQ$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CQ$2-$Q121,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q114*(IF(CQ$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CQ$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CQ$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CQ$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CQ$2+INT(-$Q119))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CR$2-$Q101)/$Q121=INT((CR$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CR$2+1-$Q101)/$Q121=INT((CR$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CR$2-$Q121,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q114*(IF(CR$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CR$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CR$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CR$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CR$2+INT(-$Q119))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CS$2-$Q101)/$Q121=INT((CS$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CS$2+1-$Q101)/$Q121=INT((CS$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CS$2-$Q121,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q114*(IF(CS$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CS$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CS$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CS$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CS$2+INT(-$Q119))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CT$2-$Q101)/$Q121=INT((CT$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CT$2+1-$Q101)/$Q121=INT((CT$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CT$2-$Q121,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q114*(IF(CT$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CT$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CT$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CT$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CT$2+INT(-$Q119))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q112=Lists!$CE$17,IF((CU$2-$Q101)/$Q121=INT((CU$2-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q121),0),IF($Q112=Lists!$CE$18,IF((CU$2+1-$Q101)/$Q121=INT((CU$2+1-$Q101)/$Q121),SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">\"&CU$2-$Q121,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q114*(IF(CU$2=1,SUMIFS($Z99:$CV99,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q116))+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,INT($Q116)+1),0)+($Q116-INT($Q116))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CU$2+INT($Q116)+1)+(INT($Q116)+1-$Q116)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CU$2+INT($Q116)))+$Q117*((-$Q119-INT(-$Q119))*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CU$2+INT(-$Q119)+1)+(INT(-$Q119)+1+$Q119)*SUMIFS($Z99:$CV99,$Z$2:$CV$2,CU$2+INT(-$Q119))))))","v":0}]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H111","v":"Банковские расходы"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":114},null,null,null,null,null,{"$f":"IF($R114=\"^\",IF(COUNTIF(Lists!$13:$13,H114)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G114<>0,1,IF(OR($Q114=\"\",$Q114=0),0,IF($R114=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H114))),$Q114)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,{"$f":"IF($R116=\"^\",IF(COUNTIF(Lists!$13:$13,H116)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q115/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G116<>0,1,IF(OR($Q116=\"\",$Q116=0),0,IF($R116=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H116))),$Q116)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q116-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q115/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,{"$f":"IF($R117=\"^\",IF(COUNTIF(Lists!$13:$13,H117)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q114","v":1},null,{"$f":"IF(G117<>0,1,IF(OR($Q117=\"\",$Q117=0),0,IF($R117=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H117))),$Q117)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q117-(100%-Q114))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G118<>0,1,IF(OR($Q118=\"\",$Q118=0),0,IF($R118=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H118))),$Q118)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q118/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G119<>0,1,IF(OR($Q119=\"\",$Q119=0),0,IF($R119=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H119))),$Q119)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q119-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q118/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,{"$f":"IF($R120=\"^\",IF(COUNTIF(Lists!$13:$13,H120)=1,0,1),0)","v":0},{"$f":"H111","v":"Банковские расходы"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H111","v":"Банковские расходы"},{"$f":"I120","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q112=Lists!$CE$17,\" авансирования\",IF($Q112=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q112=Lists!$CE$17,$Q112=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G121<>0,1,IF(OR($Q121=\"\",$Q121=0),0,IF($R121=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H121))),$Q121)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H99","v":"Банковские расходы"},null,null,null,{"$f":"K99","v":4},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z123:$CV123)","v":17486188.629178554},null,null,{"$f":"IF(AA$11=\"\",0,AA99)","v":0},0,0,0,5264.4140049792541,13572.317356587137,19176.273077377595,23803.880642925309,19575.778766489624,34016.694220082987,64031.424414273853,91278.129490556006,110556.73855016814,120866.59313718777,102592.33369734771,157364.90943447509,195260.94884930787,197509.01898408611,171606.15948414404,152755.48287414337,97503.499706900009,138041.09420755779,218782.11157424253,268919.67881000647,286013.9065957038,278435.19708913559,224066.19410723337,328090.85552063293,390804.39933242399,381232.33211904531,320731.50522968033,277299.1138964945,172393.18406095318,238279.92650922932,369467.75121655787,445101.5481141503,464795.56944971066,444808.00487424928,352323.1721776232,508339.12995317706,597247.57591294509,575190.13702979649,478210.50622994459,408815.01610174851,248380.8879340876,331732.16594977264,497598.24892465892,580531.29041210213,587585.98410003877,545615.55666432169,419704.27435717057,588395.38064073341,672451.86358940962,630423.6221150714,510514.90318821988,425429.08599018323,255257.45159410994,340810.68398009427,511216.02597014146,596418.69696516497,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM99)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K126)=0,$K126=0,$K126=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K126)))","v":"Расходы на эксплуатацию и ремонт"},null,null,{"$f":"MAX(K$15:K125)+1","v":5},{"$f":"K126","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z126:$CV126)","v":104917131.77507131},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q128,AA$2>$Q130),0,IF($X131>0,AA131,IF($Q132>0,$Q132*AA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q128,AB$2>$Q130),0,IF($X131>0,AB131,IF($Q132>0,$Q132*AB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q128,AC$2>$Q130),0,IF($X131>0,AC131,IF($Q132>0,$Q132*AC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q128,AD$2>$Q130),0,IF($X131>0,AD131,IF($Q132>0,$Q132*AD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q128,AE$2>$Q130),0,IF($X131>0,AE131,IF($Q132>0,$Q132*AE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":31586.484029875519},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q128,AF$2>$Q130),0,IF($X131>0,AF131,IF($Q132>0,$Q132*AF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":81433.904139522812},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q128,AG$2>$Q130),0,IF($X131>0,AG131,IF($Q132>0,$Q132*AG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":115057.63846426556},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q128,AH$2>$Q130),0,IF($X131>0,AH131,IF($Q132>0,$Q132*AH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":142823.28385755184},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q128,AI$2>$Q130),0,IF($X131>0,AI131,IF($Q132>0,$Q132*AI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":117454.67259893774},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q128,AJ$2>$Q130),0,IF($X131>0,AJ131,IF($Q132>0,$Q132*AJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":204100.16532049788},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q128,AK$2>$Q130),0,IF($X131>0,AK131,IF($Q132>0,$Q132*AK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":384188.54648564314},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q128,AL$2>$Q130),0,IF($X131>0,AL131,IF($Q132>0,$Q132*AL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":547668.77694333601},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q128,AM$2>$Q130),0,IF($X131>0,AM131,IF($Q132>0,$Q132*AM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":663340.43130100879},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q128,AN$2>$Q130),0,IF($X131>0,AN131,IF($Q132>0,$Q132*AN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":725199.5588231266},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q128,AO$2>$Q130),0,IF($X131>0,AO131,IF($Q132>0,$Q132*AO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":615554.00218408625},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q128,AP$2>$Q130),0,IF($X131>0,AP131,IF($Q132>0,$Q132*AP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":944189.45660685049},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q128,AQ$2>$Q130),0,IF($X131>0,AQ131,IF($Q132>0,$Q132*AQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1171565.693095847},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q128,AR$2>$Q130),0,IF($X131>0,AR131,IF($Q132>0,$Q132*AR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1185054.1139045167},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q128,AS$2>$Q130),0,IF($X131>0,AS131,IF($Q132>0,$Q132*AS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1029636.9569048642},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q128,AT$2>$Q130),0,IF($X131>0,AT131,IF($Q132>0,$Q132*AT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":916532.8972448603},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q128,AU$2>$Q130),0,IF($X131>0,AU131,IF($Q132>0,$Q132*AU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":585020.9982414},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q128,AV$2>$Q130),0,IF($X131>0,AV131,IF($Q132>0,$Q132*AV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":828246.56524534675},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q128,AW$2>$Q130),0,IF($X131>0,AW131,IF($Q132>0,$Q132*AW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1312692.6694454551},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q128,AX$2>$Q130),0,IF($X131>0,AX131,IF($Q132>0,$Q132*AX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1613518.0728600386},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q128,AY$2>$Q130),0,IF($X131>0,AY131,IF($Q132>0,$Q132*AY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1716083.4395742225},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q128,AZ$2>$Q130),0,IF($X131>0,AZ131,IF($Q132>0,$Q132*AZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1670611.1825348136},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q128,BA$2>$Q130),0,IF($X131>0,BA131,IF($Q132>0,$Q132*BA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1344397.1646434001},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q128,BB$2>$Q130),0,IF($X131>0,BB131,IF($Q132>0,$Q132*BB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1968545.1331237976},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q128,BC$2>$Q130),0,IF($X131>0,BC131,IF($Q132>0,$Q132*BC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2344826.3959945436},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q128,BD$2>$Q130),0,IF($X131>0,BD131,IF($Q132>0,$Q132*BD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2287393.9927142719},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q128,BE$2>$Q130),0,IF($X131>0,BE131,IF($Q132>0,$Q132*BE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1924389.0313780818},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q128,BF$2>$Q130),0,IF($X131>0,BF131,IF($Q132>0,$Q132*BF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1663794.6833789668},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q128,BG$2>$Q130),0,IF($X131>0,BG131,IF($Q132>0,$Q132*BG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1034359.104365719},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q128,BH$2>$Q130),0,IF($X131>0,BH131,IF($Q132>0,$Q132*BH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1429679.5590553759},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q128,BI$2>$Q130),0,IF($X131>0,BI131,IF($Q132>0,$Q132*BI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2216806.5072993468},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q128,BJ$2>$Q130),0,IF($X131>0,BJ131,IF($Q132>0,$Q132*BJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2670609.2886849018},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q128,BK$2>$Q130),0,IF($X131>0,BK131,IF($Q132>0,$Q132*BK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2788773.4166982635},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q128,BL$2>$Q130),0,IF($X131>0,BL131,IF($Q132>0,$Q132*BL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2668848.0292454953},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q128,BM$2>$Q130),0,IF($X131>0,BM131,IF($Q132>0,$Q132*BM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2113939.0330657391},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q128,BN$2>$Q130),0,IF($X131>0,BN131,IF($Q132>0,$Q132*BN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3050034.7797190621},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q128,BO$2>$Q130),0,IF($X131>0,BO131,IF($Q132>0,$Q132*BO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3583485.4554776703},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q128,BP$2>$Q130),0,IF($X131>0,BP131,IF($Q132>0,$Q132*BP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3451140.8221787787},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q128,BQ$2>$Q130),0,IF($X131>0,BQ131,IF($Q132>0,$Q132*BQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2869263.0373796676},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q128,BR$2>$Q130),0,IF($X131>0,BR131,IF($Q132>0,$Q132*BR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2452890.0966104907},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q128,BS$2>$Q130),0,IF($X131>0,BS131,IF($Q132>0,$Q132*BS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1490285.3276045255},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q128,BT$2>$Q130),0,IF($X131>0,BT131,IF($Q132>0,$Q132*BT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1990392.9956986357},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q128,BU$2>$Q130),0,IF($X131>0,BU131,IF($Q132>0,$Q132*BU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2985589.4935479532},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q128,BV$2>$Q130),0,IF($X131>0,BV131,IF($Q132>0,$Q132*BV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BV$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3483187.7424726128},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q128,BW$2>$Q130),0,IF($X131>0,BW131,IF($Q132>0,$Q132*BW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BW$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3525515.9046002324},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q128,BX$2>$Q130),0,IF($X131>0,BX131,IF($Q132>0,$Q132*BX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BX$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3273693.3399859304},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q128,BY$2>$Q130),0,IF($X131>0,BY131,IF($Q132>0,$Q132*BY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BY$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2518225.6461430229},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q128,BZ$2>$Q130),0,IF($X131>0,BZ131,IF($Q132>0,$Q132*BZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BZ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3530372.2838444002},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q128,CA$2>$Q130),0,IF($X131>0,CA131,IF($Q132>0,$Q132*CA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CA$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":4034711.1815364575},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q128,CB$2>$Q130),0,IF($X131>0,CB131,IF($Q132>0,$Q132*CB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CB$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3782541.7326904284},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q128,CC$2>$Q130),0,IF($X131>0,CC131,IF($Q132>0,$Q132*CC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CC$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3063089.419129319},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q128,CD$2>$Q130),0,IF($X131>0,CD131,IF($Q132>0,$Q132*CD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CD$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2552574.5159410993},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q128,CE$2>$Q130),0,IF($X131>0,CE131,IF($Q132>0,$Q132*CE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CE$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":1531544.7095646595},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q128,CF$2>$Q130),0,IF($X131>0,CF131,IF($Q132>0,$Q132*CF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CF$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":2044864.1038805656},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q128,CG$2>$Q130),0,IF($X131>0,CG131,IF($Q132>0,$Q132*CG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CG$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3067296.1558208484},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q128,CH$2>$Q130),0,IF($X131>0,CH131,IF($Q132>0,$Q132*CH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CH$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":3578512.1817909898},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q128,CI$2>$Q130),0,IF($X131>0,CI131,IF($Q132>0,$Q132*CI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CI$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q128,CJ$2>$Q130),0,IF($X131>0,CJ131,IF($Q132>0,$Q132*CJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CJ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q128,CK$2>$Q130),0,IF($X131>0,CK131,IF($Q132>0,$Q132*CK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CK$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q128,CL$2>$Q130),0,IF($X131>0,CL131,IF($Q132>0,$Q132*CL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CL$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q128,CM$2>$Q130),0,IF($X131>0,CM131,IF($Q132>0,$Q132*CM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CM$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q128,CN$2>$Q130),0,IF($X131>0,CN131,IF($Q132>0,$Q132*CN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CN$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q128,CO$2>$Q130),0,IF($X131>0,CO131,IF($Q132>0,$Q132*CO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CO$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q128,CP$2>$Q130),0,IF($X131>0,CP131,IF($Q132>0,$Q132*CP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CP$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q128,CQ$2>$Q130),0,IF($X131>0,CQ131,IF($Q132>0,$Q132*CQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CQ$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q128,CR$2>$Q130),0,IF($X131>0,CR131,IF($Q132>0,$Q132*CR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CR$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q128,CS$2>$Q130),0,IF($X131>0,CS131,IF($Q132>0,$Q132*CS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CS$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q128,CT$2>$Q130),0,IF($X131>0,CT131,IF($Q132>0,$Q132*CT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CT$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q128,CU$2>$Q130),0,IF($X131>0,CU131,IF($Q132>0,$Q132*CU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CU$2-$Q128)/IF($Q136=0,1,$Q136))),0)))))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*","2021-09-01","^",{"$f":"IF(G127<>0,1,IF(OR($Q127=\"\",$Q127=0),0,IF($R127=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H127))),$Q127)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,{"$f":"IF($R128=\"^\",IF(COUNTIF(Lists!$13:$13,H128)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на эксплуатацию и ремонт"},{"$f":"I127","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q127)=0,Q127=0,Q127=\"\"),1,SUMIFS($2:$2,$11:$11,Q127))","v":5},null,{"$f":"IF(G128<>0,1,IF(OR($Q128=\"\",$Q128=0),0,IF($R128=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H128))),$Q128)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q128-IF(OR(SUMIFS($2:$2,$11:$11,Q127)=0,Q127=0,Q127=\"\"),1,SUMIFS($2:$2,$11:$11,Q127)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G129<>0,1,IF(OR($Q129=\"\",$Q129=0),0,IF($R129=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H129))),$Q129)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на эксплуатацию и ремонт"},{"$f":"I129","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q129)=0,Q129=0,Q129=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q129))","v":60},null,{"$f":"IF(G130<>0,1,IF(OR($Q130=\"\",$Q130=0),0,IF($R130=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H130))),$Q130)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q130-IF(OR(SUMIFS($2:$2,$11:$11,Q129)=0,Q129=0,Q129=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q129)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,{"$f":"IF($R131=\"^\",IF(COUNTIF(Lists!$13:$13,H131)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на эксплуатацию и ремонт"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z131:$CV131,$Z131:$CV131,\">\"&0)=0,0,AVERAGEIFS($Z131:$CV131,$Z131:$CV131,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на эксплуатацию и ремонт"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.03,null,{"$f":"IF(G132<>0,1,IF(OR($Q132=\"\",$Q132=0),0,IF($R132=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H132))),$Q132)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,{"$f":"IF($R133=\"^\",IF(COUNTIF(Lists!$13:$13,H133)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$44","v":"Через прогрессию"},null,null,null,null,null,null,"*","геометрическая","^",{"$f":"IF(G133<>0,1,IF(OR($Q133=\"\",$Q133=0),0,IF($R133=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H133))),$Q133)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на эксплуатацию и ремонт"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",200000,null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на эксплуатацию и ремонт"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q133=Lists!$AB$16,M134,IF(Q133=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"*",1.1000000000000001,null,{"$f":"IF(G135<>0,1,IF(OR($Q135=\"\",$Q135=0),0,IF($R135=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H135))),$Q135)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,{"$f":"IF($R136=\"^\",IF(COUNTIF(Lists!$13:$13,H136)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на эксплуатацию и ремонт"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Mrkting!$I$47","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",3,null,{"$f":"IF(G136<>0,1,IF(OR($Q136=\"\",$Q136=0),0,IF($R136=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H136))),$Q136)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":137}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на эксплуатацию и ремонт"},null,null,null,{"$f":"K126","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z138:$CV138)","v":101338619.59328032},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AA$2-$Q128)/$Q148=INT((AA$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AA$2+1-$Q128)/$Q148=INT((AA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AA$2-$Q148,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q141*(IF(AA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q146))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AB$2-$Q128)/$Q148=INT((AB$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AB$2+1-$Q128)/$Q148=INT((AB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AB$2-$Q148,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q141*(IF(AB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q146))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AC$2-$Q128)/$Q148=INT((AC$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AC$2+1-$Q128)/$Q148=INT((AC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AC$2-$Q148,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q141*(IF(AC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q146))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AD$2-$Q128)/$Q148=INT((AD$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AD$2+1-$Q128)/$Q148=INT((AD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AD$2-$Q148,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q141*(IF(AD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q146))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AE$2-$Q128)/$Q148=INT((AE$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AE$2+1-$Q128)/$Q148=INT((AE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AE$2-$Q148,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q141*(IF(AE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q146))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AF$2-$Q128)/$Q148=INT((AF$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AF$2+1-$Q128)/$Q148=INT((AF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AF$2-$Q148,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q141*(IF(AF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q146))))))","v":31586.484029875519},{"$f":"IF(AG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AG$2-$Q128)/$Q148=INT((AG$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AG$2+1-$Q128)/$Q148=INT((AG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AG$2-$Q148,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q141*(IF(AG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q146))))))","v":81433.904139522812},{"$f":"IF(AH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AH$2-$Q128)/$Q148=INT((AH$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AH$2+1-$Q128)/$Q148=INT((AH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AH$2-$Q148,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q141*(IF(AH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q146))))))","v":115057.63846426556},{"$f":"IF(AI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AI$2-$Q128)/$Q148=INT((AI$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AI$2+1-$Q128)/$Q148=INT((AI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AI$2-$Q148,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q141*(IF(AI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q146))))))","v":142823.28385755184},{"$f":"IF(AJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AJ$2-$Q128)/$Q148=INT((AJ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AJ$2+1-$Q128)/$Q148=INT((AJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AJ$2-$Q148,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q141*(IF(AJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q146))))))","v":117454.67259893774},{"$f":"IF(AK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AK$2-$Q128)/$Q148=INT((AK$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AK$2+1-$Q128)/$Q148=INT((AK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AK$2-$Q148,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q141*(IF(AK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q146))))))","v":204100.16532049788},{"$f":"IF(AL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AL$2-$Q128)/$Q148=INT((AL$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AL$2+1-$Q128)/$Q148=INT((AL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AL$2-$Q148,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q141*(IF(AL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q146))))))","v":384188.54648564314},{"$f":"IF(AM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AM$2-$Q128)/$Q148=INT((AM$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AM$2+1-$Q128)/$Q148=INT((AM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AM$2-$Q148,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q141*(IF(AM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q146))))))","v":547668.77694333601},{"$f":"IF(AN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AN$2-$Q128)/$Q148=INT((AN$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AN$2+1-$Q128)/$Q148=INT((AN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AN$2-$Q148,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q141*(IF(AN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q146))))))","v":663340.43130100879},{"$f":"IF(AO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AO$2-$Q128)/$Q148=INT((AO$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AO$2+1-$Q128)/$Q148=INT((AO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AO$2-$Q148,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q141*(IF(AO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q146))))))","v":725199.5588231266},{"$f":"IF(AP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AP$2-$Q128)/$Q148=INT((AP$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AP$2+1-$Q128)/$Q148=INT((AP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AP$2-$Q148,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q141*(IF(AP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q146))))))","v":615554.00218408625},{"$f":"IF(AQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AQ$2-$Q128)/$Q148=INT((AQ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AQ$2+1-$Q128)/$Q148=INT((AQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AQ$2-$Q148,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q141*(IF(AQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q146))))))","v":944189.45660685049},{"$f":"IF(AR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AR$2-$Q128)/$Q148=INT((AR$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AR$2+1-$Q128)/$Q148=INT((AR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AR$2-$Q148,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q141*(IF(AR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q146))))))","v":1171565.693095847},{"$f":"IF(AS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AS$2-$Q128)/$Q148=INT((AS$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AS$2+1-$Q128)/$Q148=INT((AS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AS$2-$Q148,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q141*(IF(AS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q146))))))","v":1185054.1139045167},{"$f":"IF(AT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AT$2-$Q128)/$Q148=INT((AT$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AT$2+1-$Q128)/$Q148=INT((AT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AT$2-$Q148,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q141*(IF(AT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q146))))))","v":1029636.9569048642},{"$f":"IF(AU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AU$2-$Q128)/$Q148=INT((AU$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AU$2+1-$Q128)/$Q148=INT((AU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AU$2-$Q148,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q141*(IF(AU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q146))))))","v":916532.8972448603},{"$f":"IF(AV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AV$2-$Q128)/$Q148=INT((AV$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AV$2+1-$Q128)/$Q148=INT((AV$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AV$2-$Q148,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q141*(IF(AV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q146))))))","v":585020.9982414},{"$f":"IF(AW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AW$2-$Q128)/$Q148=INT((AW$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AW$2+1-$Q128)/$Q148=INT((AW$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AW$2-$Q148,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q141*(IF(AW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q146))))))","v":828246.56524534675},{"$f":"IF(AX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AX$2-$Q128)/$Q148=INT((AX$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AX$2+1-$Q128)/$Q148=INT((AX$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AX$2-$Q148,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q141*(IF(AX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q146))))))","v":1312692.6694454551},{"$f":"IF(AY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AY$2-$Q128)/$Q148=INT((AY$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AY$2+1-$Q128)/$Q148=INT((AY$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AY$2-$Q148,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q141*(IF(AY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q146))))))","v":1613518.0728600386},{"$f":"IF(AZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((AZ$2-$Q128)/$Q148=INT((AZ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AZ$2+1-$Q128)/$Q148=INT((AZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AZ$2-$Q148,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q141*(IF(AZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q146))))))","v":1716083.4395742225},{"$f":"IF(BA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BA$2-$Q128)/$Q148=INT((BA$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BA$2+1-$Q128)/$Q148=INT((BA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BA$2-$Q148,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q141*(IF(BA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q146))))))","v":1670611.1825348136},{"$f":"IF(BB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BB$2-$Q128)/$Q148=INT((BB$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BB$2+1-$Q128)/$Q148=INT((BB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BB$2-$Q148,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q141*(IF(BB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q146))))))","v":1344397.1646434001},{"$f":"IF(BC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BC$2-$Q128)/$Q148=INT((BC$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BC$2+1-$Q128)/$Q148=INT((BC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BC$2-$Q148,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q141*(IF(BC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q146))))))","v":1968545.1331237976},{"$f":"IF(BD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BD$2-$Q128)/$Q148=INT((BD$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BD$2+1-$Q128)/$Q148=INT((BD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BD$2-$Q148,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q141*(IF(BD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q146))))))","v":2344826.3959945436},{"$f":"IF(BE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BE$2-$Q128)/$Q148=INT((BE$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BE$2+1-$Q128)/$Q148=INT((BE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BE$2-$Q148,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q141*(IF(BE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q146))))))","v":2287393.9927142719},{"$f":"IF(BF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BF$2-$Q128)/$Q148=INT((BF$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BF$2+1-$Q128)/$Q148=INT((BF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BF$2-$Q148,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q141*(IF(BF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q146))))))","v":1924389.0313780818},{"$f":"IF(BG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BG$2-$Q128)/$Q148=INT((BG$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BG$2+1-$Q128)/$Q148=INT((BG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BG$2-$Q148,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q141*(IF(BG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q146))))))","v":1663794.6833789668},{"$f":"IF(BH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BH$2-$Q128)/$Q148=INT((BH$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BH$2+1-$Q128)/$Q148=INT((BH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BH$2-$Q148,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q141*(IF(BH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q146))))))","v":1034359.104365719},{"$f":"IF(BI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BI$2-$Q128)/$Q148=INT((BI$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BI$2+1-$Q128)/$Q148=INT((BI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BI$2-$Q148,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q141*(IF(BI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q146))))))","v":1429679.5590553759},{"$f":"IF(BJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BJ$2-$Q128)/$Q148=INT((BJ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BJ$2+1-$Q128)/$Q148=INT((BJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BJ$2-$Q148,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q141*(IF(BJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q146))))))","v":2216806.5072993468},{"$f":"IF(BK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BK$2-$Q128)/$Q148=INT((BK$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BK$2+1-$Q128)/$Q148=INT((BK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BK$2-$Q148,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q141*(IF(BK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q146))))))","v":2670609.2886849018},{"$f":"IF(BL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BL$2-$Q128)/$Q148=INT((BL$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BL$2+1-$Q128)/$Q148=INT((BL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BL$2-$Q148,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q141*(IF(BL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q146))))))","v":2788773.4166982635},{"$f":"IF(BM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BM$2-$Q128)/$Q148=INT((BM$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BM$2+1-$Q128)/$Q148=INT((BM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BM$2-$Q148,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q141*(IF(BM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q146))))))","v":2668848.0292454953},{"$f":"IF(BN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BN$2-$Q128)/$Q148=INT((BN$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BN$2+1-$Q128)/$Q148=INT((BN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BN$2-$Q148,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q141*(IF(BN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q146))))))","v":2113939.0330657391},{"$f":"IF(BO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BO$2-$Q128)/$Q148=INT((BO$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BO$2+1-$Q128)/$Q148=INT((BO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BO$2-$Q148,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q141*(IF(BO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q146))))))","v":3050034.7797190621},{"$f":"IF(BP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BP$2-$Q128)/$Q148=INT((BP$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BP$2+1-$Q128)/$Q148=INT((BP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BP$2-$Q148,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q141*(IF(BP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q146))))))","v":3583485.4554776703},{"$f":"IF(BQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BQ$2-$Q128)/$Q148=INT((BQ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BQ$2+1-$Q128)/$Q148=INT((BQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BQ$2-$Q148,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q141*(IF(BQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q146))))))","v":3451140.8221787787},{"$f":"IF(BR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BR$2-$Q128)/$Q148=INT((BR$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BR$2+1-$Q128)/$Q148=INT((BR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BR$2-$Q148,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q141*(IF(BR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q146))))))","v":2869263.0373796676},{"$f":"IF(BS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BS$2-$Q128)/$Q148=INT((BS$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BS$2+1-$Q128)/$Q148=INT((BS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BS$2-$Q148,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q141*(IF(BS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q146))))))","v":2452890.0966104907},{"$f":"IF(BT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BT$2-$Q128)/$Q148=INT((BT$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BT$2+1-$Q128)/$Q148=INT((BT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BT$2-$Q148,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q141*(IF(BT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q146))))))","v":1490285.3276045255},{"$f":"IF(BU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BU$2-$Q128)/$Q148=INT((BU$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BU$2+1-$Q128)/$Q148=INT((BU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BU$2-$Q148,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q141*(IF(BU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q146))))))","v":1990392.9956986357},{"$f":"IF(BV$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BV$2-$Q128)/$Q148=INT((BV$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BV$2+1-$Q128)/$Q148=INT((BV$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BV$2-$Q148,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q141*(IF(BV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q146))))))","v":2985589.4935479532},{"$f":"IF(BW$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BW$2-$Q128)/$Q148=INT((BW$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BW$2+1-$Q128)/$Q148=INT((BW$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BW$2-$Q148,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q141*(IF(BW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q146))))))","v":3483187.7424726128},{"$f":"IF(BX$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BX$2-$Q128)/$Q148=INT((BX$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BX$2+1-$Q128)/$Q148=INT((BX$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BX$2-$Q148,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q141*(IF(BX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q146))))))","v":3525515.9046002324},{"$f":"IF(BY$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BY$2-$Q128)/$Q148=INT((BY$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BY$2+1-$Q128)/$Q148=INT((BY$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BY$2-$Q148,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q141*(IF(BY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q146))))))","v":3273693.3399859304},{"$f":"IF(BZ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((BZ$2-$Q128)/$Q148=INT((BZ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BZ$2+1-$Q128)/$Q148=INT((BZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BZ$2-$Q148,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q141*(IF(BZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q146))))))","v":2518225.6461430229},{"$f":"IF(CA$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CA$2-$Q128)/$Q148=INT((CA$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CA$2+1-$Q128)/$Q148=INT((CA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CA$2-$Q148,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q141*(IF(CA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q146))))))","v":3530372.2838444002},{"$f":"IF(CB$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CB$2-$Q128)/$Q148=INT((CB$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CB$2+1-$Q128)/$Q148=INT((CB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CB$2-$Q148,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q141*(IF(CB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q146))))))","v":4034711.1815364575},{"$f":"IF(CC$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CC$2-$Q128)/$Q148=INT((CC$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CC$2+1-$Q128)/$Q148=INT((CC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CC$2-$Q148,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q141*(IF(CC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q146))))))","v":3782541.7326904284},{"$f":"IF(CD$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CD$2-$Q128)/$Q148=INT((CD$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CD$2+1-$Q128)/$Q148=INT((CD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CD$2-$Q148,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q141*(IF(CD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q146))))))","v":3063089.419129319},{"$f":"IF(CE$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CE$2-$Q128)/$Q148=INT((CE$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CE$2+1-$Q128)/$Q148=INT((CE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CE$2-$Q148,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q141*(IF(CE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q146))))))","v":2552574.5159410993},{"$f":"IF(CF$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CF$2-$Q128)/$Q148=INT((CF$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CF$2+1-$Q128)/$Q148=INT((CF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CF$2-$Q148,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q141*(IF(CF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q146))))))","v":1531544.7095646595},{"$f":"IF(CG$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CG$2-$Q128)/$Q148=INT((CG$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CG$2+1-$Q128)/$Q148=INT((CG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CG$2-$Q148,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q141*(IF(CG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q146))))))","v":2044864.1038805656},{"$f":"IF(CH$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CH$2-$Q128)/$Q148=INT((CH$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CH$2+1-$Q128)/$Q148=INT((CH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CH$2-$Q148,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q141*(IF(CH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q146))))))","v":3067296.1558208484},{"$f":"IF(CI$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CI$2-$Q128)/$Q148=INT((CI$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CI$2+1-$Q128)/$Q148=INT((CI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CI$2-$Q148,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q141*(IF(CI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q146))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CJ$2-$Q128)/$Q148=INT((CJ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CJ$2+1-$Q128)/$Q148=INT((CJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CJ$2-$Q148,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q141*(IF(CJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q146))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CK$2-$Q128)/$Q148=INT((CK$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CK$2+1-$Q128)/$Q148=INT((CK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CK$2-$Q148,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q141*(IF(CK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q146))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CL$2-$Q128)/$Q148=INT((CL$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CL$2+1-$Q128)/$Q148=INT((CL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CL$2-$Q148,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q141*(IF(CL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q146))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CM$2-$Q128)/$Q148=INT((CM$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CM$2+1-$Q128)/$Q148=INT((CM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CM$2-$Q148,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q141*(IF(CM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q146))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CN$2-$Q128)/$Q148=INT((CN$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CN$2+1-$Q128)/$Q148=INT((CN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CN$2-$Q148,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q141*(IF(CN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q146))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CO$2-$Q128)/$Q148=INT((CO$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CO$2+1-$Q128)/$Q148=INT((CO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CO$2-$Q148,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q141*(IF(CO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q146))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CP$2-$Q128)/$Q148=INT((CP$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CP$2+1-$Q128)/$Q148=INT((CP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CP$2-$Q148,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q141*(IF(CP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q146))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CQ$2-$Q128)/$Q148=INT((CQ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CQ$2+1-$Q128)/$Q148=INT((CQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CQ$2-$Q148,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q141*(IF(CQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q146))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CR$2-$Q128)/$Q148=INT((CR$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CR$2+1-$Q128)/$Q148=INT((CR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CR$2-$Q148,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q141*(IF(CR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q146))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CS$2-$Q128)/$Q148=INT((CS$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CS$2+1-$Q128)/$Q148=INT((CS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CS$2-$Q148,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q141*(IF(CS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q146))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CT$2-$Q128)/$Q148=INT((CT$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CT$2+1-$Q128)/$Q148=INT((CT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CT$2-$Q148,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q141*(IF(CT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q146))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q139=Lists!$CE$17,IF((CU$2-$Q128)/$Q148=INT((CU$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CU$2+1-$Q128)/$Q148=INT((CU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CU$2-$Q148,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q141*(IF(CU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q146))))))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,{"$f":"IF($R139=\"^\",IF(COUNTIF(Lists!$13:$13,H139)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G139<>0,1,IF(OR($Q139=\"\",$Q139=0),0,IF($R139=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H139))),$Q139)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,{"$f":"IF($R140=\"^\",IF(COUNTIF(Lists!$13:$13,H140)=1,0,1),0)","v":0},{"$f":"H138","v":"Расходы на эксплуатацию и ремонт"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":141},null,null,null,null,null,{"$f":"IF($R141=\"^\",IF(COUNTIF(Lists!$13:$13,H141)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,{"$f":"IF(OR($Q139=Lists!$CE$17,$Q139=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G141<>0,1,IF(OR($Q141=\"\",$Q141=0),0,IF($R141=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H141))),$Q141)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,{"$f":"IF($R142=\"^\",IF(COUNTIF(Lists!$13:$13,H142)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q139=Lists!$CE$17,$Q139=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G142<>0,1,IF(OR($Q142=\"\",$Q142=0),0,IF($R142=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H142))),$Q142)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q142/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G143<>0,1,IF(OR($Q143=\"\",$Q143=0),0,IF($R143=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H143))),$Q143)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q143-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q142/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q141","v":1},null,{"$f":"IF(G144<>0,1,IF(OR($Q144=\"\",$Q144=0),0,IF($R144=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H144))),$Q144)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q144-(100%-Q141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":145},null,null,null,null,null,{"$f":"IF($R145=\"^\",IF(COUNTIF(Lists!$13:$13,H145)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q139=Lists!$CE$17,$Q139=Lists!$CE$18),\"\",\"*\")","v":"*"},30,null,{"$f":"IF(G145<>0,1,IF(OR($Q145=\"\",$Q145=0),0,IF($R145=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H145))),$Q145)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,{"$f":"IF($R146=\"^\",IF(COUNTIF(Lists!$13:$13,H146)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q145/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G146<>0,1,IF(OR($Q146=\"\",$Q146=0),0,IF($R146=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H146))),$Q146)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q146-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q145/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"H138","v":"Расходы на эксплуатацию и ремонт"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H138","v":"Расходы на эксплуатацию и ремонт"},{"$f":"I147","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q139=Lists!$CE$17,\" авансирования\",IF($Q139=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q139=Lists!$CE$17,$Q139=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G148<>0,1,IF(OR($Q148=\"\",$Q148=0),0,IF($R148=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H148))),$Q148)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150},null,null,null,null,null,{"$f":"IF($R150=\"^\",IF(COUNTIF(Lists!$13:$13,H150)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на эксплуатацию и ремонт"},null,null,null,{"$f":"K126","v":5},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z150:$CV150)","v":104917131.77507131},null,null,{"$f":"IF(AA$11=\"\",0,AA126)","v":0},0,0,0,31586.484029875519,81433.904139522812,115057.63846426556,142823.28385755184,117454.67259893774,204100.16532049788,384188.54648564314,547668.77694333601,663340.43130100879,725199.5588231266,615554.00218408625,944189.45660685049,1171565.693095847,1185054.1139045167,1029636.9569048642,916532.8972448603,585020.9982414,828246.56524534675,1312692.6694454551,1613518.0728600386,1716083.4395742225,1670611.1825348136,1344397.1646434001,1968545.1331237976,2344826.3959945436,2287393.9927142719,1924389.0313780818,1663794.6833789668,1034359.104365719,1429679.5590553759,2216806.5072993468,2670609.2886849018,2788773.4166982635,2668848.0292454953,2113939.0330657391,3050034.7797190621,3583485.4554776703,3451140.8221787787,2869263.0373796676,2452890.0966104907,1490285.3276045255,1990392.9956986357,2985589.4935479532,3483187.7424726128,3525515.9046002324,3273693.3399859304,2518225.6461430229,3530372.2838444002,4034711.1815364575,3782541.7326904284,3063089.419129319,2552574.5159410993,1531544.7095646595,2044864.1038805656,3067296.1558208484,3578512.1817909898,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM126)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":153},null,null,null,null,null,{"$f":"IF($R153=\"^\",IF(COUNTIF(Lists!$13:$13,H153)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K153)=0,$K153=0,$K153=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K153)))","v":"Расходы на банковскую гарантию (МСП)"},null,null,{"$f":"MAX(K$15:K152)+1","v":6},{"$f":"K153","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z153:$CV153)","v":18750000},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q155,AA$2>$Q157),0,IF($X158>0,AA158,IF($Q159>0,$Q159*AA$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AA$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AA$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q155,AB$2>$Q157),0,IF($X158>0,AB158,IF($Q159>0,$Q159*AB$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AB$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AB$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q155,AC$2>$Q157),0,IF($X158>0,AC158,IF($Q159>0,$Q159*AC$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AC$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AC$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q155,AD$2>$Q157),0,IF($X158>0,AD158,IF($Q159>0,$Q159*AD$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AD$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AD$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q155,AE$2>$Q157),0,IF($X158>0,AE158,IF($Q159>0,$Q159*AE$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AE$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AE$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q155,AF$2>$Q157),0,IF($X158>0,AF158,IF($Q159>0,$Q159*AF$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AF$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AF$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q155,AG$2>$Q157),0,IF($X158>0,AG158,IF($Q159>0,$Q159*AG$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AG$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AG$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q155,AH$2>$Q157),0,IF($X158>0,AH158,IF($Q159>0,$Q159*AH$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AH$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AH$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q155,AI$2>$Q157),0,IF($X158>0,AI158,IF($Q159>0,$Q159*AI$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AI$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AI$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q155,AJ$2>$Q157),0,IF($X158>0,AJ158,IF($Q159>0,$Q159*AJ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AJ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AJ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q155,AK$2>$Q157),0,IF($X158>0,AK158,IF($Q159>0,$Q159*AK$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AK$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AK$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q155,AL$2>$Q157),0,IF($X158>0,AL158,IF($Q159>0,$Q159*AL$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AL$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AL$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q155,AM$2>$Q157),0,IF($X158>0,AM158,IF($Q159>0,$Q159*AM$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AM$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AM$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q155,AN$2>$Q157),0,IF($X158>0,AN158,IF($Q159>0,$Q159*AN$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AN$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AN$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q155,AO$2>$Q157),0,IF($X158>0,AO158,IF($Q159>0,$Q159*AO$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AO$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AO$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q155,AP$2>$Q157),0,IF($X158>0,AP158,IF($Q159>0,$Q159*AP$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AP$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AP$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q155,AQ$2>$Q157),0,IF($X158>0,AQ158,IF($Q159>0,$Q159*AQ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AQ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AQ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q155,AR$2>$Q157),0,IF($X158>0,AR158,IF($Q159>0,$Q159*AR$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AR$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AR$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q155,AS$2>$Q157),0,IF($X158>0,AS158,IF($Q159>0,$Q159*AS$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AS$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AS$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q155,AT$2>$Q157),0,IF($X158>0,AT158,IF($Q159>0,$Q159*AT$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AT$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AT$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q155,AU$2>$Q157),0,IF($X158>0,AU158,IF($Q159>0,$Q159*AU$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AU$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AU$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q155,AV$2>$Q157),0,IF($X158>0,AV158,IF($Q159>0,$Q159*AV$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AV$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AV$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q155,AW$2>$Q157),0,IF($X158>0,AW158,IF($Q159>0,$Q159*AW$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AW$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AW$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q155,AX$2>$Q157),0,IF($X158>0,AX158,IF($Q159>0,$Q159*AX$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AX$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AX$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q155,AY$2>$Q157),0,IF($X158>0,AY158,IF($Q159>0,$Q159*AY$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AY$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AY$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q155,AZ$2>$Q157),0,IF($X158>0,AZ158,IF($Q159>0,$Q159*AZ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((AZ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((AZ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q155,BA$2>$Q157),0,IF($X158>0,BA158,IF($Q159>0,$Q159*BA$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BA$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BA$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q155,BB$2>$Q157),0,IF($X158>0,BB158,IF($Q159>0,$Q159*BB$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BB$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BB$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q155,BC$2>$Q157),0,IF($X158>0,BC158,IF($Q159>0,$Q159*BC$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BC$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BC$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q155,BD$2>$Q157),0,IF($X158>0,BD158,IF($Q159>0,$Q159*BD$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BD$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BD$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q155,BE$2>$Q157),0,IF($X158>0,BE158,IF($Q159>0,$Q159*BE$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BE$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BE$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q155,BF$2>$Q157),0,IF($X158>0,BF158,IF($Q159>0,$Q159*BF$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BF$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BF$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q155,BG$2>$Q157),0,IF($X158>0,BG158,IF($Q159>0,$Q159*BG$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BG$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BG$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q155,BH$2>$Q157),0,IF($X158>0,BH158,IF($Q159>0,$Q159*BH$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BH$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BH$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q155,BI$2>$Q157),0,IF($X158>0,BI158,IF($Q159>0,$Q159*BI$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BI$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BI$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q155,BJ$2>$Q157),0,IF($X158>0,BJ158,IF($Q159>0,$Q159*BJ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BJ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BJ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q155,BK$2>$Q157),0,IF($X158>0,BK158,IF($Q159>0,$Q159*BK$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BK$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BK$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q155,BL$2>$Q157),0,IF($X158>0,BL158,IF($Q159>0,$Q159*BL$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BL$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BL$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q155,BM$2>$Q157),0,IF($X158>0,BM158,IF($Q159>0,$Q159*BM$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BM$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BM$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q155,BN$2>$Q157),0,IF($X158>0,BN158,IF($Q159>0,$Q159*BN$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BN$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BN$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q155,BO$2>$Q157),0,IF($X158>0,BO158,IF($Q159>0,$Q159*BO$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BO$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BO$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q155,BP$2>$Q157),0,IF($X158>0,BP158,IF($Q159>0,$Q159*BP$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BP$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BP$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q155,BQ$2>$Q157),0,IF($X158>0,BQ158,IF($Q159>0,$Q159*BQ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BQ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BQ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q155,BR$2>$Q157),0,IF($X158>0,BR158,IF($Q159>0,$Q159*BR$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BR$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BR$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q155,BS$2>$Q157),0,IF($X158>0,BS158,IF($Q159>0,$Q159*BS$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BS$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BS$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q155,BT$2>$Q157),0,IF($X158>0,BT158,IF($Q159>0,$Q159*BT$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BT$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BT$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q155,BU$2>$Q157),0,IF($X158>0,BU158,IF($Q159>0,$Q159*BU$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BU$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BU$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q155,BV$2>$Q157),0,IF($X158>0,BV158,IF($Q159>0,$Q159*BV$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BV$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BV$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q155,BW$2>$Q157),0,IF($X158>0,BW158,IF($Q159>0,$Q159*BW$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BW$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BW$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q155,BX$2>$Q157),0,IF($X158>0,BX158,IF($Q159>0,$Q159*BX$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BX$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BX$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q155,BY$2>$Q157),0,IF($X158>0,BY158,IF($Q159>0,$Q159*BY$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BY$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BY$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q155,BZ$2>$Q157),0,IF($X158>0,BZ158,IF($Q159>0,$Q159*BZ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((BZ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((BZ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q155,CA$2>$Q157),0,IF($X158>0,CA158,IF($Q159>0,$Q159*CA$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CA$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CA$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q155,CB$2>$Q157),0,IF($X158>0,CB158,IF($Q159>0,$Q159*CB$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CB$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CB$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q155,CC$2>$Q157),0,IF($X158>0,CC158,IF($Q159>0,$Q159*CC$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CC$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CC$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q155,CD$2>$Q157),0,IF($X158>0,CD158,IF($Q159>0,$Q159*CD$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CD$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CD$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q155,CE$2>$Q157),0,IF($X158>0,CE158,IF($Q159>0,$Q159*CE$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CE$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CE$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q155,CF$2>$Q157),0,IF($X158>0,CF158,IF($Q159>0,$Q159*CF$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CF$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CF$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q155,CG$2>$Q157),0,IF($X158>0,CG158,IF($Q159>0,$Q159*CG$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CG$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CG$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q155,CH$2>$Q157),0,IF($X158>0,CH158,IF($Q159>0,$Q159*CH$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CH$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CH$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":312500},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q155,CI$2>$Q157),0,IF($X158>0,CI158,IF($Q159>0,$Q159*CI$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CI$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CI$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q155,CJ$2>$Q157),0,IF($X158>0,CJ158,IF($Q159>0,$Q159*CJ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CJ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CJ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q155,CK$2>$Q157),0,IF($X158>0,CK158,IF($Q159>0,$Q159*CK$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CK$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CK$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q155,CL$2>$Q157),0,IF($X158>0,CL158,IF($Q159>0,$Q159*CL$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CL$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CL$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q155,CM$2>$Q157),0,IF($X158>0,CM158,IF($Q159>0,$Q159*CM$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CM$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CM$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q155,CN$2>$Q157),0,IF($X158>0,CN158,IF($Q159>0,$Q159*CN$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CN$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CN$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q155,CO$2>$Q157),0,IF($X158>0,CO158,IF($Q159>0,$Q159*CO$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CO$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CO$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q155,CP$2>$Q157),0,IF($X158>0,CP158,IF($Q159>0,$Q159*CP$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CP$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CP$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q155,CQ$2>$Q157),0,IF($X158>0,CQ158,IF($Q159>0,$Q159*CQ$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CQ$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CQ$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q155,CR$2>$Q157),0,IF($X158>0,CR158,IF($Q159>0,$Q159*CR$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CR$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CR$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q155,CS$2>$Q157),0,IF($X158>0,CS158,IF($Q159>0,$Q159*CS$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CS$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CS$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q155,CT$2>$Q157),0,IF($X158>0,CT158,IF($Q159>0,$Q159*CT$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CT$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CT$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q155,CU$2>$Q157),0,IF($X158>0,CU158,IF($Q159>0,$Q159*CU$16,IF($Q160=Lists!$AB$16,$Q161+$Q162*INT((CU$2-$Q155)/IF($Q163=0,1,$Q163)),IF($Q160=Lists!$AB$17,$Q161*POWER($Q162,INT((CU$2-$Q155)/IF($Q163=0,1,$Q163))),0)))))","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G154<>0,1,IF(OR($Q154=\"\",$Q154=0),0,IF($R154=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H154))),$Q154)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы на банковскую гарантию (МСП)"},{"$f":"I154","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q154)=0,Q154=0,Q154=\"\"),1,SUMIFS($2:$2,$11:$11,Q154))","v":1},null,{"$f":"IF(G155<>0,1,IF(OR($Q155=\"\",$Q155=0),0,IF($R155=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H155))),$Q155)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q155-IF(OR(SUMIFS($2:$2,$11:$11,Q154)=0,Q154=0,Q154=\"\"),1,SUMIFS($2:$2,$11:$11,Q154)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G156<>0,1,IF(OR($Q156=\"\",$Q156=0),0,IF($R156=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H156))),$Q156)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,null,{"$f":"IF($R157=\"^\",IF(COUNTIF(Lists!$13:$13,H157)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы на банковскую гарантию (МСП)"},{"$f":"I156","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q156)=0,Q156=0,Q156=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q156))","v":60},null,{"$f":"IF(G157<>0,1,IF(OR($Q157=\"\",$Q157=0),0,IF($R157=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H157))),$Q157)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q157-IF(OR(SUMIFS($2:$2,$11:$11,Q156)=0,Q156=0,Q156=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q156)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,{"$f":"IF($R158=\"^\",IF(COUNTIF(Lists!$13:$13,H158)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы на банковскую гарантию (МСП)"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z158:$CV158,$Z158:$CV158,\">\"&0)=0,0,AVERAGEIFS($Z158:$CV158,$Z158:$CV158,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":159},null,null,null,null,null,{"$f":"IF($R159=\"^\",IF(COUNTIF(Lists!$13:$13,H159)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы на банковскую гарантию (МСП)"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",null,null,{"$f":"IF(G159<>0,1,IF(OR($Q159=\"\",$Q159=0),0,IF($R159=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H159))),$Q159)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$44","v":"Через прогрессию"},null,null,null,null,null,null,"*","линейная","^",{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":161},null,null,null,null,null,{"$f":"IF($R161=\"^\",IF(COUNTIF(Lists!$13:$13,H161)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы на банковскую гарантию (МСП)"},{"$f":"I160","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",{"$f":"3%*125000000/12","v":312500},null,{"$f":"IF(G161<>0,1,IF(OR($Q161=\"\",$Q161=0),0,IF($R161=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H161))),$Q161)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":162},null,null,null,null,null,{"$f":"IF($R162=\"^\",IF(COUNTIF(Lists!$13:$13,H162)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы на банковскую гарантию (МСП)"},{"$f":"I160","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q160=Lists!$AB$16,M161,IF(Q160=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G162<>0,1,IF(OR($Q162=\"\",$Q162=0),0,IF($R162=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H162))),$Q162)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы на банковскую гарантию (МСП)"},{"$f":"I160","v":"Через прогрессию"},{"$f":"Mrkting!$I$47","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G163<>0,1,IF(OR($Q163=\"\",$Q163=0),0,IF($R163=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H163))),$Q163)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы на банковскую гарантию (МСП)"},null,null,null,{"$f":"K153","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z165:$CV165)","v":18750000},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AA$2-$Q155)/$Q175=INT((AA$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AA$2+1-$Q155)/$Q175=INT((AA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AA$2-$Q175,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q168*(IF(AA$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AB$2-$Q155)/$Q175=INT((AB$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AB$2+1-$Q155)/$Q175=INT((AB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AB$2-$Q175,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q168*(IF(AB$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AC$2-$Q155)/$Q175=INT((AC$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AC$2+1-$Q155)/$Q175=INT((AC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AC$2-$Q175,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q168*(IF(AC$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AD$2-$Q155)/$Q175=INT((AD$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AD$2+1-$Q155)/$Q175=INT((AD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AD$2-$Q175,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q168*(IF(AD$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AE$2-$Q155)/$Q175=INT((AE$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AE$2+1-$Q155)/$Q175=INT((AE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AE$2-$Q175,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q168*(IF(AE$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AF$2-$Q155)/$Q175=INT((AF$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AF$2+1-$Q155)/$Q175=INT((AF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AF$2-$Q175,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q168*(IF(AF$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AG$2-$Q155)/$Q175=INT((AG$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AG$2+1-$Q155)/$Q175=INT((AG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AG$2-$Q175,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q168*(IF(AG$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AH$2-$Q155)/$Q175=INT((AH$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AH$2+1-$Q155)/$Q175=INT((AH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AH$2-$Q175,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q168*(IF(AH$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AI$2-$Q155)/$Q175=INT((AI$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AI$2+1-$Q155)/$Q175=INT((AI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AI$2-$Q175,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q168*(IF(AI$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AJ$2-$Q155)/$Q175=INT((AJ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AJ$2+1-$Q155)/$Q175=INT((AJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AJ$2-$Q175,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q168*(IF(AJ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AK$2-$Q155)/$Q175=INT((AK$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AK$2+1-$Q155)/$Q175=INT((AK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AK$2-$Q175,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q168*(IF(AK$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AL$2-$Q155)/$Q175=INT((AL$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AL$2+1-$Q155)/$Q175=INT((AL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AL$2-$Q175,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q168*(IF(AL$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AM$2-$Q155)/$Q175=INT((AM$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AM$2+1-$Q155)/$Q175=INT((AM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AM$2-$Q175,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q168*(IF(AM$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AN$2-$Q155)/$Q175=INT((AN$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AN$2+1-$Q155)/$Q175=INT((AN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AN$2-$Q175,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q168*(IF(AN$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AO$2-$Q155)/$Q175=INT((AO$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AO$2+1-$Q155)/$Q175=INT((AO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AO$2-$Q175,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q168*(IF(AO$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AP$2-$Q155)/$Q175=INT((AP$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AP$2+1-$Q155)/$Q175=INT((AP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AP$2-$Q175,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q168*(IF(AP$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AQ$2-$Q155)/$Q175=INT((AQ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AQ$2+1-$Q155)/$Q175=INT((AQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AQ$2-$Q175,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q168*(IF(AQ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AR$2-$Q155)/$Q175=INT((AR$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AR$2+1-$Q155)/$Q175=INT((AR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AR$2-$Q175,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q168*(IF(AR$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AS$2-$Q155)/$Q175=INT((AS$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AS$2+1-$Q155)/$Q175=INT((AS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AS$2-$Q175,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q168*(IF(AS$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AT$2-$Q155)/$Q175=INT((AT$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AT$2+1-$Q155)/$Q175=INT((AT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AT$2-$Q175,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q168*(IF(AT$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AU$2-$Q155)/$Q175=INT((AU$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AU$2+1-$Q155)/$Q175=INT((AU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AU$2-$Q175,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q168*(IF(AU$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AV$2-$Q155)/$Q175=INT((AV$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AV$2+1-$Q155)/$Q175=INT((AV$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AV$2-$Q175,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q168*(IF(AV$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AW$2-$Q155)/$Q175=INT((AW$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AW$2+1-$Q155)/$Q175=INT((AW$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AW$2-$Q175,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q168*(IF(AW$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AX$2-$Q155)/$Q175=INT((AX$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AX$2+1-$Q155)/$Q175=INT((AX$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AX$2-$Q175,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q168*(IF(AX$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AY$2-$Q155)/$Q175=INT((AY$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AY$2+1-$Q155)/$Q175=INT((AY$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AY$2-$Q175,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q168*(IF(AY$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT(-$Q173))))))","v":312500},{"$f":"IF(AZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((AZ$2-$Q155)/$Q175=INT((AZ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AZ$2+1-$Q155)/$Q175=INT((AZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AZ$2-$Q175,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q168*(IF(AZ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BA$2-$Q155)/$Q175=INT((BA$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BA$2+1-$Q155)/$Q175=INT((BA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BA$2-$Q175,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q168*(IF(BA$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BB$2-$Q155)/$Q175=INT((BB$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BB$2+1-$Q155)/$Q175=INT((BB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BB$2-$Q175,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q168*(IF(BB$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BC$2-$Q155)/$Q175=INT((BC$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BC$2+1-$Q155)/$Q175=INT((BC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BC$2-$Q175,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q168*(IF(BC$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BD$2-$Q155)/$Q175=INT((BD$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BD$2+1-$Q155)/$Q175=INT((BD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BD$2-$Q175,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q168*(IF(BD$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BE$2-$Q155)/$Q175=INT((BE$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BE$2+1-$Q155)/$Q175=INT((BE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BE$2-$Q175,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q168*(IF(BE$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BF$2-$Q155)/$Q175=INT((BF$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BF$2+1-$Q155)/$Q175=INT((BF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BF$2-$Q175,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q168*(IF(BF$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BG$2-$Q155)/$Q175=INT((BG$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BG$2+1-$Q155)/$Q175=INT((BG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BG$2-$Q175,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q168*(IF(BG$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BH$2-$Q155)/$Q175=INT((BH$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BH$2+1-$Q155)/$Q175=INT((BH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BH$2-$Q175,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q168*(IF(BH$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BI$2-$Q155)/$Q175=INT((BI$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BI$2+1-$Q155)/$Q175=INT((BI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BI$2-$Q175,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q168*(IF(BI$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BJ$2-$Q155)/$Q175=INT((BJ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BJ$2+1-$Q155)/$Q175=INT((BJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BJ$2-$Q175,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q168*(IF(BJ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BK$2-$Q155)/$Q175=INT((BK$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BK$2+1-$Q155)/$Q175=INT((BK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BK$2-$Q175,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q168*(IF(BK$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BL$2-$Q155)/$Q175=INT((BL$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BL$2+1-$Q155)/$Q175=INT((BL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BL$2-$Q175,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q168*(IF(BL$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BM$2-$Q155)/$Q175=INT((BM$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BM$2+1-$Q155)/$Q175=INT((BM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BM$2-$Q175,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q168*(IF(BM$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BN$2-$Q155)/$Q175=INT((BN$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BN$2+1-$Q155)/$Q175=INT((BN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BN$2-$Q175,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q168*(IF(BN$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BO$2-$Q155)/$Q175=INT((BO$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BO$2+1-$Q155)/$Q175=INT((BO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BO$2-$Q175,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q168*(IF(BO$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BP$2-$Q155)/$Q175=INT((BP$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BP$2+1-$Q155)/$Q175=INT((BP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BP$2-$Q175,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q168*(IF(BP$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BQ$2-$Q155)/$Q175=INT((BQ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BQ$2+1-$Q155)/$Q175=INT((BQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BQ$2-$Q175,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q168*(IF(BQ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BR$2-$Q155)/$Q175=INT((BR$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BR$2+1-$Q155)/$Q175=INT((BR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BR$2-$Q175,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q168*(IF(BR$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BS$2-$Q155)/$Q175=INT((BS$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BS$2+1-$Q155)/$Q175=INT((BS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BS$2-$Q175,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q168*(IF(BS$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BT$2-$Q155)/$Q175=INT((BT$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BT$2+1-$Q155)/$Q175=INT((BT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BT$2-$Q175,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q168*(IF(BT$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BU$2-$Q155)/$Q175=INT((BU$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BU$2+1-$Q155)/$Q175=INT((BU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BU$2-$Q175,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q168*(IF(BU$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BV$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BV$2-$Q155)/$Q175=INT((BV$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BV$2+1-$Q155)/$Q175=INT((BV$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BV$2-$Q175,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q168*(IF(BV$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BW$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BW$2-$Q155)/$Q175=INT((BW$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BW$2+1-$Q155)/$Q175=INT((BW$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BW$2-$Q175,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q168*(IF(BW$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BX$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BX$2-$Q155)/$Q175=INT((BX$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BX$2+1-$Q155)/$Q175=INT((BX$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BX$2-$Q175,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q168*(IF(BX$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BY$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BY$2-$Q155)/$Q175=INT((BY$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BY$2+1-$Q155)/$Q175=INT((BY$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BY$2-$Q175,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q168*(IF(BY$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT(-$Q173))))))","v":312500},{"$f":"IF(BZ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((BZ$2-$Q155)/$Q175=INT((BZ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BZ$2+1-$Q155)/$Q175=INT((BZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BZ$2-$Q175,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q168*(IF(BZ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT(-$Q173))))))","v":312500},{"$f":"IF(CA$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CA$2-$Q155)/$Q175=INT((CA$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CA$2+1-$Q155)/$Q175=INT((CA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CA$2-$Q175,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q168*(IF(CA$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT(-$Q173))))))","v":312500},{"$f":"IF(CB$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CB$2-$Q155)/$Q175=INT((CB$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CB$2+1-$Q155)/$Q175=INT((CB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CB$2-$Q175,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q168*(IF(CB$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT(-$Q173))))))","v":312500},{"$f":"IF(CC$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CC$2-$Q155)/$Q175=INT((CC$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CC$2+1-$Q155)/$Q175=INT((CC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CC$2-$Q175,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q168*(IF(CC$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT(-$Q173))))))","v":312500},{"$f":"IF(CD$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CD$2-$Q155)/$Q175=INT((CD$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CD$2+1-$Q155)/$Q175=INT((CD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CD$2-$Q175,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q168*(IF(CD$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT(-$Q173))))))","v":312500},{"$f":"IF(CE$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CE$2-$Q155)/$Q175=INT((CE$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CE$2+1-$Q155)/$Q175=INT((CE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CE$2-$Q175,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q168*(IF(CE$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT(-$Q173))))))","v":312500},{"$f":"IF(CF$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CF$2-$Q155)/$Q175=INT((CF$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CF$2+1-$Q155)/$Q175=INT((CF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CF$2-$Q175,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q168*(IF(CF$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT(-$Q173))))))","v":312500},{"$f":"IF(CG$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CG$2-$Q155)/$Q175=INT((CG$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CG$2+1-$Q155)/$Q175=INT((CG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CG$2-$Q175,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q168*(IF(CG$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT(-$Q173))))))","v":312500},{"$f":"IF(CH$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CH$2-$Q155)/$Q175=INT((CH$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CH$2+1-$Q155)/$Q175=INT((CH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CH$2-$Q175,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q168*(IF(CH$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT(-$Q173))))))","v":312500},{"$f":"IF(CI$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CI$2-$Q155)/$Q175=INT((CI$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CI$2+1-$Q155)/$Q175=INT((CI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CI$2-$Q175,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q168*(IF(CI$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT(-$Q173))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CJ$2-$Q155)/$Q175=INT((CJ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CJ$2+1-$Q155)/$Q175=INT((CJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CJ$2-$Q175,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q168*(IF(CJ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT(-$Q173))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CK$2-$Q155)/$Q175=INT((CK$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CK$2+1-$Q155)/$Q175=INT((CK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CK$2-$Q175,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q168*(IF(CK$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT(-$Q173))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CL$2-$Q155)/$Q175=INT((CL$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CL$2+1-$Q155)/$Q175=INT((CL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CL$2-$Q175,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q168*(IF(CL$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT(-$Q173))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CM$2-$Q155)/$Q175=INT((CM$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CM$2+1-$Q155)/$Q175=INT((CM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CM$2-$Q175,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q168*(IF(CM$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT(-$Q173))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CN$2-$Q155)/$Q175=INT((CN$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CN$2+1-$Q155)/$Q175=INT((CN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CN$2-$Q175,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q168*(IF(CN$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT(-$Q173))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CO$2-$Q155)/$Q175=INT((CO$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CO$2+1-$Q155)/$Q175=INT((CO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CO$2-$Q175,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q168*(IF(CO$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT(-$Q173))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CP$2-$Q155)/$Q175=INT((CP$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CP$2+1-$Q155)/$Q175=INT((CP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CP$2-$Q175,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q168*(IF(CP$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT(-$Q173))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CQ$2-$Q155)/$Q175=INT((CQ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CQ$2+1-$Q155)/$Q175=INT((CQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CQ$2-$Q175,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q168*(IF(CQ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT(-$Q173))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CR$2-$Q155)/$Q175=INT((CR$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CR$2+1-$Q155)/$Q175=INT((CR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CR$2-$Q175,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q168*(IF(CR$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT(-$Q173))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CS$2-$Q155)/$Q175=INT((CS$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CS$2+1-$Q155)/$Q175=INT((CS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CS$2-$Q175,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q168*(IF(CS$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT(-$Q173))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CT$2-$Q155)/$Q175=INT((CT$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CT$2+1-$Q155)/$Q175=INT((CT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CT$2-$Q175,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q168*(IF(CT$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT(-$Q173))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q166=Lists!$CE$17,IF((CU$2-$Q155)/$Q175=INT((CU$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CU$2+1-$Q155)/$Q175=INT((CU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CU$2-$Q175,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q168*(IF(CU$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT(-$Q173))))))","v":0}]
[{"$f":"ROW()","v":166},null,null,null,null,null,{"$f":"IF($R166=\"^\",IF(COUNTIF(Lists!$13:$13,H166)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G166<>0,1,IF(OR($Q166=\"\",$Q166=0),0,IF($R166=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H166))),$Q166)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":167},null,null,null,null,null,{"$f":"IF($R167=\"^\",IF(COUNTIF(Lists!$13:$13,H167)=1,0,1),0)","v":0},{"$f":"H165","v":"Расходы на банковскую гарантию (МСП)"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G168<>0,1,IF(OR($Q168=\"\",$Q168=0),0,IF($R168=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H168))),$Q168)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G169<>0,1,IF(OR($Q169=\"\",$Q169=0),0,IF($R169=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H169))),$Q169)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q169/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G170<>0,1,IF(OR($Q170=\"\",$Q170=0),0,IF($R170=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H170))),$Q170)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q170-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q169/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,{"$f":"IF($R171=\"^\",IF(COUNTIF(Lists!$13:$13,H171)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q168","v":1},null,{"$f":"IF(G171<>0,1,IF(OR($Q171=\"\",$Q171=0),0,IF($R171=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H171))),$Q171)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q171-(100%-Q168))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"\",\"*\")","v":"*"},null,null,{"$f":"IF(G172<>0,1,IF(OR($Q172=\"\",$Q172=0),0,IF($R172=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H172))),$Q172)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":173},null,null,null,null,null,{"$f":"IF($R173=\"^\",IF(COUNTIF(Lists!$13:$13,H173)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q172/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G173<>0,1,IF(OR($Q173=\"\",$Q173=0),0,IF($R173=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H173))),$Q173)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q173-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q172/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"H165","v":"Расходы на банковскую гарантию (МСП)"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":175},null,null,null,null,null,{"$f":"IF($R175=\"^\",IF(COUNTIF(Lists!$13:$13,H175)=1,0,1),0)","v":0},{"$f":"H165","v":"Расходы на банковскую гарантию (МСП)"},{"$f":"I174","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q166=Lists!$CE$17,\" авансирования\",IF($Q166=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q166=Lists!$CE$17,$Q166=Lists!$CE$18),\"*\",\"\")","v":""},null,null,{"$f":"IF(G175<>0,1,IF(OR($Q175=\"\",$Q175=0),0,IF($R175=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H175))),$Q175)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"H153","v":"Расходы на банковскую гарантию (МСП)"},null,null,null,{"$f":"K153","v":6},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z177:$CV177)","v":18750000},null,null,{"$f":"IF(AA$11=\"\",0,AA153)","v":312500},312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,312500,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM153)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":179},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K180)=0,$K180=0,$K180=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K180)))","v":"Постоянный расход - 7"},null,null,{"$f":"MAX(K$15:K179)+1","v":7},{"$f":"K180","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z180:$CV180)","v":0},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q182,AA$2>$Q184),0,IF($X185>0,AA185,IF($Q186>0,$Q186*AA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q182,AB$2>$Q184),0,IF($X185>0,AB185,IF($Q186>0,$Q186*AB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q182,AC$2>$Q184),0,IF($X185>0,AC185,IF($Q186>0,$Q186*AC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q182,AD$2>$Q184),0,IF($X185>0,AD185,IF($Q186>0,$Q186*AD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q182,AE$2>$Q184),0,IF($X185>0,AE185,IF($Q186>0,$Q186*AE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q182,AF$2>$Q184),0,IF($X185>0,AF185,IF($Q186>0,$Q186*AF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q182,AG$2>$Q184),0,IF($X185>0,AG185,IF($Q186>0,$Q186*AG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q182,AH$2>$Q184),0,IF($X185>0,AH185,IF($Q186>0,$Q186*AH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q182,AI$2>$Q184),0,IF($X185>0,AI185,IF($Q186>0,$Q186*AI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q182,AJ$2>$Q184),0,IF($X185>0,AJ185,IF($Q186>0,$Q186*AJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q182,AK$2>$Q184),0,IF($X185>0,AK185,IF($Q186>0,$Q186*AK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q182,AL$2>$Q184),0,IF($X185>0,AL185,IF($Q186>0,$Q186*AL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q182,AM$2>$Q184),0,IF($X185>0,AM185,IF($Q186>0,$Q186*AM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q182,AN$2>$Q184),0,IF($X185>0,AN185,IF($Q186>0,$Q186*AN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q182,AO$2>$Q184),0,IF($X185>0,AO185,IF($Q186>0,$Q186*AO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q182,AP$2>$Q184),0,IF($X185>0,AP185,IF($Q186>0,$Q186*AP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q182,AQ$2>$Q184),0,IF($X185>0,AQ185,IF($Q186>0,$Q186*AQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q182,AR$2>$Q184),0,IF($X185>0,AR185,IF($Q186>0,$Q186*AR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q182,AS$2>$Q184),0,IF($X185>0,AS185,IF($Q186>0,$Q186*AS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q182,AT$2>$Q184),0,IF($X185>0,AT185,IF($Q186>0,$Q186*AT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q182,AU$2>$Q184),0,IF($X185>0,AU185,IF($Q186>0,$Q186*AU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q182,AV$2>$Q184),0,IF($X185>0,AV185,IF($Q186>0,$Q186*AV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q182,AW$2>$Q184),0,IF($X185>0,AW185,IF($Q186>0,$Q186*AW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q182,AX$2>$Q184),0,IF($X185>0,AX185,IF($Q186>0,$Q186*AX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q182,AY$2>$Q184),0,IF($X185>0,AY185,IF($Q186>0,$Q186*AY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q182,AZ$2>$Q184),0,IF($X185>0,AZ185,IF($Q186>0,$Q186*AZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q182,BA$2>$Q184),0,IF($X185>0,BA185,IF($Q186>0,$Q186*BA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q182,BB$2>$Q184),0,IF($X185>0,BB185,IF($Q186>0,$Q186*BB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q182,BC$2>$Q184),0,IF($X185>0,BC185,IF($Q186>0,$Q186*BC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q182,BD$2>$Q184),0,IF($X185>0,BD185,IF($Q186>0,$Q186*BD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q182,BE$2>$Q184),0,IF($X185>0,BE185,IF($Q186>0,$Q186*BE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q182,BF$2>$Q184),0,IF($X185>0,BF185,IF($Q186>0,$Q186*BF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q182,BG$2>$Q184),0,IF($X185>0,BG185,IF($Q186>0,$Q186*BG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q182,BH$2>$Q184),0,IF($X185>0,BH185,IF($Q186>0,$Q186*BH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q182,BI$2>$Q184),0,IF($X185>0,BI185,IF($Q186>0,$Q186*BI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q182,BJ$2>$Q184),0,IF($X185>0,BJ185,IF($Q186>0,$Q186*BJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q182,BK$2>$Q184),0,IF($X185>0,BK185,IF($Q186>0,$Q186*BK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q182,BL$2>$Q184),0,IF($X185>0,BL185,IF($Q186>0,$Q186*BL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q182,BM$2>$Q184),0,IF($X185>0,BM185,IF($Q186>0,$Q186*BM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q182,BN$2>$Q184),0,IF($X185>0,BN185,IF($Q186>0,$Q186*BN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q182,BO$2>$Q184),0,IF($X185>0,BO185,IF($Q186>0,$Q186*BO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q182,BP$2>$Q184),0,IF($X185>0,BP185,IF($Q186>0,$Q186*BP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q182,BQ$2>$Q184),0,IF($X185>0,BQ185,IF($Q186>0,$Q186*BQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q182,BR$2>$Q184),0,IF($X185>0,BR185,IF($Q186>0,$Q186*BR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q182,BS$2>$Q184),0,IF($X185>0,BS185,IF($Q186>0,$Q186*BS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q182,BT$2>$Q184),0,IF($X185>0,BT185,IF($Q186>0,$Q186*BT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q182,BU$2>$Q184),0,IF($X185>0,BU185,IF($Q186>0,$Q186*BU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q182,BV$2>$Q184),0,IF($X185>0,BV185,IF($Q186>0,$Q186*BV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BV$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q182,BW$2>$Q184),0,IF($X185>0,BW185,IF($Q186>0,$Q186*BW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BW$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q182,BX$2>$Q184),0,IF($X185>0,BX185,IF($Q186>0,$Q186*BX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BX$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q182,BY$2>$Q184),0,IF($X185>0,BY185,IF($Q186>0,$Q186*BY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BY$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q182,BZ$2>$Q184),0,IF($X185>0,BZ185,IF($Q186>0,$Q186*BZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BZ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q182,CA$2>$Q184),0,IF($X185>0,CA185,IF($Q186>0,$Q186*CA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CA$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q182,CB$2>$Q184),0,IF($X185>0,CB185,IF($Q186>0,$Q186*CB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CB$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q182,CC$2>$Q184),0,IF($X185>0,CC185,IF($Q186>0,$Q186*CC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CC$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q182,CD$2>$Q184),0,IF($X185>0,CD185,IF($Q186>0,$Q186*CD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CD$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q182,CE$2>$Q184),0,IF($X185>0,CE185,IF($Q186>0,$Q186*CE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CE$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q182,CF$2>$Q184),0,IF($X185>0,CF185,IF($Q186>0,$Q186*CF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CF$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q182,CG$2>$Q184),0,IF($X185>0,CG185,IF($Q186>0,$Q186*CG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CG$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q182,CH$2>$Q184),0,IF($X185>0,CH185,IF($Q186>0,$Q186*CH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CH$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q182,CI$2>$Q184),0,IF($X185>0,CI185,IF($Q186>0,$Q186*CI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CI$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q182,CJ$2>$Q184),0,IF($X185>0,CJ185,IF($Q186>0,$Q186*CJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CJ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q182,CK$2>$Q184),0,IF($X185>0,CK185,IF($Q186>0,$Q186*CK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CK$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q182,CL$2>$Q184),0,IF($X185>0,CL185,IF($Q186>0,$Q186*CL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CL$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q182,CM$2>$Q184),0,IF($X185>0,CM185,IF($Q186>0,$Q186*CM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CM$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q182,CN$2>$Q184),0,IF($X185>0,CN185,IF($Q186>0,$Q186*CN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CN$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q182,CO$2>$Q184),0,IF($X185>0,CO185,IF($Q186>0,$Q186*CO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CO$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q182,CP$2>$Q184),0,IF($X185>0,CP185,IF($Q186>0,$Q186*CP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CP$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q182,CQ$2>$Q184),0,IF($X185>0,CQ185,IF($Q186>0,$Q186*CQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CQ$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q182,CR$2>$Q184),0,IF($X185>0,CR185,IF($Q186>0,$Q186*CR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CR$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q182,CS$2>$Q184),0,IF($X185>0,CS185,IF($Q186>0,$Q186*CS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CS$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q182,CT$2>$Q184),0,IF($X185>0,CT185,IF($Q186>0,$Q186*CT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CT$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q182,CU$2>$Q184),0,IF($X185>0,CU185,IF($Q186>0,$Q186*CU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CU$2-$Q182)/IF($Q190=0,1,$Q190))),0)))))","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$306","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":182},null,null,null,null,null,{"$f":"IF($R182=\"^\",IF(COUNTIF(Lists!$13:$13,H182)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I181","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q181)=0,Q181=0,Q181=\"\"),1,SUMIFS($2:$2,$11:$11,Q181))","v":1},null,{"$f":"IF(G182<>0,1,IF(OR($Q182=\"\",$Q182=0),0,IF($R182=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H182))),$Q182)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q182-IF(OR(SUMIFS($2:$2,$11:$11,Q181)=0,Q181=0,Q181=\"\"),1,SUMIFS($2:$2,$11:$11,Q181)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":183},null,null,null,null,null,{"$f":"IF($R183=\"^\",IF(COUNTIF(Lists!$13:$13,H183)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$308","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G183<>0,1,IF(OR($Q183=\"\",$Q183=0),0,IF($R183=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H183))),$Q183)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I183","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183))","v":60},null,{"$f":"IF(G184<>0,1,IF(OR($Q184=\"\",$Q184=0),0,IF($R184=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H184))),$Q184)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q184-IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"Mrkting!$I$43","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z185:$CV185,$Z185:$CV185,\">\"&0)=0,0,AVERAGEIFS($Z185:$CV185,$Z185:$CV185,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",null,null,{"$f":"IF(G186<>0,1,IF(OR($Q186=\"\",$Q186=0),0,IF($R186=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H186))),$Q186)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":187},null,null,null,null,null,{"$f":"IF($R187=\"^\",IF(COUNTIF(Lists!$13:$13,H187)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$44","v":"Через прогрессию"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G187<>0,1,IF(OR($Q187=\"\",$Q187=0),0,IF($R187=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H187))),$Q187)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":188},null,null,null,null,null,{"$f":"IF($R188=\"^\",IF(COUNTIF(Lists!$13:$13,H188)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Mrkting!$I$45","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"*",null,null,{"$f":"IF(G188<>0,1,IF(OR($Q188=\"\",$Q188=0),0,IF($R188=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H188))),$Q188)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":189},null,null,null,null,null,{"$f":"IF($R189=\"^\",IF(COUNTIF(Lists!$13:$13,H189)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Mrkting!$I$46","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q187=Lists!$AB$16,M188,IF(Q187=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"*",null,null,{"$f":"IF(G189<>0,1,IF(OR($Q189=\"\",$Q189=0),0,IF($R189=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H189))),$Q189)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Mrkting!$I$47","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G190<>0,1,IF(OR($Q190=\"\",$Q190=0),0,IF($R190=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H190))),$Q190)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},null,null,null,{"$f":"K180","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z192:$CV192)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AA$2-$Q182)/$Q202=INT((AA$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AA$2+1-$Q182)/$Q202=INT((AA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AA$2-$Q202,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q195*(IF(AA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT(-$Q200))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AB$2-$Q182)/$Q202=INT((AB$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AB$2+1-$Q182)/$Q202=INT((AB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AB$2-$Q202,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q195*(IF(AB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT(-$Q200))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AC$2-$Q182)/$Q202=INT((AC$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AC$2+1-$Q182)/$Q202=INT((AC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AC$2-$Q202,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q195*(IF(AC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT(-$Q200))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AD$2-$Q182)/$Q202=INT((AD$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AD$2+1-$Q182)/$Q202=INT((AD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AD$2-$Q202,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q195*(IF(AD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT(-$Q200))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AE$2-$Q182)/$Q202=INT((AE$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AE$2+1-$Q182)/$Q202=INT((AE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AE$2-$Q202,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q195*(IF(AE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT(-$Q200))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AF$2-$Q182)/$Q202=INT((AF$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AF$2+1-$Q182)/$Q202=INT((AF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AF$2-$Q202,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q195*(IF(AF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT(-$Q200))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AG$2-$Q182)/$Q202=INT((AG$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AG$2+1-$Q182)/$Q202=INT((AG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AG$2-$Q202,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q195*(IF(AG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT(-$Q200))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AH$2-$Q182)/$Q202=INT((AH$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AH$2+1-$Q182)/$Q202=INT((AH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AH$2-$Q202,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q195*(IF(AH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT(-$Q200))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AI$2-$Q182)/$Q202=INT((AI$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AI$2+1-$Q182)/$Q202=INT((AI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AI$2-$Q202,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q195*(IF(AI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT(-$Q200))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AJ$2-$Q182)/$Q202=INT((AJ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AJ$2+1-$Q182)/$Q202=INT((AJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AJ$2-$Q202,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q195*(IF(AJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AK$2-$Q182)/$Q202=INT((AK$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AK$2+1-$Q182)/$Q202=INT((AK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AK$2-$Q202,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q195*(IF(AK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT(-$Q200))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AL$2-$Q182)/$Q202=INT((AL$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AL$2+1-$Q182)/$Q202=INT((AL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AL$2-$Q202,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q195*(IF(AL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT(-$Q200))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AM$2-$Q182)/$Q202=INT((AM$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AM$2+1-$Q182)/$Q202=INT((AM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AM$2-$Q202,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q195*(IF(AM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT(-$Q200))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AN$2-$Q182)/$Q202=INT((AN$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AN$2+1-$Q182)/$Q202=INT((AN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AN$2-$Q202,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q195*(IF(AN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT(-$Q200))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AO$2-$Q182)/$Q202=INT((AO$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AO$2+1-$Q182)/$Q202=INT((AO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AO$2-$Q202,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q195*(IF(AO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT(-$Q200))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AP$2-$Q182)/$Q202=INT((AP$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AP$2+1-$Q182)/$Q202=INT((AP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AP$2-$Q202,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q195*(IF(AP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT(-$Q200))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AQ$2-$Q182)/$Q202=INT((AQ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AQ$2+1-$Q182)/$Q202=INT((AQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AQ$2-$Q202,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q195*(IF(AQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AR$2-$Q182)/$Q202=INT((AR$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AR$2+1-$Q182)/$Q202=INT((AR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AR$2-$Q202,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q195*(IF(AR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT(-$Q200))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AS$2-$Q182)/$Q202=INT((AS$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AS$2+1-$Q182)/$Q202=INT((AS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AS$2-$Q202,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q195*(IF(AS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT(-$Q200))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AT$2-$Q182)/$Q202=INT((AT$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AT$2+1-$Q182)/$Q202=INT((AT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AT$2-$Q202,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q195*(IF(AT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT(-$Q200))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AU$2-$Q182)/$Q202=INT((AU$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AU$2+1-$Q182)/$Q202=INT((AU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AU$2-$Q202,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q195*(IF(AU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT(-$Q200))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AV$2-$Q182)/$Q202=INT((AV$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AV$2+1-$Q182)/$Q202=INT((AV$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AV$2-$Q202,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q195*(IF(AV$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT(-$Q200))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AW$2-$Q182)/$Q202=INT((AW$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AW$2+1-$Q182)/$Q202=INT((AW$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AW$2-$Q202,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q195*(IF(AW$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT(-$Q200))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AX$2-$Q182)/$Q202=INT((AX$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AX$2+1-$Q182)/$Q202=INT((AX$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AX$2-$Q202,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q195*(IF(AX$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT(-$Q200))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AY$2-$Q182)/$Q202=INT((AY$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AY$2+1-$Q182)/$Q202=INT((AY$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AY$2-$Q202,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q195*(IF(AY$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT(-$Q200))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((AZ$2-$Q182)/$Q202=INT((AZ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AZ$2+1-$Q182)/$Q202=INT((AZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AZ$2-$Q202,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q195*(IF(AZ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BA$2-$Q182)/$Q202=INT((BA$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BA$2+1-$Q182)/$Q202=INT((BA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BA$2-$Q202,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q195*(IF(BA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT(-$Q200))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BB$2-$Q182)/$Q202=INT((BB$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BB$2+1-$Q182)/$Q202=INT((BB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BB$2-$Q202,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q195*(IF(BB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT(-$Q200))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BC$2-$Q182)/$Q202=INT((BC$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BC$2+1-$Q182)/$Q202=INT((BC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BC$2-$Q202,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q195*(IF(BC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT(-$Q200))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BD$2-$Q182)/$Q202=INT((BD$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BD$2+1-$Q182)/$Q202=INT((BD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BD$2-$Q202,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q195*(IF(BD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT(-$Q200))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BE$2-$Q182)/$Q202=INT((BE$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BE$2+1-$Q182)/$Q202=INT((BE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BE$2-$Q202,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q195*(IF(BE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT(-$Q200))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BF$2-$Q182)/$Q202=INT((BF$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BF$2+1-$Q182)/$Q202=INT((BF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BF$2-$Q202,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q195*(IF(BF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT(-$Q200))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BG$2-$Q182)/$Q202=INT((BG$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BG$2+1-$Q182)/$Q202=INT((BG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BG$2-$Q202,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q195*(IF(BG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT(-$Q200))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BH$2-$Q182)/$Q202=INT((BH$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BH$2+1-$Q182)/$Q202=INT((BH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BH$2-$Q202,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q195*(IF(BH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT(-$Q200))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BI$2-$Q182)/$Q202=INT((BI$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BI$2+1-$Q182)/$Q202=INT((BI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BI$2-$Q202,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q195*(IF(BI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT(-$Q200))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BJ$2-$Q182)/$Q202=INT((BJ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BJ$2+1-$Q182)/$Q202=INT((BJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BJ$2-$Q202,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q195*(IF(BJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BK$2-$Q182)/$Q202=INT((BK$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BK$2+1-$Q182)/$Q202=INT((BK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BK$2-$Q202,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q195*(IF(BK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT(-$Q200))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BL$2-$Q182)/$Q202=INT((BL$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BL$2+1-$Q182)/$Q202=INT((BL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BL$2-$Q202,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q195*(IF(BL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT(-$Q200))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BM$2-$Q182)/$Q202=INT((BM$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BM$2+1-$Q182)/$Q202=INT((BM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BM$2-$Q202,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q195*(IF(BM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT(-$Q200))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BN$2-$Q182)/$Q202=INT((BN$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BN$2+1-$Q182)/$Q202=INT((BN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BN$2-$Q202,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q195*(IF(BN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT(-$Q200))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BO$2-$Q182)/$Q202=INT((BO$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BO$2+1-$Q182)/$Q202=INT((BO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BO$2-$Q202,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q195*(IF(BO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT(-$Q200))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BP$2-$Q182)/$Q202=INT((BP$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BP$2+1-$Q182)/$Q202=INT((BP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BP$2-$Q202,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q195*(IF(BP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT(-$Q200))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BQ$2-$Q182)/$Q202=INT((BQ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BQ$2+1-$Q182)/$Q202=INT((BQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BQ$2-$Q202,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q195*(IF(BQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BR$2-$Q182)/$Q202=INT((BR$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BR$2+1-$Q182)/$Q202=INT((BR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BR$2-$Q202,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q195*(IF(BR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT(-$Q200))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BS$2-$Q182)/$Q202=INT((BS$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BS$2+1-$Q182)/$Q202=INT((BS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BS$2-$Q202,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q195*(IF(BS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT(-$Q200))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BT$2-$Q182)/$Q202=INT((BT$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BT$2+1-$Q182)/$Q202=INT((BT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BT$2-$Q202,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q195*(IF(BT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT(-$Q200))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BU$2-$Q182)/$Q202=INT((BU$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BU$2+1-$Q182)/$Q202=INT((BU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BU$2-$Q202,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q195*(IF(BU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT(-$Q200))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BV$2-$Q182)/$Q202=INT((BV$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BV$2+1-$Q182)/$Q202=INT((BV$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BV$2-$Q202,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q195*(IF(BV$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT(-$Q200))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BW$2-$Q182)/$Q202=INT((BW$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BW$2+1-$Q182)/$Q202=INT((BW$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BW$2-$Q202,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q195*(IF(BW$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT(-$Q200))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BX$2-$Q182)/$Q202=INT((BX$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BX$2+1-$Q182)/$Q202=INT((BX$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BX$2-$Q202,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q195*(IF(BX$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT(-$Q200))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BY$2-$Q182)/$Q202=INT((BY$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BY$2+1-$Q182)/$Q202=INT((BY$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BY$2-$Q202,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q195*(IF(BY$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT(-$Q200))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((BZ$2-$Q182)/$Q202=INT((BZ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BZ$2+1-$Q182)/$Q202=INT((BZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BZ$2-$Q202,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q195*(IF(BZ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT(-$Q200))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CA$2-$Q182)/$Q202=INT((CA$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CA$2+1-$Q182)/$Q202=INT((CA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CA$2-$Q202,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q195*(IF(CA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT(-$Q200))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CB$2-$Q182)/$Q202=INT((CB$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CB$2+1-$Q182)/$Q202=INT((CB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CB$2-$Q202,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q195*(IF(CB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT(-$Q200))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CC$2-$Q182)/$Q202=INT((CC$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CC$2+1-$Q182)/$Q202=INT((CC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CC$2-$Q202,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q195*(IF(CC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT(-$Q200))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CD$2-$Q182)/$Q202=INT((CD$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CD$2+1-$Q182)/$Q202=INT((CD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CD$2-$Q202,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q195*(IF(CD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT(-$Q200))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CE$2-$Q182)/$Q202=INT((CE$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CE$2+1-$Q182)/$Q202=INT((CE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CE$2-$Q202,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q195*(IF(CE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT(-$Q200))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CF$2-$Q182)/$Q202=INT((CF$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CF$2+1-$Q182)/$Q202=INT((CF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CF$2-$Q202,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q195*(IF(CF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT(-$Q200))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CG$2-$Q182)/$Q202=INT((CG$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CG$2+1-$Q182)/$Q202=INT((CG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CG$2-$Q202,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q195*(IF(CG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT(-$Q200))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CH$2-$Q182)/$Q202=INT((CH$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CH$2+1-$Q182)/$Q202=INT((CH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CH$2-$Q202,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q195*(IF(CH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT(-$Q200))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CI$2-$Q182)/$Q202=INT((CI$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CI$2+1-$Q182)/$Q202=INT((CI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CI$2-$Q202,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q195*(IF(CI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT(-$Q200))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CJ$2-$Q182)/$Q202=INT((CJ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CJ$2+1-$Q182)/$Q202=INT((CJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CJ$2-$Q202,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q195*(IF(CJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT(-$Q200))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CK$2-$Q182)/$Q202=INT((CK$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CK$2+1-$Q182)/$Q202=INT((CK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CK$2-$Q202,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q195*(IF(CK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT(-$Q200))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CL$2-$Q182)/$Q202=INT((CL$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CL$2+1-$Q182)/$Q202=INT((CL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CL$2-$Q202,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q195*(IF(CL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT(-$Q200))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CM$2-$Q182)/$Q202=INT((CM$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CM$2+1-$Q182)/$Q202=INT((CM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CM$2-$Q202,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q195*(IF(CM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT(-$Q200))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CN$2-$Q182)/$Q202=INT((CN$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CN$2+1-$Q182)/$Q202=INT((CN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CN$2-$Q202,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q195*(IF(CN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT(-$Q200))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CO$2-$Q182)/$Q202=INT((CO$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CO$2+1-$Q182)/$Q202=INT((CO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CO$2-$Q202,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q195*(IF(CO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT(-$Q200))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CP$2-$Q182)/$Q202=INT((CP$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CP$2+1-$Q182)/$Q202=INT((CP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CP$2-$Q202,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q195*(IF(CP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT(-$Q200))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CQ$2-$Q182)/$Q202=INT((CQ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CQ$2+1-$Q182)/$Q202=INT((CQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CQ$2-$Q202,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q195*(IF(CQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT(-$Q200))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CR$2-$Q182)/$Q202=INT((CR$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CR$2+1-$Q182)/$Q202=INT((CR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CR$2-$Q202,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q195*(IF(CR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT(-$Q200))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CS$2-$Q182)/$Q202=INT((CS$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CS$2+1-$Q182)/$Q202=INT((CS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CS$2-$Q202,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q195*(IF(CS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT(-$Q200))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CT$2-$Q182)/$Q202=INT((CT$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CT$2+1-$Q182)/$Q202=INT((CT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CT$2-$Q202,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q195*(IF(CT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT(-$Q200))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q193=Lists!$CE$17,IF((CU$2-$Q182)/$Q202=INT((CU$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CU$2+1-$Q182)/$Q202=INT((CU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CU$2-$Q202,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q195*(IF(CU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT(-$Q200))))))","v":0}]
[{"$f":"ROW()","v":193},null,null,null,null,null,{"$f":"IF($R193=\"^\",IF(COUNTIF(Lists!$13:$13,H193)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G193<>0,1,IF(OR($Q193=\"\",$Q193=0),0,IF($R193=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H193))),$Q193)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянный расход - 7"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$172","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G195<>0,1,IF(OR($Q195=\"\",$Q195=0),0,IF($R195=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H195))),$Q195)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$173","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G196<>0,1,IF(OR($Q196=\"\",$Q196=0),0,IF($R196=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H196))),$Q196)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$174","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q196/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G197<>0,1,IF(OR($Q197=\"\",$Q197=0),0,IF($R197=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H197))),$Q197)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q197-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q196/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$175","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,null,{"$f":"100%-Q195","v":1},null,{"$f":"IF(G198<>0,1,IF(OR($Q198=\"\",$Q198=0),0,IF($R198=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H198))),$Q198)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q198-(100%-Q195))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$176","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$173","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"\",\"*\")","v":"*"},null,null,{"$f":"IF(G199<>0,1,IF(OR($Q199=\"\",$Q199=0),0,IF($R199=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H199))),$Q199)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$177","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G200<>0,1,IF(OR($Q200=\"\",$Q200=0),0,IF($R200=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H200))),$Q200)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q200-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":201},null,null,null,null,null,{"$f":"IF($R201=\"^\",IF(COUNTIF(Lists!$13:$13,H201)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянный расход - 7"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":202},null,null,null,null,null,{"$f":"IF($R202=\"^\",IF(COUNTIF(Lists!$13:$13,H202)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянный расход - 7"},{"$f":"I201","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q193=Lists!$CE$17,\" авансирования\",IF($Q193=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q193=Lists!$CE$17,$Q193=Lists!$CE$18),\"*\",\"\")","v":""},null,null,{"$f":"IF(G202<>0,1,IF(OR($Q202=\"\",$Q202=0),0,IF($R202=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H202))),$Q202)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":203}]
[{"$f":"ROW()","v":204},null,null,null,null,null,{"$f":"IF($R204=\"^\",IF(COUNTIF(Lists!$13:$13,H204)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянный расход - 7"},null,null,null,{"$f":"K180","v":7},{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z204:$CV204)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM180)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":206},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Credits","index":13,"n_rows":79,"n_cols":99,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I38\")","v":"Credits"},null,null,{"$f":"INDIRECT(\"START!K38\")","v":"Источники финансирования и их условия"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99359)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99359)","v":0},{"$f":"SUM(T$15:T$99359)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры финансирования и инвестирования"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры финансирования и инвестирования"},"Ставка дисконтирования Учредителя",null,null,null,"%г",null,null,"*",0.15,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры финансирования и инвестирования"},"Средняя банковская ставка по депозиту",null,null,null,"%г",null,null,"*",4.2000000000000003E-2,null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"Инвестирование в капитал от Учредителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z20:$CV20)","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,AA23)","v":50000000},{"$f":"IF(AB$11=\"\",0,AB23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN23)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},{"$f":"Items!$BS$21","v":"Кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I21,Calc!$I:$I,\"\"))","v":241230740.14457172},null,null,{"$f":"IF(OR(AA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AA:AA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":109494004.24939108},{"$f":"IF(OR(AB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AB:AB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":64546544.075223953},{"$f":"IF(OR(AC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AC:AC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":36669769.610120088},{"$f":"IF(OR(AD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AD:AD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":24623688.922803879},{"$f":"IF(OR(AE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AE:AE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":2045510.0473820865},{"$f":"IF(OR(AF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AF:AF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1327615.8032344878},{"$f":"IF(OR(AG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AG:AG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1154112.6997019649},{"$f":"IF(OR(AH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AH:AH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1369494.7367141843},{"$f":"IF(OR(AI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AI:AI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AJ:AJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AK:AK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AL:AL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AM:AM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AN:AN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AO:AO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AP:AP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AQ:AQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AR:AR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AS:AS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AT:AT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AU:AU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AV:AV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AW:AW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AX:AX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AY:AY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AZ:AZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BA:BA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BB:BB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BC:BC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BD:BD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BE:BE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BF:BF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BG:BG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BH:BH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BI:BI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BJ:BJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BK:BK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BL:BL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BM:BM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BN:BN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BO:BO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BP:BP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BQ:BQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BR:BR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BS:BS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BT:BT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BU:BU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BV:BV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BW:BW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BX:BX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BY:BY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BZ:BZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CA:CA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CB:CB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CC:CC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CD:CD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CE:CE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CF:CF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CG:CG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CH:CH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CI:CI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CJ:CJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CK:CK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CL:CL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CM:CM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CN:CN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CO:CO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CP:CP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CQ:CQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CR:CR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CS:CS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CT:CT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CU:CU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H20","v":"Инвестирование в капитал от Учредителей"},{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I22,Calc!$I:$I,\"\"))","v":89687261.63012822}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H20","v":"Инвестирование в капитал от Учредителей"},"Вносим вручную размеры финансирования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z23:$CV23)","v":50000000},"*",null,50000000]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},"Финансирование лимитированным кредитом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z26:$CV26)","v":200000000},null,null,{"$f":"IF(AA$11=\"\",0,AA29)","v":200000000},{"$f":"IF(AB$11=\"\",0,AB29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN29)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Items!$BS$26","v":"Свободный отриц. финпоток для кредиторов"},{"$f":"Items!$BS$28","v":"Кассовый разрыв проекта для кредиторов"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I27,Calc!$I:$I,\"\"))","v":191230740.14457172},null,null,{"$f":"IF(OR(AA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AA:AA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":59494004.249391079},{"$f":"IF(OR(AB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AB:AB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":64546544.075223953},{"$f":"IF(OR(AC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AC:AC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":36669769.610120088},{"$f":"IF(OR(AD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AD:AD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":24623688.922803879},{"$f":"IF(OR(AE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AE:AE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":2045510.0473820865},{"$f":"IF(OR(AF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AF:AF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1327615.8032344878},{"$f":"IF(OR(AG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AG:AG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1154112.6997019649},{"$f":"IF(OR(AH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AH:AH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1369494.7367141843},{"$f":"IF(OR(AI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AI:AI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AJ:AJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AK:AK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AL:AL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AM:AM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AN:AN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AO:AO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AP:AP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AQ:AQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AR:AR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AS:AS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AT:AT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AU:AU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AV:AV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AW:AW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AX:AX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AY:AY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AZ:AZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BA:BA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BB:BB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BC:BC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BD:BD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BE:BE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BF:BF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BG:BG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BH:BH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BI:BI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BJ:BJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BK:BK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BL:BL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BM:BM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BN:BN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BO:BO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BP:BP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BQ:BQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BR:BR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BS:BS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BT:BT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BU:BU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BV:BV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BW:BW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BX:BX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BY:BY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BZ:BZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CA:CA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CB:CB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CC:CC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CD:CD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CE:CE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CF:CF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CG:CG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CH:CH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CI:CI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CJ:CJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CK:CK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CL:CL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CM:CM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CN:CN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CO:CO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CP:CP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CQ:CQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CR:CR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CS:CS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CT:CT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CU:CU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H26","v":"Финансирование лимитированным кредитом"},{"$f":"KPI!$I$23","v":"NPV(Кредиторов)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I28,Calc!$I:$I,\"\"))","v":211904168.01659679}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H26","v":"Финансирование лимитированным кредитом"},"Вносим вручную размеры кредитования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":200000000},"*",null,200000000]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Финансирование лимитированным кредитом"},"Ставка по кредиту",null,null,null,"%г",null,null,"*",0.08,null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H30","v":"Финансирование лимитированным кредитом"},"Кол-во лет кредитования",null,null,null,"кол-во лет",null,null,"*",5,null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Финансирование лимитированным кредитом"},"Каникулы на возврат тела кредита",null,null,null,"кол-во мес.",null,null,"*",12,null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z35:$CV35)","v":200000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H35))","v":4166666.666666667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H35))","v":4166666.666666667},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H35))","v":4166666.666666667},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H35))","v":4166666.666666667},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H35))","v":4166666.666666667},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H35))","v":4166666.666666667},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H35))","v":4166666.6666666674},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H35))","v":4166666.666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H35))","v":4166666.6666666674},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H35))","v":4166666.666666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H35))","v":4166666.666666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H35))","v":4166666.666666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H35))","v":4166666.666666666},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H35))","v":4166666.666666666},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H35))","v":4166666.6666666656},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H35))","v":4166666.6666666656},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H35))","v":4166666.6666666651},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H35))","v":4166666.6666666651},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H35))","v":4166666.6666666646},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H35))","v":4166666.6666666642},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H35))","v":4166666.6666666637},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H35))","v":4166666.6666666642},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H35))","v":4166666.6666666646},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H35))","v":4166666.6666666651},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H35))","v":4166666.666666666},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H35))","v":4166666.6666666674},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H35))","v":4166666.6666666688},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H35))","v":4166666.6666666698},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H35))","v":4166666.6666666716},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H35))","v":4166666.6666666693},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H35))","v":4166666.6666666716},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H35))","v":4166666.6666666744},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H35))","v":4166666.6666666716},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H35))","v":4166666.6666666665},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H35))","v":4166666.6666666716},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H35))","v":4166666.6666666865},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z36:$CV36)","v":47333333.333333336},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H36))","v":1333333.3333333333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H36))","v":1305555.5555555557},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H36))","v":1277777.7777777778},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H36))","v":1250000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H36))","v":1222222.2222222222},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H36))","v":1194444.4444444443},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H36))","v":1166666.6666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H36))","v":1138888.888888889},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H36))","v":1111111.111111111},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H36))","v":1083333.3333333333},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H36))","v":1055555.5555555557},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H36))","v":1027777.7777777779},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H36))","v":1000000.0000000001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H36))","v":972222.22222222236},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H36))","v":944444.44444444473},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H36))","v":916666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H36))","v":888888.88888888899},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H36))","v":861111.11111111136},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H36))","v":833333.33333333349},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H36))","v":805555.55555555562},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H36))","v":777777.77777777775},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H36))","v":750000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H36))","v":722222.22222222225},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H36))","v":694444.44444444438},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H36))","v":666666.66666666651},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H36))","v":638888.88888888876},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H36))","v":611111.11111111101},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H36))","v":583333.33333333314},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H36))","v":555555.55555555527},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H36))","v":527777.77777777752},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H36))","v":499999.99999999971},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H36))","v":472222.22222222196},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H36))","v":444444.44444444421},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H36))","v":416666.66666666651},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H36))","v":388888.88888888876},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H36))","v":361111.11111111112},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H36))","v":333333.33333333331},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H36))","v":305555.55555555562},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H36))","v":277777.77777777787},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H36))","v":250000.00000000017},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H36))","v":222222.22222222248},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H36))","v":194444.44444444455},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H36))","v":166666.66666666686},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H36))","v":138888.88888888917},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H36))","v":111111.11111111124},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H36))","v":83333.333333333328},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H36))","v":55555.55555555562},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H36))","v":27777.777777777912},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H36))","v":0}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},"Финансирование остаточного кассового разрыва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z38:$CV38)","v":8333011.2057204135},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA926)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB926)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC926)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD926)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE926)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF926)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG926)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH926)","v":564073.47790510394},{"$f":"IF(AI$11=\"\",0,Calc!AI926)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ926)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK926)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL926)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM926)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN926)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO926)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP926)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ926)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR926)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS926)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT926)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU926)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV926)","v":6025946.3878881522},{"$f":"IF(AW$11=\"\",0,Calc!AW926)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX926)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY926)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ926)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA926)","v":1742991.3399271574},{"$f":"IF(BB$11=\"\",0,Calc!BB926)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC926)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD926)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE926)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF926)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG926)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH926)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI926)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ926)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK926)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL926)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM926)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN926)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO926)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP926)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ926)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR926)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS926)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT926)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU926)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV926)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW926)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX926)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY926)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ926)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA926)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB926)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC926)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD926)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE926)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF926)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG926)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH926)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI926)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ926)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK926)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL926)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM926)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN926)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO926)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP926)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ926)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR926)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS926)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT926)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU926)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Финансирование остаточного кассового разрыва"},{"$f":"Items!$BS$34","v":"Осаточный кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I39,Calc!$I:$I,\"\"))","v":6016545.1632563956}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Финансирование остаточного кассового разрыва"},"Ставка по овердрафту",null,null,null,"%г",null,null,"*",0.1,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"Calc!$H$928","v":"Возвраты овердрафта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z43:$CV43)","v":8333011.2057204135},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H43))","v":564073.47790510394},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H43))","v":2214237.8330402258},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H43))","v":3811708.5548479264},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H43))","v":1742991.3399271574},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H43))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"Calc!$H$936","v":"Оплата %% по овердрафту"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z44:$CV44)","v":170647.75805240625},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H44))","v":9401.2246317517329},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H44))","v":100432.43979813588},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H44))","v":31764.237957066041},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H44))","v":29049.855665452604},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H44))","v":0}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]

{"sheet":"PL","index":14,"n_rows":186,"n_cols":99,"rows_kept":186,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":""},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I39\")","v":"PL"},null,null,{"$f":"INDIRECT(\"START!K39\")","v":"Итоговый отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99236)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99236)","v":0},{"$f":"SUM(T$15:T$99236)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Rep!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2914364771.5297589},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AA$12))","v":45119818.662211969},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AB$12))","v":321959761.5515945},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AC$12))","v":618652652.29854012},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AD$12))","v":914661950.82496929},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AE$12))","v":1013970588.1924431},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":694386620.56012487},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AA$12))","v":10184590.877399722},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AB$12))","v":73895540.42087619},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AC$12))","v":144843083.08698964},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AD$12))","v":218419105.55864614},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AE$12))","v":247044300.61621314},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":186439746.13658649},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AA$12))","v":2753902.8976649381},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AB$12))","v":19946869.667588223},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AC$12))","v":39014077.95288977},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AD$12))","v":58705678.938318908},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AE$12))","v":66019216.680124655},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":676094615.68889832},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AA$12))","v":10026282.362489626},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AB$12))","v":72508474.314341173},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AC$12))","v":141542897.28072235},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AD$12))","v":212566596.73773977},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AE$12))","v":239450364.99360541},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$CV20,$Z$2:$CV$2,Periods!$Q$18),SUM($Z20:$CV20))","v":933472340.3295747},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AA$12))","v":15197574.250643153},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AB$12))","v":106810774.32491699},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AC$12))","v":201451576.87139004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AD$12))","v":292170058.98012447},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AE$12))","v":317842355.90250003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$CV21,$Z$2:$CV$2,Periods!$Q$18),SUM($Z21:$CV21))","v":353917285.09465772},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AA$12))","v":5803244.5682053948},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AB$12))","v":40713245.425635375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AC$12))","v":76616437.969722524},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AD$12))","v":110870607.13109441},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AE$12))","v":119913750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":70054163.719917014},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AA$12))","v":1154223.7058091287},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AB$12))","v":8084857.3982365141},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AC$12))","v":15184579.136825727},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AD$12))","v":21929903.479045644},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AE$12))","v":23700600},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X25-Rep!X25","v":0},null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":1460596158.5632939},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AA$12))","v":20736805.628590863},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AB$12))","v":152106141.26632655},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AC$12))","v":301489929.44737369},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AD$12))","v":459748285.32943553},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AE$12))","v":526514996.89156723},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Полумаски FFP1"},null,null,1,{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":386734502.05728751},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AA$12))","v":5508605.7765580639},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AB$12))","v":40304654.23184903},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AC$12))","v":79853381.794858724},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AD$12))","v":121744836.00797379},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AE$12))","v":139323024.24604791},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$CV27,$Z$2:$CV$2,Periods!$Q$18),SUM($Z27:$CV27))","v":38782565.428830683},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AA$12))","v":554438.05464861402},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AB$12))","v":4045237.7204208141},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AC$12))","v":8010789.1132851969},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AD$12))","v":12210616.921100585},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AE$12))","v":13961483.619375471},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":275727752.79897934},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AA$12))","v":3941821.7228315342},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AB$12))","v":28759941.325597003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AC$12))","v":56953346.327900521},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AD$12))","v":86812358.252128333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AE$12))","v":99260285.170521945},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":59927043.772327334},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AA$12))","v":856720.87966804963},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AB$12))","v":6250724.6557989465},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AC$12))","v":12378317.538680669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AD$12))","v":18867915.689093139},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AE$12))","v":21573365.009086534},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":11428568.826347731},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AA$12))","v":144633.01060396491},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AB$12))","v":1160548.8197325952},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AC$12))","v":2333576.9656062694},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AD$12))","v":3581733.4067395087},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AE$12))","v":4208076.6236653924},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":868571.23080242751},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AA$12))","v":10992.108805901333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AB$12))","v":88201.710299677216},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AC$12))","v":177351.84938607644},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AD$12))","v":272211.73891220271},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AE$12))","v":319813.82339856989},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Полумаски FFP2"},null,null,{"$f":"L26+1","v":2},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":135176668.35014307},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AA$12))","v":1910991.4333829307},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AB$12))","v":14063539.271122858},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AC$12))","v":27890572.093411367},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AD$12))","v":42541160.654413193},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AE$12))","v":48770404.897812709},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":20377904.859465476},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AA$12))","v":291323.84109117015},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AB$12))","v":2125529.0486630858},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AC$12))","v":4209187.7263594801},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AD$12))","v":6415944.5653533507},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AE$12))","v":7335919.6779983891},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":87354524.798955604},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AA$12))","v":1248825.9159432128},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AB$12))","v":9111563.7879766989},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AC$12))","v":18043640.706023663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AD$12))","v":27503405.895162523},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AE$12))","v":31447088.493849505},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":14338076.262390891},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AA$12))","v":204978.06224066394},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AB$12))","v":1495541.2643170953},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AC$12))","v":2961622.1608390114},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AD$12))","v":4514316.0255053686},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AE$12))","v":5161618.7494887505},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":12180448.35439693},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AA$12))","v":154148.34024896269},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AB$12))","v":1236900.715767635},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AC$12))","v":2487101.7659751042},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AD$12))","v":3817373.7624460589},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AE$12))","v":4484923.7699591694},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":925714.07493416662},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AA$12))","v":11715.273858921162},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AB$12))","v":94004.454398340255},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AC$12))","v":189019.73421410791},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AD$12))","v":290120.40594590048},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AE$12))","v":340854.2065168969},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Полумаски FFP3"},null,null,{"$f":"L33+1","v":3},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":276868142.00427008},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AA$12))","v":3937751.4192641564},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AB$12))","v":28841814.512722578},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AC$12))","v":57156152.985696748},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AD$12))","v":87147051.471272826},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AE$12))","v":99785371.615313768},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":21915202.04947773},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AA$12))","v":313635.42152503319},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AB$12))","v":2286202.5424058465},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AC$12))","v":4526929.7621112838},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AD$12))","v":6899719.3977494398},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AE$12))","v":7888714.9256861266},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":204368253.37876147},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AA$12))","v":2924779.0255399528},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AB$12))","v":21319776.993463829},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AC$12))","v":42215477.939116836},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AD$12))","v":64342715.113375708},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AE$12))","v":73565504.307265133},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":35731035.822788954},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AA$12))","v":511358.20954356849},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AB$12))","v":3727475.7839981327},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AC$12))","v":7380807.5842541698},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AD$12))","v":11249456.902636785},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AE$12))","v":12861937.342356296},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":13804508.134983186},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AA$12))","v":174701.4522821577},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AB$12))","v":1401820.8112033193},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AC$12))","v":2818715.334771784},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AD$12))","v":4326356.9307721993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AE$12))","v":5082913.6059537251},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1049142.6182587221},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AA$12))","v":13277.310373443983},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AB$12))","v":106538.38165145228},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AC$12))","v":214222.3654426556},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AD$12))","v":328803.12673868705},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AE$12))","v":386301.43405248318},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$19","v":"Полумаски FFP4"},null,null,{"$f":"L40+1","v":4},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":464865926.18866247},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AA$12))","v":6603022.5226224586},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AB$12))","v":48420774.44346787},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AC$12))","v":95967094.981897458},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AD$12))","v":146344347.5549823},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AE$12))","v":167530686.68569237},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":43196987.770117067},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AA$12))","v":616356.86280012457},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AB$12))","v":4504120.6174944686},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AC$12))","v":8921646.1029391699},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AD$12))","v":13601362.940117709},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AE$12))","v":15553501.246765595},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":359910239.74314958},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AA$12))","v":5135384.6114980439},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AB$12))","v":37527596.597740822},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AC$12))","v":74333696.71284537},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AD$12))","v":113324332.30443487},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AE$12))","v":129589229.51663049},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":43208438.006188706},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AA$12))","v":616520.24066390051},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AB$12))","v":4505314.5258438168},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AC$12))","v":8924010.9658451192},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AD$12))","v":13604968.256705737},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AE$12))","v":15557624.017130133},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":17240019.209300265},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AA$12))","v":218179.18927545485},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AB$12))","v":1750690.2438557292},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AC$12))","v":3520205.5764570688},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AD$12))","v":5403052.0945390342},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AE$12))","v":6347892.1051729778},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":1310241.4599068202},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AA$12))","v":16581.618384934569},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AB$12))","v":133052.45853303545},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AC$12))","v":267535.62381073734},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AD$12))","v":410631.95918496657},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AE$12))","v":482439.79999314621},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$20","v":"Маски медицинские"},null,null,{"$f":"L47+1","v":5},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":158381078.2544111},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AA$12))","v":2245726.5098173181},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AB$12))","v":16487360.098475263},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AC$12))","v":32686071.501122043},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AD$12))","v":49846114.803179994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AE$12))","v":57115805.341816485},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":6815337.7728387658},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AA$12))","v":97536.46488834027},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AB$12))","v":710978.73103980394},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AC$12))","v":1407815.2386206407},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AD$12))","v":2145721.4096089406},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AE$12))","v":2453285.9286810397},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":105189106.80207729},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AA$12))","v":1505394.7381925904},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AB$12))","v":10973369.21016616},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AC$12))","v":21728464.887394197},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AD$12))","v":33117436.882199612},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AE$12))","v":37864441.084124729},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":33745978.277078457},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AA$12))","v":482949.42012448143},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AB$12))","v":3520393.7959982371},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AC$12))","v":6970762.7184622725},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AD$12))","v":10624487.07471252},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AE$12))","v":12147385.267780947},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":11738527.325665973},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AA$12))","v":148555.65670251503},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AB$12))","v":1192024.4993225504},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AC$12))","v":2396866.7812685235},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AD$12))","v":3678874.9411328221},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AE$12))","v":4322205.4472395629},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":892128.07675061398},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AA$12))","v":11290.229909391142},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AB$12))","v":90593.861948513833},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AC$12))","v":182161.87537640784},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AD$12))","v":279594.49552609446},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AE$12))","v":328487.61399020674},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Маски гигиенические"},null,null,{"$f":"L54+1","v":6},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":38569841.708519712},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AA$12))","v":530707.96694593923},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AB$12))","v":3987998.7086889516},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AC$12))","v":7936656.0903873444},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AD$12))","v":12124774.83761348},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AE$12))","v":13989704.104883995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CV62,$Z$2:$CV$2,Periods!$Q$18),SUM($Z62:$CV62))","v":1202706.6657950762},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AA$12))","v":17212.317333236519},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AB$12))","v":125466.83488937716},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AC$12))","v":248437.98328599537},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AD$12))","v":378656.71934275422},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AE$12))","v":432932.810943713},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":18562783.553307757},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AA$12))","v":265657.89497516304},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AB$12))","v":1936476.9194410872},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AC$12))","v":3834434.9801283875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AD$12))","v":5844253.5674469899},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AE$12))","v":6681960.1913161287},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":5955172.6371314917},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AA$12))","v":85226.368257261434},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AB$12))","v":621245.96399968886},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AC$12))","v":1230134.5973756951},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AD$12))","v":1874909.4837727975},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AE$12))","v":2143656.2237260491},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":11941616.033722475},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AA$12))","v":151125.8237734928},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AB$12))","v":1212647.7605565044},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AC$12))","v":2438335.0646814737},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AD$12))","v":3742523.2965157414},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AE$12))","v":4396984.0881952634},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":907562.81856290833},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AA$12))","v":11485.562606785452},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AB$12))","v":92161.229802294358},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AC$12))","v":185313.46491579196},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AD$12))","v":284431.77053519641},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AE$12))","v":334170.79070284008},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X70-(X16-X25))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":1453768612.9664655},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AA$12))","v":24383013.033621103},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AB$12))","v":169853620.28526795},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AC$12))","v":317162722.85116643},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AD$12))","v":454913665.49553382},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AE$12))","v":487455591.30087602},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":307652118.5028373},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AA$12))","v":4675985.1008416563},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AB$12))","v":33590886.18902716},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AC$12))","v":64989701.29213091},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AD$12))","v":96674269.550672352},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AE$12))","v":107721276.37016524},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L71+1","v":2},{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":51263077.786443442},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AA$12))","v":842911.46428200754},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AB$12))","v":5883330.3964653704},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AC$12))","v":11123505.859478405},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AD$12))","v":16164518.283905709},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AE$12))","v":17248811.78231195},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L72+1","v":3},{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CV73,$Z$2:$CV$2,Periods!$Q$18),SUM($Z73:$CV73))","v":399226473.68462825},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AA$12))","v":6088530.9432254704},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AB$12))","v":43666659.801618576},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AC$12))","v":84386744.295025617},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AD$12))","v":125419545.26646698},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AE$12))","v":139664993.37829164},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L73+1","v":4},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":468606414.14091223},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AA$12))","v":8594551.7280206941},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AB$12))","v":58389999.881449133},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AC$12))","v":105484481.88949259},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AD$12))","v":145825711.42514217},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AE$12))","v":150311669.21680766},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":195536206.84024659},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AA$12))","v":3557518.0583880767},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AB$12))","v":24225885.327160113},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AC$12))","v":43930366.468600467},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AD$12))","v":61024492.327914417},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AE$12))","v":62797944.658183515},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":31484322.011397302},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AA$12))","v":623515.73886318947},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AB$12))","v":4096858.689547563},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AC$12))","v":7247923.0464383801},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AD$12))","v":9805128.6414321642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AE$12))","v":9710895.8951160051},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,{"$f":"Calc!H487","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M487","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X79-SUMIFS($X80:$X111,$J80:$J111,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":639045503.61605251},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AA$12))","v":11972733.674479168},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AB$12))","v":74944095.23127605},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AC$12))","v":138129517.95702502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AD$12))","v":198370214.43177},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AE$12))","v":215628942.3215023},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Calc!H488","v":"Прямые расходы"},{"$f":"Calc!I488","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M488","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X80-SUM($X81:$X87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":4830080},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AA$12))","v":258333.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AB$12))","v":851666.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AC$12))","v":1022000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AD$12))","v":1226400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AE$12))","v":1471680},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"Calc!H489","v":"Прямые расходы"},{"$f":"Calc!I489","v":"Прочие производственные расходы"},{"$f":"Calc!J489","v":"Полумаски FFP1"},null,{"$f":"Calc!L489","v":1},{"$f":"Calc!M489","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":1714080},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AB$12))","v":310000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AC$12))","v":372000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AD$12))","v":446400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AE$12))","v":535680},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Calc!H490","v":"Прямые расходы"},{"$f":"Calc!I490","v":"Прочие производственные расходы"},{"$f":"Calc!J490","v":"Полумаски FFP2"},null,{"$f":"Calc!L490","v":2},{"$f":"Calc!M490","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18),SUM($Z82:$CV82))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AA$12))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AB$12))","v":108333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AE$12))","v":187200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"Calc!H491","v":"Прямые расходы"},{"$f":"Calc!I491","v":"Прочие производственные расходы"},{"$f":"Calc!J491","v":"Полумаски FFP3"},null,{"$f":"Calc!L491","v":3},{"$f":"Calc!M491","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AA$12))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AB$12))","v":108333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AE$12))","v":187200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Calc!H492","v":"Прямые расходы"},{"$f":"Calc!I492","v":"Прочие производственные расходы"},{"$f":"Calc!J492","v":"Полумаски FFP4"},null,{"$f":"Calc!L492","v":4},{"$f":"Calc!M492","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AA$12))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AB$12))","v":108333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AE$12))","v":187200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"Calc!H493","v":"Прямые расходы"},{"$f":"Calc!I493","v":"Прочие производственные расходы"},{"$f":"Calc!J493","v":"Маски медицинские"},null,{"$f":"Calc!L493","v":5},{"$f":"Calc!M493","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AA$12))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AB$12))","v":108333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AE$12))","v":187200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"Calc!H494","v":"Прямые расходы"},{"$f":"Calc!I494","v":"Прочие производственные расходы"},{"$f":"Calc!J494","v":"Маски гигиенические"},null,{"$f":"Calc!L494","v":6},{"$f":"Calc!M494","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AA$12))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AB$12))","v":108333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AE$12))","v":187200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"Calc!H496","v":"Прямые расходы"},{"$f":"Calc!I496","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M496","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X88-SUM($X89:$X92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":133046541.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AA$12))","v":3180000.0000000009},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AB$12))","v":15767666.66666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AC$12))","v":28736000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AD$12))","v":41032875.000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AE$12))","v":44330000.000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"Calc!H497","v":"Прямые расходы"},{"$f":"Calc!I497","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J497","v":"Расходы на привлечение заказчиков"},null,{"$f":"Calc!L497","v":1},{"$f":"Calc!M497","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":107706250},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AA$12))","v":2281250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AB$12))","v":12487500.000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AC$12))","v":23287500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AD$12))","v":33500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AE$12))","v":36150000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"Calc!H498","v":"Прямые расходы"},{"$f":"Calc!I498","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J498","v":"Расходы на онлайн агрегаторы"},null,{"$f":"Calc!L498","v":2},{"$f":"Calc!M498","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":21009041.666666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AA$12))","v":359166.66666666674},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AB$12))","v":2338500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AC$12))","v":4498500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AD$12))","v":6582875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AE$12))","v":7230000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"Calc!H499","v":"Прямые расходы"},{"$f":"Calc!I499","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J499","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L499","v":3},{"$f":"Calc!M499","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":4331249.9999999991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AA$12))","v":539583.33333333326},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AB$12))","v":941666.66666666651},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AC$12))","v":949999.99999999988},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AD$12))","v":949999.99999999988},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AE$12))","v":949999.99999999988},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"Calc!H501","v":"Прямые расходы"},{"$f":"Calc!I501","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M501","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X97))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":5810589.6901349332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AA$12))","v":420693.33333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AB$12))","v":1277034.1333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AC$12))","v":1322578.4906666668},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AD$12))","v":1370212.5120533332},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AE$12))","v":1420071.2207482667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"Calc!H502","v":"Прямые расходы"},{"$f":"Calc!I502","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J502","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L502","v":1},{"$f":"Calc!M502","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":4923500.3316000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AA$12))","v":360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AB$12))","v":1090800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AC$12))","v":1123524},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AD$12))","v":1157229.72},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AE$12))","v":1191946.6116000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"Calc!H503","v":"Прямые расходы"},{"$f":"Calc!I503","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J503","v":"Соцсборы"},null,{"$f":"Calc!L503","v":0},{"$f":"Calc!M503","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CV95,$Z$2:$CV$2,Periods!$Q$18),SUM($Z95:$CV95))","v":374186.02520159993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AA$12))","v":27360},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AB$12))","v":82900.799999999988},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AC$12))","v":85387.823999999979},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AD$12))","v":87949.458719999995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AE$12))","v":90587.942481599996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"Calc!H504","v":"Прямые расходы"},{"$f":"Calc!I504","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J504","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L504","v":2},{"$f":"Calc!M504","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":512903.33333333349},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AA$12))","v":33333.333333333336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AB$12))","v":103333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AC$12))","v":113666.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AD$12))","v":125033.33333333337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AE$12))","v":137536.66666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"Calc!H506","v":"Прямые расходы"},{"$f":"Calc!I506","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M506","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X98-SUM($X99:$X105))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":447960791.66666675},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AA$12))","v":7451125.0000000019},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AB$12))","v":52030916.666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AC$12))","v":97341750},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AD$12))","v":140030000.00000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AE$12))","v":151107000.00000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"Calc!H507","v":"Прямые расходы"},{"$f":"Calc!I507","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J507","v":"Полумаски FFP1"},null,{"$f":"Calc!L507","v":1},{"$f":"Calc!M507","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CV99,$Z$2:$CV$2,Periods!$Q$18),SUM($Z99:$CV99))","v":29740135.546334714},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AA$12))","v":494680.49792531121},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AB$12))","v":3454334.7164591979},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AC$12))","v":6462522.8215767629},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AD$12))","v":9296597.5103734434},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AE$12))","v":10032000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"Calc!H508","v":"Прямые расходы"},{"$f":"Calc!I508","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J508","v":"Полумаски FFP2"},null,{"$f":"Calc!L508","v":2},{"$f":"Calc!M508","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":7435033.8865836803},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AA$12))","v":123670.12448132782},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AB$12))","v":863583.6791147996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AC$12))","v":1615630.7053941914},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AD$12))","v":2324149.3775933613},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AE$12))","v":2508000.0000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"Calc!H509","v":"Прямые расходы"},{"$f":"Calc!I509","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J509","v":"Полумаски FFP3"},null,{"$f":"Calc!L509","v":3},{"$f":"Calc!M509","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":16728826.244813278},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AA$12))","v":278257.78008298762},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AB$12))","v":1943063.2780082989},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AC$12))","v":3635169.0871369303},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AD$12))","v":5229336.0995850619},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AE$12))","v":5643000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"Calc!H510","v":"Прямые расходы"},{"$f":"Calc!I510","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J510","v":"Полумаски FFP4"},null,{"$f":"Calc!L510","v":4},{"$f":"Calc!M510","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":22305101.659751035},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AA$12))","v":371010.37344398344},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AB$12))","v":2590751.0373443984},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AC$12))","v":4846892.1161825731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AD$12))","v":6972448.1327800825},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AE$12))","v":7524000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"Calc!H511","v":"Прямые расходы"},{"$f":"Calc!I511","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J511","v":"Маски медицинские"},null,{"$f":"Calc!L511","v":5},{"$f":"Calc!M511","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":315988940.17980641},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AA$12))","v":5255980.2904564328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AB$12))","v":36702306.362378977},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AC$12))","v":68664304.979253128},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AD$12))","v":98776348.547717869},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AE$12))","v":106590000.00000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"Calc!H512","v":"Прямые расходы"},{"$f":"Calc!I512","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J512","v":"Маски гигиенические"},null,{"$f":"Calc!L512","v":6},{"$f":"Calc!M512","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":55762754.149377599},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AA$12))","v":927525.93360995874},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AB$12))","v":6476877.5933609968},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AC$12))","v":12117230.290456435},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AD$12))","v":17431120.33195021},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AE$12))","v":18810000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"Calc!H514","v":"Прямые расходы"},{"$f":"Calc!I514","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M514","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X106-SUM($X107:$X110))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":47397500.592584178},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AA$12))","v":662582.0078125},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AB$12))","v":5016811.097942709},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AC$12))","v":9707189.4663583301},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AD$12))","v":14710726.919716623},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AE$12))","v":17300191.100754011},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"Calc!H515","v":"Прямые расходы"},{"$f":"Calc!I515","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J515","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L515","v":1},{"$f":"Calc!M515","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":41620056.31281057},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AA$12))","v":526718.09895833337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AB$12))","v":4226435.345052084},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AC$12))","v":8498317.3479166664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AD$12))","v":13043798.252524739},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AE$12))","v":15324787.268358747},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"Calc!H516","v":"Прямые расходы"},{"$f":"Calc!I516","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J516","v":"Соцсборы"},null,{"$f":"Calc!L516","v":0},{"$f":"Calc!M516","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":3163124.2797736041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AA$12))","v":40030.575520833336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AB$12))","v":321209.08622395841},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AC$12))","v":645872.11844166659},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AD$12))","v":991328.66719188041},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AE$12))","v":1164683.8323952651},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"Calc!H517","v":"Прямые расходы"},{"$f":"Calc!I517","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J517","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L517","v":2},{"$f":"Calc!M517","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B109=Lists!$CU$24,SUMIFS($Z109:$CV109,$Z$2:$CV$2,Periods!$Q$18),SUM($Z109:$CV109))","v":2614320},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AA$12))","v":95833.333333333343},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AB$12))","v":469166.66666666669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AC$12))","v":563000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AD$12))","v":675600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AE$12))","v":810720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-($X70-$X79))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CV113,$Z$2:$CV$2,Periods!$Q$18),SUM($Z113:$CV113))","v":814723109.35041285},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AA$12))","v":12410279.359141935},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AB$12))","v":94909525.053991884},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AC$12))","v":179033204.89414141},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AD$12))","v":256543451.06376389},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AE$12))","v":271826648.97937369},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X115-SUMIFS($X116:$X142,$J116:$J142,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":326166317.2122131},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AA$12))","v":27192907.470054314},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AB$12))","v":45652020.189987019},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AC$12))","v":67530211.580676317},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AD$12))","v":89276709.855170414},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AE$12))","v":96514468.116325021},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X116-SUM($X117:$X124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":80528971.966079995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AA$12))","v":15168000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AB$12))","v":15623040},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AC$12))","v":16091731.199999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AD$12))","v":16574483.135999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AE$12))","v":17071717.630080003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)))","v":"Администрация"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":15799988.17056},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AA$12))","v":2975999.9999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AB$12))","v":3065279.9999999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AC$12))","v":3157238.4000000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AD$12))","v":3251955.5520000006},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AE$12))","v":3349514.2185600004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L118)))","v":"Служба главного инженера"},null,{"$f":"L117+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":33129007.454399999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AA$12))","v":6240000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AB$12))","v":6427200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AC$12))","v":6620016},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AD$12))","v":6818616.4800000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AE$12))","v":7023174.9743999997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)))","v":"Технический отдел"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$CV119,$Z$2:$CV$2,Periods!$Q$18),SUM($Z119:$CV119))","v":17838696.321600001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AA$12))","v":3360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AB$12))","v":3460800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AC$12))","v":3564624},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AD$12))","v":3671562.72},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AE$12))","v":3781709.6016000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Управленческие расходы"},{"$f":"I117","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)))","v":"Планово-диспетчерский отдел"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":3089917.0414199997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AA$12))","v":582000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AB$12))","v":599460},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AC$12))","v":617443.80000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AD$12))","v":635967.11400000006},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AE$12))","v":655046.12741999992},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)))","v":"Начальник производства СИЗ"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":4141125.9317999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AA$12))","v":780000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AB$12))","v":803400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AC$12))","v":827502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AD$12))","v":852327.06},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AE$12))","v":877896.87179999985},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"H118","v":"Управленческие расходы"},{"$f":"I119","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)))","v":"Заведующий складом"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CV122,$Z$2:$CV$2,Periods!$Q$18),SUM($Z122:$CV122))","v":2420965.92936},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AA$12))","v":456000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AB$12))","v":469680},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AC$12))","v":483770.40000000008},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AD$12))","v":498283.51199999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AE$12))","v":513232.01735999988},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H119","v":"Управленческие расходы"},{"$f":"I120","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)))","v":"Начальник цеха литья"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CV123,$Z$2:$CV$2,Periods!$Q$18),SUM($Z123:$CV123))","v":4109271.1169400001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AA$12))","v":774000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AB$12))","v":797220},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AC$12))","v":821136.60000000021},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AD$12))","v":845770.69800000021},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AE$12))","v":871143.81893999979},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CV125,$Z$2:$CV$2,Periods!$Q$18),SUM($Z125:$CV125))","v":6120201.8694220791},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AA$12))","v":1152768},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AB$12))","v":1187351.04},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AC$12))","v":1222971.5711999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AD$12))","v":1259660.7183359996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AE$12))","v":1297450.53988608},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":19374563.119627874},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AA$12))","v":4522085.4970328109},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AB$12))","v":3076112.5080420724},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AC$12))","v":3676323.1485785199},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AD$12))","v":4177304.4430865617},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AE$12))","v":3922737.5228879112},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)))","v":"Содержание мест локации персонала"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":6473315.1295806263},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AA$12))","v":549121.84859141556},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AB$12))","v":935562.33218548738},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AC$12))","v":1335522.0785678367},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AD$12))","v":1718690.059167942},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AE$12))","v":1934418.8110679446},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L128)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L127+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":3316549.5868710456},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AA$12))","v":1483413.5917936326},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AB$12))","v":574571.8641680968},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AC$12))","v":559900.60451317474},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AD$12))","v":496800.69511565781},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AE$12))","v":201862.83128048346},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)))","v":"Расходы на оргтехнику"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CV129,$Z$2:$CV$2,Periods!$Q$18),SUM($Z129:$CV129))","v":3740862.7950110203},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AA$12))","v":1737535.7706130771},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AB$12))","v":620850.17436041834},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AC$12))","v":610814.51400774322},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AD$12))","v":547188.00213193637},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AE$12))","v":224474.33389784579},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Управленческие расходы"},{"$f":"I127","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)))","v":"Канцелярские расходы"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$CV130,$Z$2:$CV$2,Periods!$Q$18),SUM($Z130:$CV130))","v":4217017.7961827712},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AA$12))","v":492178.57169557142},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AB$12))","v":653528.82312158996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AC$12))","v":843052.19377486757},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AD$12))","v":1050707.5955404327},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AE$12))","v":1177550.6120503098},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"H127","v":"Управленческие расходы"},{"$f":"I128","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L131)))","v":"Прочие расходы на персонал"},null,{"$f":"L130+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CV131,$Z$2:$CV$2,Periods!$Q$18),SUM($Z131:$CV131))","v":1626817.8119824149},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AA$12))","v":259835.71433911429},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AB$12))","v":291599.3142064804},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AC$12))","v":327033.75771489751},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AD$12))","v":363918.09113059426},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AE$12))","v":384430.93459132849},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X133-SUM($X134:$X141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$CV133,$Z$2:$CV$2,Periods!$Q$18),SUM($Z133:$CV133))","v":220142580.25708315},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AA$12))","v":6350053.9730215035},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AB$12))","v":25765516.641944945},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AC$12))","v":46539185.660897806},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AD$12))","v":67265261.557747856},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AE$12))","v":74222562.423471034},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L134)=0,$L134=0,$L134=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L134)))","v":"Коммунальные расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B134=Lists!$CU$24,SUMIFS($Z134:$CV134,$Z$2:$CV$2,Periods!$Q$18),SUM($Z134:$CV134))","v":87430943.145892769},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AA$12))","v":1353594.559866359},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AB$12))","v":9658792.8465478346},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AC$12))","v":18559579.5689562},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AD$12))","v":27439858.524749082},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AE$12))","v":30419117.645773295},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L135)))","v":"Юридические расходы"},null,{"$f":"L134+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":14571823.857648795},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AA$12))","v":225599.09331105981},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AB$12))","v":1609798.8077579723},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AC$12))","v":3093263.2614927008},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AD$12))","v":4573309.7541248472},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AE$12))","v":5069852.9409622159},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)))","v":"Расходы на лицензии, ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$CV136,$Z$2:$CV$2,Periods!$Q$18),SUM($Z136:$CV136))","v":512046.25},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AA$12))","v":66666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AB$12))","v":103333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AC$12))","v":108500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AD$12))","v":113925},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AE$12))","v":119621.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"H133","v":"Управленческие расходы"},{"$f":"I134","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)=0,$L137=0,$L137=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$CV137,$Z$2:$CV$2,Periods!$Q$18),SUM($Z137:$CV137))","v":14571823.857648795},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AA$12))","v":225599.09331105981},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AB$12))","v":1609798.8077579723},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AC$12))","v":3093263.2614927008},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AD$12))","v":4573309.7541248472},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AE$12))","v":5069852.9409622159},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H134","v":"Управленческие расходы"},{"$f":"I135","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)=0,$L138=0,$L138=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)))","v":"Расходы на эксплуатацию и ремонт"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$CV138,$Z$2:$CV$2,Periods!$Q$18),SUM($Z138:$CV138))","v":87430943.145892769},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AA$12))","v":1353594.559866359},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AB$12))","v":9658792.8465478346},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AC$12))","v":18559579.5689562},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AD$12))","v":27439858.524749082},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AE$12))","v":30419117.645773295},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H135","v":"Управленческие расходы"},{"$f":"I136","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)))","v":"Расходы на банковскую гарантию (МСП)"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CV139,$Z$2:$CV$2,Periods!$Q$18),SUM($Z139:$CV139))","v":15625000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AA$12))","v":3125000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AB$12))","v":3125000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AC$12))","v":3125000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AD$12))","v":3125000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AE$12))","v":3125000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H136","v":"Управленческие расходы"},{"$f":"I137","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$CV140,$Z$2:$CV$2,Periods!$Q$18),SUM($Z140:$CV140))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X144-(X113-X115))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B144=Lists!$CU$24,SUMIFS($Z144:$CV144,$Z$2:$CV$2,Periods!$Q$18),SUM($Z144:$CV144))","v":488556792.13819969},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AA$12))","v":-14782628.110912377},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AB$12))","v":49257504.86400485},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AC$12))","v":111502993.31346509},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AD$12))","v":167266741.20859343},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AE$12))","v":175312180.86304867},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X146-SUMIFS($X147:$X164,$J147:$J164,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$CV146,$Z$2:$CV$2,Periods!$Q$18),SUM($Z146:$CV146))","v":60496527.777777769},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AA$12))","v":9338498.5433915984},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AB$12))","v":12588495.349074924},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AC$12))","v":12745809.056526627},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AD$12))","v":12894383.113564344},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AE$12))","v":12929341.715220278},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X147-SUM($X148:$X158))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$CV147,$Z$2:$CV$2,Periods!$Q$18),SUM($Z147:$CV147))","v":58913194.44444447},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AA$12))","v":9302083.3333333358},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AB$12))","v":12402777.777777782},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AC$12))","v":12402777.777777782},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AD$12))","v":12402777.777777782},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AE$12))","v":12402777.777777782},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L148)))","v":"5*Двухручьевая линия производства масок"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$CV148,$Z$2:$CV$2,Periods!$Q$18),SUM($Z148:$CV148))","v":4750000.0000000019},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AA$12))","v":750000.00000000023},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AB$12))","v":1000000.0000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AC$12))","v":1000000.0000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AD$12))","v":1000000.0000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AE$12))","v":1000000.0000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L149)=0,$L149=0,$L149=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L149)))","v":"2*Скоростная линия производства масок"},null,{"$f":"L148+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B149=Lists!$CU$24,SUMIFS($Z149:$CV149,$Z$2:$CV$2,Periods!$Q$18),SUM($Z149:$CV149))","v":2506944.4444444445},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AA$12))","v":395833.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AB$12))","v":527777.77777777775},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AC$12))","v":527777.77777777775},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AD$12))","v":527777.77777777775},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AE$12))","v":527777.77777777775},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)))","v":"4*Упаковочная машина шир. 250"},null,{"$f":"L149+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B150=Lists!$CU$24,SUMIFS($Z150:$CV150,$Z$2:$CV$2,Periods!$Q$18),SUM($Z150:$CV150))","v":3958333.3333333344},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AA$12))","v":625000.00000000012},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AB$12))","v":833333.3333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AC$12))","v":833333.3333333336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AD$12))","v":833333.3333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AE$12))","v":833333.3333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"H147","v":"Амортизация"},{"$f":"I148","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)=0,$L151=0,$L151=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)))","v":"1*Упаковочная машина шир. 350"},null,{"$f":"L150+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$CV151,$Z$2:$CV$2,Periods!$Q$18),SUM($Z151:$CV151))","v":989583.3333333336},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AA$12))","v":156250.00000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AB$12))","v":208333.3333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AC$12))","v":208333.3333333334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AD$12))","v":208333.3333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AE$12))","v":208333.3333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L152)=0,$L152=0,$L152=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L152)))","v":"5*Машина пайки петель"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B152=Lists!$CU$24,SUMIFS($Z152:$CV152,$Z$2:$CV$2,Periods!$Q$18),SUM($Z152:$CV152))","v":5805555.5555555588},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AA$12))","v":916666.66666666698},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AB$12))","v":1222222.2222222227},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AC$12))","v":1222222.2222222227},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AD$12))","v":1222222.2222222227},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AE$12))","v":1222222.2222222227},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L153)=0,$L153=0,$L153=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L153)))","v":"1*Бобинорезка"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$CV153,$Z$2:$CV$2,Periods!$Q$18),SUM($Z153:$CV153))","v":791666.66666666674},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AA$12))","v":125000.00000000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AB$12))","v":166666.66666666669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AC$12))","v":166666.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AD$12))","v":166666.66666666669},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AE$12))","v":166666.66666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L154)=0,$L154=0,$L154=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L154)))","v":"2*ПСР"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B154=Lists!$CU$24,SUMIFS($Z154:$CV154,$Z$2:$CV$2,Periods!$Q$18),SUM($Z154:$CV154))","v":4750000.0000000019},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AA$12))","v":750000.00000000023},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AB$12))","v":1000000.0000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AC$12))","v":1000000.0000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AD$12))","v":1000000.0000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AE$12))","v":1000000.0000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L155)=0,$L155=0,$L155=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L155)))","v":"3*Линия производства респираторов серии FFP"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$CV155,$Z$2:$CV$2,Periods!$Q$18),SUM($Z155:$CV155))","v":7125000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AA$12))","v":1125000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AB$12))","v":1500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AC$12))","v":1500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AD$12))","v":1500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AE$12))","v":1500000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L156)=0,$L156=0,$L156=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L156)))","v":"7ед. Оборудования на участок литья"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B156=Lists!$CU$24,SUMIFS($Z156:$CV156,$Z$2:$CV$2,Periods!$Q$18),SUM($Z156:$CV156))","v":9763888.8888888918},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AA$12))","v":1541666.666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AB$12))","v":2055555.5555555562},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AC$12))","v":2055555.5555555562},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AD$12))","v":2055555.5555555562},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AE$12))","v":2055555.5555555562},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L157)=0,$L157=0,$L157=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L157)))","v":"Доставка, монтаж и ПНР"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$CV157,$Z$2:$CV$2,Periods!$Q$18),SUM($Z157:$CV157))","v":18472222.222222224},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AA$12))","v":2916666.666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AB$12))","v":3888888.8888888895},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AC$12))","v":3888888.8888888895},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AD$12))","v":3888888.8888888895},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AE$12))","v":3888888.8888888895},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X159-SUM($X160:$X163))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$CV159,$Z$2:$CV$2,Periods!$Q$18),SUM($Z159:$CV159))","v":1583333.3333333333},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AA$12))","v":36415.21005826434},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AB$12))","v":185717.57129714816},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AC$12))","v":343031.27874884999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AD$12))","v":491605.33578656858},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AE$12))","v":526563.93744250224},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I159","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L160)=0,$L160=0,$L160=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L160)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B160=Lists!$CU$24,SUMIFS($Z160:$CV160,$Z$2:$CV$2,Periods!$Q$18),SUM($Z160:$CV160))","v":833333.33333333349},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AA$12))","v":19165.900030665442},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AB$12))","v":97746.090156393751},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AC$12))","v":180542.77828886843},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AD$12))","v":258739.65041398347},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AE$12))","v":277138.91444342228},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I159","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L161)=0,$L161=0,$L161=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L161)))","v":"Съемка видео-роликов"},null,{"$f":"L160+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$CV161,$Z$2:$CV$2,Periods!$Q$18),SUM($Z161:$CV161))","v":416666.66666666674},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AA$12))","v":9582.9500153327208},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AB$12))","v":48873.045078196876},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AC$12))","v":90271.389144434215},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AD$12))","v":129369.82520699174},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AE$12))","v":138569.45722171114},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I159","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L162)=0,$L162=0,$L162=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L162)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L161+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B162=Lists!$CU$24,SUMIFS($Z162:$CV162,$Z$2:$CV$2,Periods!$Q$18),SUM($Z162:$CV162))","v":333333.33333333337},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AA$12))","v":7666.3600122661755},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AB$12))","v":39098.436062557499},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AC$12))","v":72217.111315547387},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AD$12))","v":103495.86016559339},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AE$12))","v":110855.5657773689},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B166=Lists!$CU$24,SUMIFS($Z166:$CV166,$Z$2:$CV$2,Periods!$Q$18),SUM($Z166:$CV166))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,{"$f":"H166","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L167)=0,$L167=0,$L167=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L167)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$CV167,$Z$2:$CV$2,Periods!$Q$18),SUM($Z167:$CV167))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,{"$f":"H166","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L168)=0,$L168=0,$L168=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L168)))","v":"транспортный налог"},null,null,{"$f":"L167+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B168=Lists!$CU$24,SUMIFS($Z168:$CV168,$Z$2:$CV$2,Periods!$Q$18),SUM($Z168:$CV168))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,{"$f":"H166","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L169)=0,$L169=0,$L169=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L169)))","v":"налог на имущество организаций"},null,null,{"$f":"L168+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B169=Lists!$CU$24,SUMIFS($Z169:$CV169,$Z$2:$CV$2,Periods!$Q$18),SUM($Z169:$CV169))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X172-(X144-X146-X166))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B172=Lists!$CU$24,SUMIFS($Z172:$CV172,$Z$2:$CV$2,Periods!$Q$18),SUM($Z172:$CV172))","v":428060264.3604219},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AA$12))","v":-24121126.654303979},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AB$12))","v":36669009.514929928},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AC$12))","v":98757184.256938428},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AD$12))","v":154372358.09502912},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AE$12))","v":162382839.1478284},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B174=Lists!$CU$24,SUMIFS($Z174:$CV174,$Z$2:$CV$2,Periods!$Q$18),SUM($Z174:$CV174))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B176=Lists!$CU$24,SUMIFS($Z176:$CV176,$Z$2:$CV$2,Periods!$Q$18),SUM($Z176:$CV176))","v":47503981.091385737},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AA$12))","v":16009401.224631751},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AB$12))","v":13965530.011088537},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AC$12))","v":9862383.1889987867},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AD$12))","v":5833333.3333333312},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AE$12))","v":1833333.3333333349},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":177}]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X178-($X172+$X174-$X176))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B178=Lists!$CU$24,SUMIFS($Z178:$CV178,$Z$2:$CV$2,Periods!$Q$18),SUM($Z178:$CV178))","v":380556283.26903617},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AA$12))","v":-40130527.878935724},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AB$12))","v":22703479.503841393},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AC$12))","v":88894801.067939669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AD$12))","v":148539024.76169574},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AE$12))","v":160549505.81449506},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":180},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,{"$f":"X180-Rep!X180","v":0},null,null,null,{"$f":"IF($B180=Lists!$CU$24,SUMIFS($Z180:$CV180,$Z$2:$CV$2,Periods!$Q$18),SUM($Z180:$CV180))","v":45666753.99228435},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AE$12))","v":45666753.99228435},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":181}]
[{"$f":"ROW()","v":182},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X182-($X178-$X180))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X182-Calc!X840","v":0},null,null,null,{"$f":"IF($B182=Lists!$CU$24,SUMIFS($Z182:$CV182,$Z$2:$CV$2,Periods!$Q$18),SUM($Z182:$CV182))","v":334889529.27675182},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AA$12))","v":-40130527.878935724},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AB$12))","v":22703479.503841393},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AC$12))","v":88894801.067939669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AD$12))","v":148539024.76169574},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AE$12))","v":114882751.82221073},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":183}]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":186}]

{"sheet":"CF","index":15,"n_rows":140,"n_cols":99,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":""},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I40\")","v":"CF"},null,null,{"$f":"INDIRECT(\"START!K40\")","v":"Итоговый отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99190)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99190)","v":0},{"$f":"SUM(T$15:T$99190)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X23))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":3497237725.8357105},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AA$12))","v":54143782.394654356},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AB$12))","v":386351713.86191332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AC$12))","v":742383182.75824797},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AD$12))","v":1097594340.9899631},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AE$12))","v":1216764705.8309319},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":833263944.67214966},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AA$12))","v":12221509.052879667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AB$12))","v":88674648.505051419},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AC$12))","v":173811699.70438761},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AD$12))","v":262102926.67037529},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AE$12))","v":296453160.73945576},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":223727695.36390382},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AA$12))","v":3304683.4771979256},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AB$12))","v":23936243.601105869},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AC$12))","v":46816893.54346773},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AD$12))","v":70446814.725982681},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AE$12))","v":79223060.016149595},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":811313538.82667804},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AA$12))","v":12031538.834987551},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AB$12))","v":87010169.177209392},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AC$12))","v":169851476.73686683},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AD$12))","v":255079916.08528775},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AE$12))","v":287340437.99232644},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$CV20,$Z$2:$CV$2,Periods!$Q$18),SUM($Z20:$CV20))","v":1120166808.3954895},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AA$12))","v":18237089.100771781},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AB$12))","v":128172929.18990043},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AC$12))","v":241741892.24566805},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AD$12))","v":350604070.77614933},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AE$12))","v":381410827.083},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$CV21,$Z$2:$CV$2,Periods!$Q$18),SUM($Z21:$CV21))","v":424700742.11358923},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AA$12))","v":6963893.4818464741},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AB$12))","v":48855894.510762453},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AC$12))","v":91939725.563667029},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AD$12))","v":133044728.55731328},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AE$12))","v":143896500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":84064996.463900417},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AA$12))","v":1385068.4469709543},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AB$12))","v":9701828.8778838161},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AC$12))","v":18221494.964190871},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AD$12))","v":26315884.17485477},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AE$12))","v":28440720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$751","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":1672884727.0397892},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AA$12))","v":37904135.755050793},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AB$12))","v":195713069.82939556},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AC$12))","v":368836171.78152871},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AD$12))","v":543297653.69428301},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AE$12))","v":527133695.97953117},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ производственного персонала"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$CV27,$Z$2:$CV$2,Periods!$Q$18),SUM($Z27:$CV27))","v":77095945.372079521},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AA$12))","v":827010.17476466065},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AB$12))","v":7633686.9771779338},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AC$12))","v":15675257.492011037},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AD$12))","v":24257757.570811622},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AE$12))","v":28702233.157314263},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":5765223.4173404276},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AA$12))","v":50363.442624850766},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AB$12))","v":555768.32389773242},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AC$12))","v":1167034.2256399011},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AD$12))","v":1821385.6539203194},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AE$12))","v":2170671.7712576245},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X31-SUMIFS($X32:$X63,$J32:$J63,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":741397341.29438329},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AA$12))","v":11977003.924479168},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AB$12))","v":84627979.54710938},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AC$12))","v":159748833.67423335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AD$12))","v":232111723.48196167},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AE$12))","v":252931800.66659969},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X32-SUM($X33:$X39))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":5796096},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AA$12))","v":310000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AB$12))","v":1022000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AC$12))","v":1226400},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AD$12))","v":1471680},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AE$12))","v":1766016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z203:$CV203,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L33)=0,$L33=0,$L33=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L33)))","v":"Полумаски FFP1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":2056896},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AA$12))","v":60000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AB$12))","v":372000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AC$12))","v":446400},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AD$12))","v":535680},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AE$12))","v":642816},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L34)=0,$L34=0,$L34=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L34)))","v":"Полумаски FFP2"},null,{"$f":"L33+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AC$12))","v":156000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AD$12))","v":187200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AE$12))","v":224640},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L35)=0,$L35=0,$L35=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L35)))","v":"Полумаски FFP3"},null,{"$f":"L34+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AC$12))","v":156000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AD$12))","v":187200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AE$12))","v":224640},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L36)=0,$L36=0,$L36=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L36)))","v":"Полумаски FFP4"},null,{"$f":"L35+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AC$12))","v":156000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AD$12))","v":187200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AE$12))","v":224640},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L37)=0,$L37=0,$L37=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L37)))","v":"Маски медицинские"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AC$12))","v":156000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AD$12))","v":187200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AE$12))","v":224640},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L38)=0,$L38=0,$L38=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L38)))","v":"Маски гигиенические"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AC$12))","v":156000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AD$12))","v":187200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AE$12))","v":224640},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X40-SUM($X41:$X44))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":157327183.33333331},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AA$12))","v":3486100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AB$12))","v":18343533.333333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AC$12))","v":33901200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AD$12))","v":48822100},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AE$12))","v":52774250},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L41=0,$L41=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L41)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L41)))","v":"Расходы на привлечение заказчиков"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":126295250},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AA$12))","v":2265000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AB$12))","v":14229000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AC$12))","v":27189000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AD$12))","v":39654000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AE$12))","v":42958250},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z212:$CV212,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L42)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L42)))","v":"Расходы на онлайн агрегаторы"},null,{"$f":"L41+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":25793266.666666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AA$12))","v":536766.66666666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AB$12))","v":2980200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AC$12))","v":5572200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AD$12))","v":8028100.0000000009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AE$12))","v":8676000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z213:$CV213,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L43=0,$L43=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L43)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L43)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L42+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":5238666.666666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AA$12))","v":684333.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AB$12))","v":1134333.3333333335},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AC$12))","v":1140000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AD$12))","v":1140000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AE$12))","v":1140000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z214:$CV214,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X45-SUM($X46:$X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":5898746.9800911993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AA$12))","v":405520},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AB$12))","v":1299145.5999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AC$12))","v":1347009.9680000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AD$12))","v":1397199.2670400001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AE$12))","v":1449872.1450511995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z216:$CV216,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L46=0,$L46=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L46)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L46)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":4872852.4351500003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AA$12))","v":315000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AB$12))","v":1089450},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AC$12))","v":1122133.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AD$12))","v":1155797.5049999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AE$12))","v":1190471.4301500001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":366487.54494119994},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AA$12))","v":20520},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AB$12))","v":82695.599999999991},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AC$12))","v":85176.467999999979},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AD$12))","v":87731.762040000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AE$12))","v":90363.714901200001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L48=0,$L48=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L48)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L48)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$46:L47)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":659407},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AA$12))","v":70000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AB$12))","v":127000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AC$12))","v":139700},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AD$12))","v":153670.00000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AE$12))","v":169037.00000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z219:$CV219,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X50-SUM($X51:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":525212545},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AA$12))","v":7194220.0000000019},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AB$12))","v":59049100},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AC$12))","v":113650020},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AD$12))","v":165753720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AE$12))","v":179565485},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L51)=0,$L51=0,$L51=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L51)))","v":"Полумаски FFP1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":34868882.65560165},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AA$12))","v":477624.56431535259},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AB$12))","v":3920272.1991701238},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AC$12))","v":7545229.5435684631},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AD$12))","v":11004396.348547716},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AE$12))","v":11921359.999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L52)=0,$L52=0,$L52=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L52)))","v":"Полумаски FFP2"},null,{"$f":"L51+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":8717220.6639004145},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AA$12))","v":119406.14107883818},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AB$12))","v":980068.04979253118},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AC$12))","v":1886307.3858921165},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AD$12))","v":2751099.0871369294},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AE$12))","v":2980340},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L53)=0,$L53=0,$L53=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L53)))","v":"Полумаски FFP3"},null,{"$f":"L52+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":19613746.493775934},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AA$12))","v":268663.81742738595},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AB$12))","v":2205153.1120331949},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AC$12))","v":4244191.6182572618},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AD$12))","v":6189972.9460580917},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AE$12))","v":6705765},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":54},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L54)=0,$L54=0,$L54=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L54)))","v":"Полумаски FFP4"},null,{"$f":"L53+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":26151661.991701245},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AA$12))","v":358218.4232365145},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AB$12))","v":2940204.1493775928},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AC$12))","v":5658922.1576763494},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AD$12))","v":8253297.2614107886},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AE$12))","v":8941020},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z225:$CV225,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":55},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L55)=0,$L55=0,$L55=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L55)))","v":"Маски медицинские"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":370481878.21576762},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AA$12))","v":5074760.9958506236},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AB$12))","v":41652892.116182581},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AC$12))","v":80168063.900414944},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AD$12))","v":116921711.2033195},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AE$12))","v":126664450},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L56)=0,$L56=0,$L56=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L56)))","v":"Маски гигиенические"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":65379154.979253113},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AA$12))","v":895546.05809128634},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AB$12))","v":7350510.3734439826},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AC$12))","v":14147305.39419087},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AD$12))","v":20633243.153526969},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AE$12))","v":22352550},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z227:$CV227,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":47162769.980958641},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AA$12))","v":581163.92447916663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AB$12))","v":4914200.6137760421},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AC$12))","v":9624203.7062333319},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AD$12))","v":14667024.214921622},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AE$12))","v":17376177.521548484},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z229:$CV229,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L59=0,$L59=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L59)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L59)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":40962422.101330079},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AA$12))","v":439404.94791666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AB$12))","v":4055911.197916667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AC$12))","v":8328538.0422526048},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AD$12))","v":12888570.210167969},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AE$12))","v":15249997.703076169},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":3063163.8796285684},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AA$12))","v":26758.9765625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AB$12))","v":295289.41585937503},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AC$12))","v":620065.66398072906},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AD$12))","v":967734.0047536511},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AE$12))","v":1153315.8184723132},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z231:$CV231,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L61=0,$L61=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L61)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L61)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$59:L60)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":3137184},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AA$12))","v":115000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AB$12))","v":563000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AC$12))","v":675600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AD$12))","v":810720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AE$12))","v":972864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X65-SUMIFS($X66:$X92,$J66:$J92,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$CV65,$Z$2:$CV$2,Periods!$Q$18),SUM($Z65:$CV65))","v":365783329.36528999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AA$12))","v":27962471.908367123},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AB$12))","v":49204432.656188831},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AC$12))","v":75378594.170018584},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AD$12))","v":101630178.03025907},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AE$12))","v":111607652.60045636},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X66-SUM($X67:$X74))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":79817650.398159996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AA$12))","v":14536000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AB$12))","v":15604080},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AC$12))","v":16072202.399999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AD$12))","v":16554368.471999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AE$12))","v":17050999.526160002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z237:$CV237,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L67)=0,$L67=0,$L67=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L67)))","v":"Администрация"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":15660425.078120001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AA$12))","v":2851999.9999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AB$12))","v":3061559.9999999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AC$12))","v":3153406.8},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AD$12))","v":3248009.0040000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AE$12))","v":3345449.2741200002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L68)))","v":"Служба главного инженера"},null,{"$f":"L67+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":32836375.163800001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AA$12))","v":5980000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AB$12))","v":6419400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AC$12))","v":6611982},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AD$12))","v":6810341.4600000009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AE$12))","v":7014651.7037999993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z239:$CV239,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L69)))","v":"Технический отдел"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":17681125.088200003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AA$12))","v":3220000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AB$12))","v":3456600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AC$12))","v":3560298},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AD$12))","v":3667106.9400000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AE$12))","v":3777120.1482000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H66","v":"Управленческие расходы"},{"$f":"I67","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L70)))","v":"Планово-диспетчерский отдел"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":3062623.4527774998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AA$12))","v":557750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AB$12))","v":598732.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AC$12))","v":616694.47500000009},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AD$12))","v":635195.30925000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AE$12))","v":654251.16852749989},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z241:$CV241,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L71)))","v":"Начальник производства СИЗ"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":4104546.8954750001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AA$12))","v":747500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AB$12))","v":802425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AC$12))","v":826497.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AD$12))","v":851292.68250000011},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AE$12))","v":876831.4629749998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L72)))","v":"Заведующий складом"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":2399581.2619699999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AA$12))","v":437000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AB$12))","v":469110},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AC$12))","v":483183.30000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AD$12))","v":497678.79899999988},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AE$12))","v":512609.16296999989},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z243:$CV243,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":73},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H69","v":"Управленческие расходы"},{"$f":"I70","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L73)=0,$L73=0,$L73=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L73)))","v":"Начальник цеха литья"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CV73,$Z$2:$CV$2,Periods!$Q$18),SUM($Z73:$CV73))","v":4072973.4578175005},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AA$12))","v":741750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AB$12))","v":796252.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AC$12))","v":820140.07500000019},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AD$12))","v":844744.27725000016},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AE$12))","v":870086.60556749976},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":6066141.4302601591},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AA$12))","v":1104736},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AB$12))","v":1185910.08},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AC$12))","v":1221487.3823999995},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AD$12))","v":1258132.0038719997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AE$12))","v":1295875.9639881598},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X76-SUM($X77:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":23249475.743553452},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AA$12))","v":5520058.8296579244},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AB$12))","v":3731330.9842887218},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AC$12))","v":4449904.5763542345},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AD$12))","v":5034338.2068938743},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AE$12))","v":4513843.1463587005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z247:$CV247,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L77)))","v":"Содержание мест локации персонала"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$CV77,$Z$2:$CV$2,Periods!$Q$18),SUM($Z77:$CV77))","v":7767978.15549675},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AA$12))","v":752502.45152824733},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AB$12))","v":1162670.7732608195},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AC$12))","v":1640943.2923414144},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AD$12))","v":2084000.9461915307},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AE$12))","v":2127860.6921747383},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L78)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L77+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$CV78,$Z$2:$CV$2,Periods!$Q$18),SUM($Z78:$CV78))","v":3979859.5042452547},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AA$12))","v":1780096.3101523593},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AB$12))","v":689486.23700171616},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AC$12))","v":671880.72541580978},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AD$12))","v":596160.83413878945},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AE$12))","v":242235.39753658013},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z249:$CV249,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L79)))","v":"Расходы на оргтехнику"},null,{"$f":"L78+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":4489035.3540132251},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AA$12))","v":2085042.9247356926},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AB$12))","v":745020.20923250192},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AC$12))","v":732977.41680929193},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AD$12))","v":656625.60255832353},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AE$12))","v":269369.20067741495},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z250:$CV250,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L80)))","v":"Канцелярские расходы"},null,{"$f":"L79+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":5060421.3554193247},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AA$12))","v":590614.28603468568},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AB$12))","v":784234.58774590795},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AC$12))","v":1011662.6325298415},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AD$12))","v":1260849.1146485193},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AE$12))","v":1413060.7344603711},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L81)))","v":"Прочие расходы на персонал"},null,{"$f":"L80+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":1952181.3743788982},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AA$12))","v":311802.85720693716},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AB$12))","v":349919.17704777647},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AC$12))","v":392440.50925787707},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AD$12))","v":436701.70935671305},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AE$12))","v":461317.12150959438},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z252:$CV252,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":83},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":256650061.79331636},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AA$12))","v":6801677.0787091972},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AB$12))","v":28683111.591900118},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AC$12))","v":53634999.811264358},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AD$12))","v":78783339.347493187},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AE$12))","v":88746933.963949516},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z254:$CV254,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":84},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L84)))","v":"Коммунальные расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":104917131.77507132},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AA$12))","v":1624313.4718396305},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AB$12))","v":11590551.415857399},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AC$12))","v":22271495.482747439},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AD$12))","v":32927830.229698889},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AE$12))","v":36502941.174927957},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z255:$CV255,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L85)))","v":"Юридические расходы"},null,{"$f":"L84+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":13543666.295786161},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AB$12))","v":762099.48679245042},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AC$12))","v":2556984.1478030942},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AD$12))","v":4365575.6369332951},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AE$12))","v":5859007.0242573209},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z256:$CV256,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L86)))","v":"Расходы на лицензии, ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":614455.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AA$12))","v":80000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AB$12))","v":124000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AC$12))","v":130200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AD$12))","v":136710},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AE$12))","v":143545.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L87)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":17486188.629178554},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AA$12))","v":270718.91197327175},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AB$12))","v":1931758.5693095669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AC$12))","v":3711915.9137912402},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AD$12))","v":5487971.7049498158},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AE$12))","v":6083823.5291546583},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L88)))","v":"Расходы на эксплуатацию и ремонт"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":101338619.59328033},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AA$12))","v":1076644.6948962945},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AB$12))","v":10524702.119940698},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AC$12))","v":21214404.266922578},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AD$12))","v":32115251.775911178},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AE$12))","v":36407616.735609576},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L89)))","v":"Расходы на банковскую гарантию (МСП)"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":18750000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AA$12))","v":3750000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AB$12))","v":3750000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AC$12))","v":3750000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AD$12))","v":3750000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AE$12))","v":3750000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":90},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L90)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X94-(X16-X25-X27-X29-X31-X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":634311159.34682834},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AA$12))","v":-24577202.810632236},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AB$12))","v":48616776.528143942},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AC$12))","v":121577291.41481644},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AD$12))","v":194475642.5587275},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AE$12))","v":294218651.65577269},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z265:$CV265,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X96-SUMIFS($X97:$X103,$J97:$J103,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":225150000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AA$12))","v":225150000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z267:$CV267,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":97},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CV97,$Z$2:$CV$2,Periods!$Q$18),SUM($Z97:$CV97))","v":223250000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AA$12))","v":223250000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z268:$CV268,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X98-SUM($X99:$X102))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":1900000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AA$12))","v":1900000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z269:$CV269,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":99},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L99)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CV99,$Z$2:$CV$2,Periods!$Q$18),SUM($Z99:$CV99))","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AA$12))","v":1000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L100)=0,$L100=0,$L100=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L100)))","v":"Съемка видео-роликов"},null,{"$f":"L99+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AA$12))","v":500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L101)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L100+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":400000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AA$12))","v":400000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18),SUM($Z105:$CV105))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L106)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L107)))","v":"транспортный налог"},null,null,{"$f":"L106+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L108)=0,$L108=0,$L108=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L108)))","v":"налог на имущество организаций"},null,null,{"$f":"L107+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CV110,$Z$2:$CV$2,Periods!$Q$18),SUM($Z110:$CV110))","v":37524999.999999993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AA$12))","v":37524999.999999993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CV112,$Z$2:$CV$2,Periods!$Q$18),SUM($Z112:$CV112))","v":123707720.32868162},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AA$12))","v":-3040477.7955213166},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AB$12))","v":8797775.195321748},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AC$12))","v":23353307.29787071},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AD$12))","v":38692754.722975135},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AE$12))","v":55904360.908035345},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":43683258.913673565},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AE$12))","v":43683258.913673565},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X116-(X94-X96-X105+X110-X112-X114))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":279295180.10447317},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AA$12))","v":-209161725.01511088},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AB$12))","v":39819001.332822189},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AC$12))","v":98223984.116945744},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AD$12))","v":155782887.83575237},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AE$12))","v":194631031.83406377},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z287:$CV287,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z289:$CV289,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":200000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AA$12))","v":200000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z291:$CV291,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CV122,$Z$2:$CV$2,Periods!$Q$18),SUM($Z122:$CV122))","v":200000000.00000003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AB$12))","v":49999999.999999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AD$12))","v":49999999.999999978},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AE$12))","v":50000000.000000052},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z293:$CV293,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$CV124,$Z$2:$CV$2,Periods!$Q$18),SUM($Z124:$CV124))","v":47333333.333333336},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AA$12))","v":14666666.666666668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AB$12))","v":14166666.666666668},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AC$12))","v":10166666.666666666},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AD$12))","v":6166666.6666666642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AE$12))","v":2166666.6666666684},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z295:$CV295,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":8333011.2057204135},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AA$12))","v":564073.47790510394},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AB$12))","v":6025946.3878881522},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AC$12))","v":1742991.3399271574},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z297:$CV297,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":8333011.2057204135},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AA$12))","v":564073.47790510394},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AB$12))","v":6025946.3878881522},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AC$12))","v":1742991.3399271574},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z299:$CV299,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$CV130,$Z$2:$CV$2,Periods!$Q$18),SUM($Z130:$CV130))","v":170647.75805240628},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AA$12))","v":9401.2246317517329},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AB$12))","v":132196.67775520193},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AC$12))","v":29049.855665452604},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z301:$CV301,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X132-(X118+X120+X126-X122-X124-X128-X130))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$CV132,$Z$2:$CV$2,Periods!$Q$18),SUM($Z132:$CV132))","v":2496018.908614099},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AA$12))","v":235323932.1087015},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AB$12))","v":-64298863.344421878},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AC$12))","v":-60195716.522332124},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AD$12))","v":-56166666.666666642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AE$12))","v":-52166666.666666731},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z303:$CV303,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X135-(X116+X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AA$12))","v":26162207.093590632},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AB$12))","v":-24479862.011599682},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AC$12))","v":38028267.594613634},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AD$12))","v":99616221.169085667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AE$12))","v":142464365.16739702},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z306:$CV306,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-$X135)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z137:$CV137,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AA$12))","v":26162207.093590632},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AB$12))","v":1682345.0819909498},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AC$12))","v":39710612.676604584},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AD$12))","v":139326833.84569025},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AE$12))","v":281791199.01308727},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z308:$CV308,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":140}]

{"sheet":"BS","index":16,"n_rows":51,"n_cols":99,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":""},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I41\")","v":"BS"},null,null,{"$f":"INDIRECT(\"START!K41\")","v":"Итоговый баланс"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99101)","v":0},{"$f":"SUM(T$15:T$99101)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z16:$CV16,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":427289560.86880541},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AA$12))","v":221297306.74550647},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AB$12))","v":210967942.69754854},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AC$12))","v":267246286.9805963},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AD$12))","v":378922512.41546321},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AE$12))","v":427289560.86880541},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I805","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,127128472.22222221,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AA$12))","v":178286501.45660841},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AB$12))","v":165698006.10753351},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AC$12))","v":152952197.05100685},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AD$12))","v":140057813.93744251},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AE$12))","v":127128472.22222221},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I806","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I807","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,17761495.466829747,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AA$12))","v":16691098.195307441},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AB$12))","v":43264424.841357403},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AC$12))","v":74098560.586318374},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AD$12))","v":98932797.96566397},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AE$12))","v":17761495.466829747},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I808","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,608394.16666615009,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AA$12))","v":157500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AB$12))","v":323166.66666665673},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AC$12))","v":484916.66666650772},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AD$12))","v":605066.66666644812},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AE$12))","v":608394.16666615009},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I809","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I810","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,281791199.01308727,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AA$12))","v":26162207.093590632},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AB$12))","v":1682345.0819909498},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AC$12))","v":39710612.676604584},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AD$12))","v":139326833.84569025},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AE$12))","v":281791199.01308727},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I811","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X29-SUM(X30:X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z29:$CV29,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":427289560.86880589},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AA$12))","v":221297306.74550653},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AB$12))","v":210967942.69754851},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AC$12))","v":267246286.98059669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AD$12))","v":378922512.41546398},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AE$12))","v":427289560.86880589},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,334889529.27675188,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AA$12))","v":-40130527.878935724},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AB$12))","v":-17427048.375094317},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AC$12))","v":71467752.692845345},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AD$12))","v":220006777.45454115},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AE$12))","v":334889529.27675188},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AA$12))","v":5729326.1414360628},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AB$12))","v":14160595.87040633},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AC$12))","v":23460814.637392163},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AD$12))","v":29963338.678860664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15355221.666666655,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AA$12))","v":2236030},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AB$12))","v":6397496.6666666837},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AC$12))","v":10330376.666666687},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AD$12))","v":13170556.666666642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AE$12))","v":15355221.666666655},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,7521034.5151833957,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AA$12))","v":724831.45569805428},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AB$12))","v":2920343.8594936216},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AC$12))","v":5094050.0432466194},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AD$12))","v":7007451.6898608822},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AE$12))","v":7521034.5151833957},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2657346.188187547,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AA$12))","v":928646.449163554},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AB$12))","v":1440426.4695593715},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AC$12))","v":1950669.0719726216},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AD$12))","v":2419600.8546631411},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AE$12))","v":2657346.188187547},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,349856.18144258577,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AA$12))","v":93122.260272860221},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AB$12))","v":169471.86337302445},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AC$12))","v":245544.55013983825},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AD$12))","v":315293.46664479608},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AE$12))","v":349856.18144258577},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,14533077.961963147,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AA$12))","v":382544.98453837028},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AB$12))","v":2306656.3431438133},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AC$12))","v":4030412.6516667828},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AD$12))","v":5706160.2708934098},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AE$12))","v":14533077.961963147},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1983495.0786107853,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AE$12))","v":1983495.0786107853},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AB$12))","v":50000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AE$12))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AA$12))","v":200000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AB$12))","v":150000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AC$12))","v":99999999.999999985},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AA$12))","v":1333333.333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AB$12))","v":1000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AC$12))","v":666666.66666666418},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AD$12))","v":333333.33333333582},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$932","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$940","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X51)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z51:$CV51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X16-X29","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,$AA16-$AA29)","v":-5.9604644775390625E-8},{"$f":"IF(AB$11=\"\",0,$AA16-$AA29)","v":-5.9604644775390625E-8},-5.9604644775390625E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA16-$AA29)","v":0},0,0,0,0,0,0,0]

{"sheet":"MAIN","index":17,"n_rows":46,"n_cols":99,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":""},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I42\")","v":"MAIN"},null,null,{"$f":"INDIRECT(\"START!K42\")","v":"Ключевые параметры управления и результаты финансовой модели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"ключевые параметры",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,"ключевые результаты",null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99068)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99068)","v":0},{"$f":"SUM(T$15:T$99068)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Mrkting!$H$66","v":"Трафик потребности в СИЗ, шт"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Mrkting!$H$66","v":"Трафик потребности в СИЗ, шт"},null,{"$f":"SUM($Z16:$CV16)","v":258495000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12))","v":5475000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12))","v":29970000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12))","v":55890000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12))","v":80400000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12))","v":86760000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!$Z$66:$CV$66,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Трафик потребности в СИЗ, шт"},"Максимальная произв. мощность",null,null,null,"тыс.шт./мес.",null,null,null,{"$f":"Mrkting!Q32/1000","v":12050},null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z16=0,0,(AA16-Z16)/Z16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA16=0,0,(AB16-AA16)/AA16))","v":4.4739726027397264},0.86486486486486491,0.43853998926462695,7.9104477611940296E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CM16=0,0,(CN16-CM16)/CM16))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Трафик потребности в СИЗ, шт"},{"$f":"Mrkting!$I$45","v":"Значение в стартовый период"},null,null,null,{"$f":"M18","v":"тыс.шт./мес."},null,null,"*",200,null,null,null,null,{"$f":"Mrkting!$H$68","v":"Конверсия в заказ"},null,{"$f":"IF(X16=0,0,X20/X16)","v":0.94524942455366645},null,null,{"$f":"IF(AA16=0,0,AA20/AA16)","v":0.74232876712328766},{"$f":"IF(AB16=0,0,AB20/AB16)","v":0.94696363029696362},0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN16=0,0,CN20/CN16)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"Трафик потребности в СИЗ, шт"},{"$f":"Mrkting!$I$46","v":"Коэффициент прироста"},null,null,null,{"$f":"M18","v":"тыс.шт./мес."},null,null,"*",300,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Поток потенциальных заказов"},null,{"$f":"SUM($Z20:$CV20)","v":244342250},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12))","v":4064250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12))","v":28380500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12))","v":53095500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12))","v":76380000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12))","v":82422000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!$Z$77:$CV$77,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик потребности в СИЗ, шт"},{"$f":"Mrkting!$I$47","v":"Частота приростов"},null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",1,null,null,null,null,{"$f":"$V$18","v":"прирост г/г"},null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z20=0,0,(AA20-Z20)/Z20))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA20=0,0,(AB20-AA20)/AA20))","v":5.9829611859506677},{"$f":"IF(AC$11=\"\",0,IF(AB20=0,0,(AC20-AB20)/AB20))","v":0.87084441782209621},{"$f":"IF(AD$11=\"\",0,IF(AC20=0,0,(AD20-AC20)/AC20))","v":0.43853998926462695},{"$f":"IF(AE$11=\"\",0,IF(AD20=0,0,(AE20-AD20)/AD20))","v":7.9104477611940296E-2},{"$f":"IF(AF$11=\"\",0,IF(AE20=0,0,(AF20-AE20)/AE20))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AF20=0,0,(AG20-AF20)/AF20))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AG20=0,0,(AH20-AG20)/AG20))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AH20=0,0,(AI20-AH20)/AH20))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AI20=0,0,(AJ20-AI20)/AI20))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AJ20=0,0,(AK20-AJ20)/AJ20))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AK20=0,0,(AL20-AK20)/AK20))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AL20=0,0,(AM20-AL20)/AL20))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AM20=0,0,(AN20-AM20)/AM20))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AN20=0,0,(AO20-AN20)/AN20))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AO20=0,0,(AP20-AO20)/AO20))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AP20=0,0,(AQ20-AP20)/AP20))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AQ20=0,0,(AR20-AQ20)/AQ20))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AR20=0,0,(AS20-AR20)/AR20))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AS20=0,0,(AT20-AS20)/AS20))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AT20=0,0,(AU20-AT20)/AT20))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AU20=0,0,(AV20-AU20)/AU20))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AV20=0,0,(AW20-AV20)/AV20))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AW20=0,0,(AX20-AW20)/AW20))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AX20=0,0,(AY20-AX20)/AX20))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AY20=0,0,(AZ20-AY20)/AY20))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AZ20=0,0,(BA20-AZ20)/AZ20))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BA20=0,0,(BB20-BA20)/BA20))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BB20=0,0,(BC20-BB20)/BB20))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BC20=0,0,(BD20-BC20)/BC20))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BD20=0,0,(BE20-BD20)/BD20))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BE20=0,0,(BF20-BE20)/BE20))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BF20=0,0,(BG20-BF20)/BF20))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BG20=0,0,(BH20-BG20)/BG20))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BH20=0,0,(BI20-BH20)/BH20))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BI20=0,0,(BJ20-BI20)/BI20))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BJ20=0,0,(BK20-BJ20)/BJ20))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BK20=0,0,(BL20-BK20)/BK20))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BL20=0,0,(BM20-BL20)/BL20))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BM20=0,0,(BN20-BM20)/BM20))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BN20=0,0,(BO20-BN20)/BN20))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BO20=0,0,(BP20-BO20)/BO20))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BP20=0,0,(BQ20-BP20)/BP20))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BQ20=0,0,(BR20-BQ20)/BQ20))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BR20=0,0,(BS20-BR20)/BR20))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS20=0,0,(BT20-BS20)/BS20))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BT20=0,0,(BU20-BT20)/BT20))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BU20=0,0,(BV20-BU20)/BU20))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BV20=0,0,(BW20-BV20)/BV20))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BW20=0,0,(BX20-BW20)/BW20))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BX20=0,0,(BY20-BX20)/BX20))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BY20=0,0,(BZ20-BY20)/BY20))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BZ20=0,0,(CA20-BZ20)/BZ20))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CA20=0,0,(CB20-CA20)/CA20))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CB20=0,0,(CC20-CB20)/CB20))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CC20=0,0,(CD20-CC20)/CC20))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CD20=0,0,(CE20-CD20)/CD20))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CE20=0,0,(CF20-CE20)/CE20))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CF20=0,0,(CG20-CF20)/CF20))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CG20=0,0,(CH20-CG20)/CG20))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CH20=0,0,(CI20-CH20)/CH20))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CI20=0,0,(CJ20-CI20)/CI20))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CJ20=0,0,(CK20-CJ20)/CJ20))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CK20=0,0,(CL20-CK20)/CK20))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CL20=0,0,(CM20-CL20)/CL20))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CM20=0,0,(CN20-CM20)/CM20))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CN20=0,0,(CO20-CN20)/CN20))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CO20=0,0,(CP20-CO20)/CO20))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CP20=0,0,(CQ20-CP20)/CP20))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CQ20=0,0,(CR20-CQ20)/CQ20))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CR20=0,0,(CS20-CR20)/CR20))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CS20=0,0,(CT20-CS20)/CS20))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CT20=0,0,(CU20-CT20)/CT20))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"Mrkting!$H$95","v":"Базовый прайс-лист"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sales!$H$301","v":"Количество продаж"},null,{"$f":"SUM($Z36:$CV36)","v":239335768.54564315},null,null,{"$f":"IF(AA$11=\"\",0,UnitEc!AA16)","v":3980975.0352697102},{"$f":"IF(AB$11=\"\",0,UnitEc!AB16)","v":27798994.153526973},{"$f":"IF(AC$11=\"\",0,UnitEc!AC16)","v":52007593.033195019},{"$f":"IF(AD$11=\"\",0,UnitEc!AD16)","v":74815002.323651463},{"$f":"IF(AE$11=\"\",0,UnitEc!AE16)","v":80733204},{"$f":"IF(AF$11=\"\",0,UnitEc!AF16)","v":0},{"$f":"IF(AG$11=\"\",0,UnitEc!AG16)","v":0},{"$f":"IF(AH$11=\"\",0,UnitEc!AH16)","v":0},{"$f":"IF(AI$11=\"\",0,UnitEc!AI16)","v":0},{"$f":"IF(AJ$11=\"\",0,UnitEc!AJ16)","v":0},{"$f":"IF(AK$11=\"\",0,UnitEc!AK16)","v":0},{"$f":"IF(AL$11=\"\",0,UnitEc!AL16)","v":0},{"$f":"IF(AM$11=\"\",0,UnitEc!AM16)","v":0},{"$f":"IF(AN$11=\"\",0,UnitEc!AN16)","v":0},{"$f":"IF(AO$11=\"\",0,UnitEc!AO16)","v":0},{"$f":"IF(AP$11=\"\",0,UnitEc!AP16)","v":0},{"$f":"IF(AQ$11=\"\",0,UnitEc!AQ16)","v":0},{"$f":"IF(AR$11=\"\",0,UnitEc!AR16)","v":0},{"$f":"IF(AS$11=\"\",0,UnitEc!AS16)","v":0},{"$f":"IF(AT$11=\"\",0,UnitEc!AT16)","v":0},{"$f":"IF(AU$11=\"\",0,UnitEc!AU16)","v":0},{"$f":"IF(AV$11=\"\",0,UnitEc!AV16)","v":0},{"$f":"IF(AW$11=\"\",0,UnitEc!AW16)","v":0},{"$f":"IF(AX$11=\"\",0,UnitEc!AX16)","v":0},{"$f":"IF(AY$11=\"\",0,UnitEc!AY16)","v":0},{"$f":"IF(AZ$11=\"\",0,UnitEc!AZ16)","v":0},{"$f":"IF(BA$11=\"\",0,UnitEc!BA16)","v":0},{"$f":"IF(BB$11=\"\",0,UnitEc!BB16)","v":0},{"$f":"IF(BC$11=\"\",0,UnitEc!BC16)","v":0},{"$f":"IF(BD$11=\"\",0,UnitEc!BD16)","v":0},{"$f":"IF(BE$11=\"\",0,UnitEc!BE16)","v":0},{"$f":"IF(BF$11=\"\",0,UnitEc!BF16)","v":0},{"$f":"IF(BG$11=\"\",0,UnitEc!BG16)","v":0},{"$f":"IF(BH$11=\"\",0,UnitEc!BH16)","v":0},{"$f":"IF(BI$11=\"\",0,UnitEc!BI16)","v":0},{"$f":"IF(BJ$11=\"\",0,UnitEc!BJ16)","v":0},{"$f":"IF(BK$11=\"\",0,UnitEc!BK16)","v":0},{"$f":"IF(BL$11=\"\",0,UnitEc!BL16)","v":0},{"$f":"IF(BM$11=\"\",0,UnitEc!BM16)","v":0},{"$f":"IF(BN$11=\"\",0,UnitEc!BN16)","v":0},{"$f":"IF(BO$11=\"\",0,UnitEc!BO16)","v":0},{"$f":"IF(BP$11=\"\",0,UnitEc!BP16)","v":0},{"$f":"IF(BQ$11=\"\",0,UnitEc!BQ16)","v":0},{"$f":"IF(BR$11=\"\",0,UnitEc!BR16)","v":0},{"$f":"IF(BS$11=\"\",0,UnitEc!BS16)","v":0},{"$f":"IF(BT$11=\"\",0,UnitEc!BT16)","v":0},{"$f":"IF(BU$11=\"\",0,UnitEc!BU16)","v":0},{"$f":"IF(BV$11=\"\",0,UnitEc!BV16)","v":0},{"$f":"IF(BW$11=\"\",0,UnitEc!BW16)","v":0},{"$f":"IF(BX$11=\"\",0,UnitEc!BX16)","v":0},{"$f":"IF(BY$11=\"\",0,UnitEc!BY16)","v":0},{"$f":"IF(BZ$11=\"\",0,UnitEc!BZ16)","v":0},{"$f":"IF(CA$11=\"\",0,UnitEc!CA16)","v":0},{"$f":"IF(CB$11=\"\",0,UnitEc!CB16)","v":0},{"$f":"IF(CC$11=\"\",0,UnitEc!CC16)","v":0},{"$f":"IF(CD$11=\"\",0,UnitEc!CD16)","v":0},{"$f":"IF(CE$11=\"\",0,UnitEc!CE16)","v":0},{"$f":"IF(CF$11=\"\",0,UnitEc!CF16)","v":0},{"$f":"IF(CG$11=\"\",0,UnitEc!CG16)","v":0},{"$f":"IF(CH$11=\"\",0,UnitEc!CH16)","v":0},{"$f":"IF(CI$11=\"\",0,UnitEc!CI16)","v":0},{"$f":"IF(CJ$11=\"\",0,UnitEc!CJ16)","v":0},{"$f":"IF(CK$11=\"\",0,UnitEc!CK16)","v":0},{"$f":"IF(CL$11=\"\",0,UnitEc!CL16)","v":0},{"$f":"IF(CM$11=\"\",0,UnitEc!CM16)","v":0},{"$f":"IF(CN$11=\"\",0,UnitEc!CN16)","v":0},{"$f":"IF(CO$11=\"\",0,UnitEc!CO16)","v":0},{"$f":"IF(CP$11=\"\",0,UnitEc!CP16)","v":0},{"$f":"IF(CQ$11=\"\",0,UnitEc!CQ16)","v":0},{"$f":"IF(CR$11=\"\",0,UnitEc!CR16)","v":0},{"$f":"IF(CS$11=\"\",0,UnitEc!CS16)","v":0},{"$f":"IF(CT$11=\"\",0,UnitEc!CT16)","v":0},{"$f":"IF(CU$11=\"\",0,UnitEc!CU16)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,{"$f":"SUM($Z37:$CV37)","v":2914364771.5297589},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$16)","v":45119818.662211969},{"$f":"IF(AB$11=\"\",0,PL!AB$16)","v":321959761.5515945},{"$f":"IF(AC$11=\"\",0,PL!AC$16)","v":618652652.29854012},{"$f":"IF(AD$11=\"\",0,PL!AD$16)","v":914661950.82496929},{"$f":"IF(AE$11=\"\",0,PL!AE$16)","v":1013970588.1924431},{"$f":"IF(AF$11=\"\",0,PL!AF$16)","v":0},{"$f":"IF(AG$11=\"\",0,PL!AG$16)","v":0},{"$f":"IF(AH$11=\"\",0,PL!AH$16)","v":0},{"$f":"IF(AI$11=\"\",0,PL!AI$16)","v":0},{"$f":"IF(AJ$11=\"\",0,PL!AJ$16)","v":0},{"$f":"IF(AK$11=\"\",0,PL!AK$16)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$16)","v":0},{"$f":"IF(AM$11=\"\",0,PL!AM$16)","v":0},{"$f":"IF(AN$11=\"\",0,PL!AN$16)","v":0},{"$f":"IF(AO$11=\"\",0,PL!AO$16)","v":0},{"$f":"IF(AP$11=\"\",0,PL!AP$16)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$16)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$16)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$16)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$16)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$16)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$16)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$16)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$16)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$16)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$16)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$16)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$16)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$16)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$16)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$16)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$16)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$16)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$16)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$16)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$16)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$16)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$16)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$16)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$16)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$16)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$16)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$16)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$16)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$16)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$16)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$16)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$16)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$16)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$16)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$16)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$16)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$16)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$16)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$16)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$16)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$16)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$16)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$16)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$16)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$16)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$16)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$16)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$16)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$16)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$16)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$16)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$16)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$16)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$16)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$16)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$16)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$16)","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,null,{"$f":"Mrkting!$M$96","v":"руб./шт"},null,null,"*",50,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z37=0,0,(AA37-Z37)/Z37))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA37=0,0,(AB37-AA37)/AA37))","v":6.1356616914162627},{"$f":"IF(AC$11=\"\",0,IF(AB37=0,0,(AC37-AB37)/AB37))","v":0.92152165015006127},{"$f":"IF(AD$11=\"\",0,IF(AC37=0,0,(AD37-AC37)/AC37))","v":0.47847414445996012},{"$f":"IF(AE$11=\"\",0,IF(AD37=0,0,(AE37-AD37)/AD37))","v":0.10857414291466208},{"$f":"IF(AF$11=\"\",0,IF(AE37=0,0,(AF37-AE37)/AE37))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AF37=0,0,(AG37-AF37)/AF37))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AG37=0,0,(AH37-AG37)/AG37))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AH37=0,0,(AI37-AH37)/AH37))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AI37=0,0,(AJ37-AI37)/AI37))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AJ37=0,0,(AK37-AJ37)/AJ37))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AK37=0,0,(AL37-AK37)/AK37))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AL37=0,0,(AM37-AL37)/AL37))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AM37=0,0,(AN37-AM37)/AM37))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AN37=0,0,(AO37-AN37)/AN37))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AO37=0,0,(AP37-AO37)/AO37))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AP37=0,0,(AQ37-AP37)/AP37))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AQ37=0,0,(AR37-AQ37)/AQ37))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AR37=0,0,(AS37-AR37)/AR37))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AS37=0,0,(AT37-AS37)/AS37))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AT37=0,0,(AU37-AT37)/AT37))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AU37=0,0,(AV37-AU37)/AU37))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AV37=0,0,(AW37-AV37)/AV37))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AW37=0,0,(AX37-AW37)/AW37))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AX37=0,0,(AY37-AX37)/AX37))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AY37=0,0,(AZ37-AY37)/AY37))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AZ37=0,0,(BA37-AZ37)/AZ37))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BA37=0,0,(BB37-BA37)/BA37))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BB37=0,0,(BC37-BB37)/BB37))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BC37=0,0,(BD37-BC37)/BC37))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BD37=0,0,(BE37-BD37)/BD37))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BE37=0,0,(BF37-BE37)/BE37))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BF37=0,0,(BG37-BF37)/BF37))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BG37=0,0,(BH37-BG37)/BG37))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BH37=0,0,(BI37-BH37)/BH37))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BI37=0,0,(BJ37-BI37)/BI37))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BJ37=0,0,(BK37-BJ37)/BJ37))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BK37=0,0,(BL37-BK37)/BK37))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BL37=0,0,(BM37-BL37)/BL37))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BM37=0,0,(BN37-BM37)/BM37))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BN37=0,0,(BO37-BN37)/BN37))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BO37=0,0,(BP37-BO37)/BO37))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BP37=0,0,(BQ37-BP37)/BP37))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BQ37=0,0,(BR37-BQ37)/BQ37))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BR37=0,0,(BS37-BR37)/BR37))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS37=0,0,(BT37-BS37)/BS37))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BT37=0,0,(BU37-BT37)/BT37))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BU37=0,0,(BV37-BU37)/BU37))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BV37=0,0,(BW37-BV37)/BV37))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BW37=0,0,(BX37-BW37)/BW37))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BX37=0,0,(BY37-BX37)/BX37))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BY37=0,0,(BZ37-BY37)/BY37))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BZ37=0,0,(CA37-BZ37)/BZ37))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CA37=0,0,(CB37-CA37)/CA37))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CB37=0,0,(CC37-CB37)/CB37))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CC37=0,0,(CD37-CC37)/CC37))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CD37=0,0,(CE37-CD37)/CD37))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CE37=0,0,(CF37-CE37)/CE37))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CF37=0,0,(CG37-CF37)/CF37))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CG37=0,0,(CH37-CG37)/CG37))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CH37=0,0,(CI37-CH37)/CH37))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CI37=0,0,(CJ37-CI37)/CI37))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CJ37=0,0,(CK37-CJ37)/CJ37))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CK37=0,0,(CL37-CK37)/CK37))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CL37=0,0,(CM37-CL37)/CL37))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CM37=0,0,(CN37-CM37)/CM37))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CN37=0,0,(CO37-CN37)/CN37))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CO37=0,0,(CP37-CO37)/CO37))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CP37=0,0,(CQ37-CP37)/CP37))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CQ37=0,0,(CR37-CQ37)/CQ37))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CR37=0,0,(CS37-CR37)/CR37))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CS37=0,0,(CT37-CS37)/CS37))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CT37=0,0,(CU37-CT37)/CT37))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб./шт"},null,null,"*",55,null,null,null,null,"Выручка на 1 маску, руб.",null,{"$f":"IF(X36=0,0,X37/X36)","v":12.176887680597426},null,null,{"$f":"IF(AA36=0,0,AA37/AA36)","v":11.333861243155249},11.581705430545089,11.895429421309137,12.225648899509755,12.559523689812226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM36=0,0,CM37/CM36)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,null,{"$f":"Mrkting!$M$98","v":"руб./шт"},null,null,"*",80,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,{"$f":"SUM($Z40:$CV40)","v":488556792.13819969},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$144)","v":-14782628.110912377},{"$f":"IF(AB$11=\"\",0,PL!AB$144)","v":49257504.86400485},{"$f":"IF(AC$11=\"\",0,PL!AC$144)","v":111502993.31346509},{"$f":"IF(AD$11=\"\",0,PL!AD$144)","v":167266741.20859343},{"$f":"IF(AE$11=\"\",0,PL!AE$144)","v":175312180.86304867},{"$f":"IF(AF$11=\"\",0,PL!AF$144)","v":0},{"$f":"IF(AG$11=\"\",0,PL!AG$144)","v":0},{"$f":"IF(AH$11=\"\",0,PL!AH$144)","v":0},{"$f":"IF(AI$11=\"\",0,PL!AI$144)","v":0},{"$f":"IF(AJ$11=\"\",0,PL!AJ$144)","v":0},{"$f":"IF(AK$11=\"\",0,PL!AK$144)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$144)","v":0},{"$f":"IF(AM$11=\"\",0,PL!AM$144)","v":0},{"$f":"IF(AN$11=\"\",0,PL!AN$144)","v":0},{"$f":"IF(AO$11=\"\",0,PL!AO$144)","v":0},{"$f":"IF(AP$11=\"\",0,PL!AP$144)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$144)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$144)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$144)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$144)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$144)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$144)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$144)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$144)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$144)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$144)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$144)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$144)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$144)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$144)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$144)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$144)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$144)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$144)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$144)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$144)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$144)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$144)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$144)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$144)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$144)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$144)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$144)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$144)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$144)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$144)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$144)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$144)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$144)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$144)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$144)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$144)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$144)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$144)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$144)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$144)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$144)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$144)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$144)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$144)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$144)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$144)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$144)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$144)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$144)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$144)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$144)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$144)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$144)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$144)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$144)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$144)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$144)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,null,{"$f":"Mrkting!$M$96","v":"руб./шт"},null,null,"*",107,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z40=0,0,(AA40-Z40)/Z40))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA40=0,0,(AB40-AA40)/AA40))","v":-4.3321209526771147},{"$f":"IF(AC$11=\"\",0,IF(AB40=0,0,(AC40-AB40)/AB40))","v":1.26367522312212},{"$f":"IF(AD$11=\"\",0,IF(AC40=0,0,(AD40-AC40)/AC40))","v":0.50010987362788861},{"$f":"IF(AE$11=\"\",0,IF(AD40=0,0,(AE40-AD40)/AD40))","v":4.8099458364063027E-2},{"$f":"IF(AF$11=\"\",0,IF(AE40=0,0,(AF40-AE40)/AE40))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AF40=0,0,(AG40-AF40)/AF40))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AG40=0,0,(AH40-AG40)/AG40))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AH40=0,0,(AI40-AH40)/AH40))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AI40=0,0,(AJ40-AI40)/AI40))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AJ40=0,0,(AK40-AJ40)/AJ40))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AK40=0,0,(AL40-AK40)/AK40))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AL40=0,0,(AM40-AL40)/AL40))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AM40=0,0,(AN40-AM40)/AM40))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AN40=0,0,(AO40-AN40)/AN40))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AO40=0,0,(AP40-AO40)/AO40))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AP40=0,0,(AQ40-AP40)/AP40))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AQ40=0,0,(AR40-AQ40)/AQ40))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AR40=0,0,(AS40-AR40)/AR40))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AS40=0,0,(AT40-AS40)/AS40))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AT40=0,0,(AU40-AT40)/AT40))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AU40=0,0,(AV40-AU40)/AU40))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AV40=0,0,(AW40-AV40)/AV40))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AW40=0,0,(AX40-AW40)/AW40))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AX40=0,0,(AY40-AX40)/AX40))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AY40=0,0,(AZ40-AY40)/AY40))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AZ40=0,0,(BA40-AZ40)/AZ40))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BA40=0,0,(BB40-BA40)/BA40))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BB40=0,0,(BC40-BB40)/BB40))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BC40=0,0,(BD40-BC40)/BC40))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BD40=0,0,(BE40-BD40)/BD40))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BE40=0,0,(BF40-BE40)/BE40))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BF40=0,0,(BG40-BF40)/BF40))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BG40=0,0,(BH40-BG40)/BG40))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BH40=0,0,(BI40-BH40)/BH40))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BI40=0,0,(BJ40-BI40)/BI40))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BJ40=0,0,(BK40-BJ40)/BJ40))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BK40=0,0,(BL40-BK40)/BK40))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BL40=0,0,(BM40-BL40)/BL40))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BM40=0,0,(BN40-BM40)/BM40))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BN40=0,0,(BO40-BN40)/BN40))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BO40=0,0,(BP40-BO40)/BO40))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BP40=0,0,(BQ40-BP40)/BP40))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BQ40=0,0,(BR40-BQ40)/BQ40))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BR40=0,0,(BS40-BR40)/BR40))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS40=0,0,(BT40-BS40)/BS40))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BT40=0,0,(BU40-BT40)/BT40))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BU40=0,0,(BV40-BU40)/BU40))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BV40=0,0,(BW40-BV40)/BV40))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BW40=0,0,(BX40-BW40)/BW40))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BX40=0,0,(BY40-BX40)/BX40))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BY40=0,0,(BZ40-BY40)/BY40))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BZ40=0,0,(CA40-BZ40)/BZ40))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CA40=0,0,(CB40-CA40)/CA40))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CB40=0,0,(CC40-CB40)/CB40))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CC40=0,0,(CD40-CC40)/CC40))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CD40=0,0,(CE40-CD40)/CD40))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CE40=0,0,(CF40-CE40)/CE40))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CF40=0,0,(CG40-CF40)/CF40))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CG40=0,0,(CH40-CG40)/CG40))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CH40=0,0,(CI40-CH40)/CH40))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CI40=0,0,(CJ40-CI40)/CI40))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CJ40=0,0,(CK40-CJ40)/CJ40))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CK40=0,0,(CL40-CK40)/CK40))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CL40=0,0,(CM40-CL40)/CL40))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CM40=0,0,(CN40-CM40)/CM40))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CN40=0,0,(CO40-CN40)/CN40))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CO40=0,0,(CP40-CO40)/CO40))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CP40=0,0,(CQ40-CP40)/CP40))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CQ40=0,0,(CR40-CQ40)/CQ40))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CR40=0,0,(CS40-CR40)/CR40))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CS40=0,0,(CT40-CS40)/CS40))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CT40=0,0,(CU40-CT40)/CT40))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H39","v":"Базовый прайс-лист"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,null,{"$f":"Mrkting!$M$97","v":"руб./шт"},null,null,"*",2.5,null,null,null,null,"Операционная маржа",null,{"$f":"IF(X37=0,0,X40/X37)","v":0.16763748893442557},null,null,{"$f":"IF(AA37=0,0,AA40/AA37)","v":-0.32763048587544275},{"$f":"IF(AB37=0,0,AB40/AB37)","v":0.15299273619356085},{"$f":"IF(AC37=0,0,AC40/AC37)","v":0.18023521421784458},0.18287274446884888,0.17289671209849322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM37=0,0,CM40/CM37)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H39","v":"Базовый прайс-лист"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,null,{"$f":"Mrkting!$M$98","v":"руб./шт"},null,null,"*",2.8,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,{"$f":"SUM($Z43:$CV43)","v":334889529.27675182},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$182)","v":-40130527.878935724},{"$f":"IF(AB$11=\"\",0,PL!AB$182)","v":22703479.503841393},{"$f":"IF(AC$11=\"\",0,PL!AC$182)","v":88894801.067939669},{"$f":"IF(AD$11=\"\",0,PL!AD$182)","v":148539024.76169574},{"$f":"IF(AE$11=\"\",0,PL!AE$182)","v":114882751.82221073},{"$f":"IF(AF$11=\"\",0,PL!AF$182)","v":0},{"$f":"IF(AG$11=\"\",0,PL!AG$182)","v":0},{"$f":"IF(AH$11=\"\",0,PL!AH$182)","v":0},{"$f":"IF(AI$11=\"\",0,PL!AI$182)","v":0},{"$f":"IF(AJ$11=\"\",0,PL!AJ$182)","v":0},{"$f":"IF(AK$11=\"\",0,PL!AK$182)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$182)","v":0},{"$f":"IF(AM$11=\"\",0,PL!AM$182)","v":0},{"$f":"IF(AN$11=\"\",0,PL!AN$182)","v":0},{"$f":"IF(AO$11=\"\",0,PL!AO$182)","v":0},{"$f":"IF(AP$11=\"\",0,PL!AP$182)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$182)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$182)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$182)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$182)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$182)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$182)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$182)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$182)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$182)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$182)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$182)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$182)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$182)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$182)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$182)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$182)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$182)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$182)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$182)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$182)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$182)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$182)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$182)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$182)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$182)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$182)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$182)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$182)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$182)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$182)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$182)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$182)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$182)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$182)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$182)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$182)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$182)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$182)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$182)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$182)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$182)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$182)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$182)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$182)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$182)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$182)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$182)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$182)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$182)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$182)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$182)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$182)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$182)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$182)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$182)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$182)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$182)","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"$H$16","v":"Трафик потребности в СИЗ, шт"},{"$f":"Mrkting!$I$104","v":"Процент индексации/прироста"},null,null,null,{"$f":"Mrkting!$M$53","v":"%"},null,null,"*",0.02,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z43=0,0,(AA43-Z43)/Z43))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA43=0,0,(AB43-AA43)/AA43))","v":-1.5657408637218131},{"$f":"IF(AC$11=\"\",0,IF(AB43=0,0,(AC43-AB43)/AB43))","v":2.9154703600784546},{"$f":"IF(AD$11=\"\",0,IF(AC43=0,0,(AD43-AC43)/AC43))","v":0.67095289012651882},{"$f":"IF(AE$11=\"\",0,IF(AD43=0,0,(AE43-AD43)/AD43))","v":-0.22658202444428643},{"$f":"IF(AF$11=\"\",0,IF(AE43=0,0,(AF43-AE43)/AE43))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AF43=0,0,(AG43-AF43)/AF43))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AG43=0,0,(AH43-AG43)/AG43))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AH43=0,0,(AI43-AH43)/AH43))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AI43=0,0,(AJ43-AI43)/AI43))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AJ43=0,0,(AK43-AJ43)/AJ43))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AK43=0,0,(AL43-AK43)/AK43))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AL43=0,0,(AM43-AL43)/AL43))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AM43=0,0,(AN43-AM43)/AM43))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AN43=0,0,(AO43-AN43)/AN43))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AO43=0,0,(AP43-AO43)/AO43))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AP43=0,0,(AQ43-AP43)/AP43))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AQ43=0,0,(AR43-AQ43)/AQ43))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AR43=0,0,(AS43-AR43)/AR43))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AS43=0,0,(AT43-AS43)/AS43))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AT43=0,0,(AU43-AT43)/AT43))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AU43=0,0,(AV43-AU43)/AU43))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AV43=0,0,(AW43-AV43)/AV43))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AW43=0,0,(AX43-AW43)/AW43))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AX43=0,0,(AY43-AX43)/AX43))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AY43=0,0,(AZ43-AY43)/AY43))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AZ43=0,0,(BA43-AZ43)/AZ43))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BA43=0,0,(BB43-BA43)/BA43))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BB43=0,0,(BC43-BB43)/BB43))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BC43=0,0,(BD43-BC43)/BC43))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BD43=0,0,(BE43-BD43)/BD43))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BE43=0,0,(BF43-BE43)/BE43))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BF43=0,0,(BG43-BF43)/BF43))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BG43=0,0,(BH43-BG43)/BG43))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BH43=0,0,(BI43-BH43)/BH43))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BI43=0,0,(BJ43-BI43)/BI43))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BJ43=0,0,(BK43-BJ43)/BJ43))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BK43=0,0,(BL43-BK43)/BK43))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BL43=0,0,(BM43-BL43)/BL43))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BM43=0,0,(BN43-BM43)/BM43))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BN43=0,0,(BO43-BN43)/BN43))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BO43=0,0,(BP43-BO43)/BO43))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BP43=0,0,(BQ43-BP43)/BP43))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BQ43=0,0,(BR43-BQ43)/BQ43))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BR43=0,0,(BS43-BR43)/BR43))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS43=0,0,(BT43-BS43)/BS43))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BT43=0,0,(BU43-BT43)/BT43))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BU43=0,0,(BV43-BU43)/BU43))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BV43=0,0,(BW43-BV43)/BV43))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BW43=0,0,(BX43-BW43)/BW43))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BX43=0,0,(BY43-BX43)/BX43))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BY43=0,0,(BZ43-BY43)/BY43))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BZ43=0,0,(CA43-BZ43)/BZ43))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CA43=0,0,(CB43-CA43)/CA43))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CB43=0,0,(CC43-CB43)/CB43))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CC43=0,0,(CD43-CC43)/CC43))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CD43=0,0,(CE43-CD43)/CD43))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CE43=0,0,(CF43-CE43)/CE43))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CF43=0,0,(CG43-CF43)/CF43))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CG43=0,0,(CH43-CG43)/CG43))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CH43=0,0,(CI43-CH43)/CH43))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CI43=0,0,(CJ43-CI43)/CI43))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CJ43=0,0,(CK43-CJ43)/CJ43))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CK43=0,0,(CL43-CK43)/CK43))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CL43=0,0,(CM43-CL43)/CL43))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CM43=0,0,(CN43-CM43)/CM43))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CN43=0,0,(CO43-CN43)/CN43))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CO43=0,0,(CP43-CO43)/CO43))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CP43=0,0,(CQ43-CP43)/CP43))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CQ43=0,0,(CR43-CQ43)/CQ43))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CR43=0,0,(CS43-CR43)/CR43))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CS43=0,0,(CT43-CS43)/CS43))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CT43=0,0,(CU43-CT43)/CT43))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"},null,{"$f":"IF(X37=0,0,X43/X37)","v":0.11490995655323108},null,null,{"$f":"IF(AA37=0,0,AA43/AA37)","v":-0.8894213024075206},{"$f":"IF(AB37=0,0,AB43/AB37)","v":7.0516512356787575E-2},0.14369097220816918,0.16239773025184071,0.11329988577578637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM37=0,0,CM43/CM37)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,{"$f":"SUM($Z46:$CV46)","v":279295180.10447323},null,null,{"$f":"IF(AA$11=\"\",0,InvAn!AA$21)","v":-209161725.01511088},{"$f":"IF(AB$11=\"\",0,InvAn!AB$21)","v":39819001.332822196},{"$f":"IF(AC$11=\"\",0,InvAn!AC$21)","v":98223984.116945744},{"$f":"IF(AD$11=\"\",0,InvAn!AD$21)","v":155782887.83575237},{"$f":"IF(AE$11=\"\",0,InvAn!AE$21)","v":194631031.83406377},{"$f":"IF(AF$11=\"\",0,InvAn!AF$21)","v":0},{"$f":"IF(AG$11=\"\",0,InvAn!AG$21)","v":0},{"$f":"IF(AH$11=\"\",0,InvAn!AH$21)","v":0},{"$f":"IF(AI$11=\"\",0,InvAn!AI$21)","v":0},{"$f":"IF(AJ$11=\"\",0,InvAn!AJ$21)","v":0},{"$f":"IF(AK$11=\"\",0,InvAn!AK$21)","v":0},{"$f":"IF(AL$11=\"\",0,InvAn!AL$21)","v":0},{"$f":"IF(AM$11=\"\",0,InvAn!AM$21)","v":0},{"$f":"IF(AN$11=\"\",0,InvAn!AN$21)","v":0},{"$f":"IF(AO$11=\"\",0,InvAn!AO$21)","v":0},{"$f":"IF(AP$11=\"\",0,InvAn!AP$21)","v":0},{"$f":"IF(AQ$11=\"\",0,InvAn!AQ$21)","v":0},{"$f":"IF(AR$11=\"\",0,InvAn!AR$21)","v":0},{"$f":"IF(AS$11=\"\",0,InvAn!AS$21)","v":0},{"$f":"IF(AT$11=\"\",0,InvAn!AT$21)","v":0},{"$f":"IF(AU$11=\"\",0,InvAn!AU$21)","v":0},{"$f":"IF(AV$11=\"\",0,InvAn!AV$21)","v":0},{"$f":"IF(AW$11=\"\",0,InvAn!AW$21)","v":0},{"$f":"IF(AX$11=\"\",0,InvAn!AX$21)","v":0},{"$f":"IF(AY$11=\"\",0,InvAn!AY$21)","v":0},{"$f":"IF(AZ$11=\"\",0,InvAn!AZ$21)","v":0},{"$f":"IF(BA$11=\"\",0,InvAn!BA$21)","v":0},{"$f":"IF(BB$11=\"\",0,InvAn!BB$21)","v":0},{"$f":"IF(BC$11=\"\",0,InvAn!BC$21)","v":0},{"$f":"IF(BD$11=\"\",0,InvAn!BD$21)","v":0},{"$f":"IF(BE$11=\"\",0,InvAn!BE$21)","v":0},{"$f":"IF(BF$11=\"\",0,InvAn!BF$21)","v":0},{"$f":"IF(BG$11=\"\",0,InvAn!BG$21)","v":0},{"$f":"IF(BH$11=\"\",0,InvAn!BH$21)","v":0},{"$f":"IF(BI$11=\"\",0,InvAn!BI$21)","v":0},{"$f":"IF(BJ$11=\"\",0,InvAn!BJ$21)","v":0},{"$f":"IF(BK$11=\"\",0,InvAn!BK$21)","v":0},{"$f":"IF(BL$11=\"\",0,InvAn!BL$21)","v":0},{"$f":"IF(BM$11=\"\",0,InvAn!BM$21)","v":0},{"$f":"IF(BN$11=\"\",0,InvAn!BN$21)","v":0},{"$f":"IF(BO$11=\"\",0,InvAn!BO$21)","v":0},{"$f":"IF(BP$11=\"\",0,InvAn!BP$21)","v":0},{"$f":"IF(BQ$11=\"\",0,InvAn!BQ$21)","v":0},{"$f":"IF(BR$11=\"\",0,InvAn!BR$21)","v":0},{"$f":"IF(BS$11=\"\",0,InvAn!BS$21)","v":0},{"$f":"IF(BT$11=\"\",0,InvAn!BT$21)","v":0},{"$f":"IF(BU$11=\"\",0,InvAn!BU$21)","v":0},{"$f":"IF(BV$11=\"\",0,InvAn!BV$21)","v":0},{"$f":"IF(BW$11=\"\",0,InvAn!BW$21)","v":0},{"$f":"IF(BX$11=\"\",0,InvAn!BX$21)","v":0},{"$f":"IF(BY$11=\"\",0,InvAn!BY$21)","v":0},{"$f":"IF(BZ$11=\"\",0,InvAn!BZ$21)","v":0},{"$f":"IF(CA$11=\"\",0,InvAn!CA$21)","v":0},{"$f":"IF(CB$11=\"\",0,InvAn!CB$21)","v":0},{"$f":"IF(CC$11=\"\",0,InvAn!CC$21)","v":0},{"$f":"IF(CD$11=\"\",0,InvAn!CD$21)","v":0},{"$f":"IF(CE$11=\"\",0,InvAn!CE$21)","v":0},{"$f":"IF(CF$11=\"\",0,InvAn!CF$21)","v":0},{"$f":"IF(CG$11=\"\",0,InvAn!CG$21)","v":0},{"$f":"IF(CH$11=\"\",0,InvAn!CH$21)","v":0},{"$f":"IF(CI$11=\"\",0,InvAn!CI$21)","v":0},{"$f":"IF(CJ$11=\"\",0,InvAn!CJ$21)","v":0},{"$f":"IF(CK$11=\"\",0,InvAn!CK$21)","v":0},{"$f":"IF(CL$11=\"\",0,InvAn!CL$21)","v":0},{"$f":"IF(CM$11=\"\",0,InvAn!CM$21)","v":0},{"$f":"IF(CN$11=\"\",0,InvAn!CN$21)","v":0},{"$f":"IF(CO$11=\"\",0,InvAn!CO$21)","v":0},{"$f":"IF(CP$11=\"\",0,InvAn!CP$21)","v":0},{"$f":"IF(CQ$11=\"\",0,InvAn!CQ$21)","v":0},{"$f":"IF(CR$11=\"\",0,InvAn!CR$21)","v":0},{"$f":"IF(CS$11=\"\",0,InvAn!CS$21)","v":0},{"$f":"IF(CT$11=\"\",0,InvAn!CT$21)","v":0},{"$f":"IF(CU$11=\"\",0,InvAn!CU$21)","v":0}]

{"sheet":"PLd","index":18,"n_rows":186,"n_cols":99,"rows_kept":186,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I43\")","v":"PLd"},null,null,{"$f":"INDIRECT(\"START!K43\")","v":"Детализированный отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99236)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99236)","v":0},{"$f":"SUM(T$15:T$99236)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Repd!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2914364771.5297599},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AE$12))","v":877402.33416320896},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AF$12))","v":2262052.8927645227},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AG$12))","v":3196045.5128962654},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AH$12))","v":3967313.4404875515},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AI$12))","v":3262629.7944149375},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AJ$12))","v":5669449.0366804991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AK$12))","v":10671904.069045642},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AL$12))","v":15213021.581759339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AM$12))","v":18426123.09169469},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AN$12))","v":20144432.189531293},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AO$12))","v":17098722.282891285},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AP$12))","v":26227484.905745849},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AQ$12))","v":32543491.474884644},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AR$12))","v":32918169.830681015},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AS$12))","v":28601026.580690674},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AT$12))","v":25459247.145690568},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AU$12))","v":16250583.284483338},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AV$12))","v":23006849.034592967},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AW$12))","v":36463685.262373753},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AX$12))","v":44819946.468334407},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AY$12))","v":47668984.432617292},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AZ$12))","v":46405866.181522593},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BA$12))","v":37344365.684538901},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BB$12))","v":54681809.25343883},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BC$12))","v":65134066.555403993},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BD$12))","v":63538722.019840896},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BE$12))","v":53455250.871613398},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BF$12))","v":46216518.982749075},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BG$12))","v":28732197.343492199},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BH$12))","v":39713321.084871553},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BI$12))","v":61577958.536092974},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BJ$12))","v":74183591.352358401},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BK$12))","v":77465928.241618425},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BL$12))","v":74134667.479041547},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BM$12))","v":58720528.69627054},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BN$12))","v":84723188.325529516},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BO$12))","v":99541262.6521575},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BP$12))","v":95865022.838299438},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BQ$12))","v":79701751.038324103},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BR$12))","v":68135836.016958103},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BS$12))","v":41396814.655681267},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BT$12))","v":55288694.324962109},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BU$12))","v":82933041.487443149},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BV$12))","v":96755215.068683684},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BW$12))","v":97930997.350006461},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BX$12))","v":90935926.110720292},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BY$12))","v":69950712.392861754},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BZ$12))","v":98065896.773455575},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CA$12))","v":112075310.59823494},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CB$12))","v":105070603.68584524},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CC$12))","v":85085817.198036641},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CD$12))","v":70904847.665030539},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CE$12))","v":42542908.59901832},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CF$12))","v":56801780.663349047},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CG$12))","v":85202670.995023578},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CH$12))","v":99403116.160860837},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":694386620.56012475},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AE$12))","v":196140.96818810509},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AF$12))","v":505675.93360995845},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AG$12))","v":721742.72265560157},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AH$12))","v":895913.27551867173},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AI$12))","v":736779.02937759319},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AJ$12))","v":1280765.4970954356},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AK$12))","v":2410852.700414937},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AL$12))","v":3436720.7505394188},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AM$12))","v":4204565.5671634851},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AN$12))","v":4596657.9910854753},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AO$12))","v":3901672.5653775921},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AP$12))","v":5986908.8424896235},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AQ$12))","v":7428654.2372116139},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AR$12))","v":7514181.5063900407},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AS$12))","v":6593932.5263928277},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AT$12))","v":5869599.0291754333},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AU$12))","v":3746552.5718141068},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AV$12))","v":5306136.2161919978},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AW$12))","v":8409725.3237759955},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AX$12))","v":10336954.043807995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AY$12))","v":11102800.278211962},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AZ$12))","v":10808601.653328467},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BA$12))","v":8698046.3009033818},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BB$12))","v":12740821.1033352},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BC$12))","v":15176189.322282573},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BD$12))","v":14804475.225706397},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BE$12))","v":12577050.800312465},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BF$12))","v":10873908.504436821},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BG$12))","v":6760164.8051679516},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BH$12))","v":9347212.2906652149},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BI$12))","v":14493430.293391},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BJ$12))","v":17460382.509248219},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BK$12))","v":18409800.735306654},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BL$12))","v":17618125.630800024},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BM$12))","v":13954950.994693093},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BN$12))","v":20141770.841779578},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BO$12))","v":23664563.872851841},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BP$12))","v":22790588.502547659},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BQ$12))","v":19129969.665789686},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BR$12))","v":16353925.21716216},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BS$12))","v":9936040.2789985221},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BT$12))","v":13275145.839698097},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BU$12))","v":19912718.75954714},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BV$12))","v":23231505.219471663},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BW$12))","v":23744494.783705715},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BX$12))","v":22048459.442012452},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BY$12))","v":16960353.416932657},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BZ$12))","v":23792854.243550334},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CA$12))","v":27191833.421200383},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CB$12))","v":25492343.832375355},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CC$12))","v":20844032.552111011},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CD$12))","v":17370027.126759175},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CE$12))","v":10422016.276055505},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CF$12))","v":13924208.358002489},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CG$12))","v":20886312.537003733},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CH$12))","v":24367364.62650435},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":186439746.13658646},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AE$12))","v":53085.360995850628},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AF$12))","v":136860.69631742741},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AG$12))","v":195228.11173443991},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AH$12))","v":242340.4511981328},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AI$12))","v":199295.36406224067},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AJ$12))","v":346245.33585062245},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AK$12))","v":651755.926307054},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AL$12))","v":929091.65119917039},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AM$12))","v":1136032.3572938591},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AN$12))","v":1241971.8826764212},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AO$12))","v":1054193.6404680498},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AP$12))","v":1616695.9855487556},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AQ$12))","v":2006022.7739053941},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AR$12))","v":2029118.4308418049},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AS$12))","v":1779619.8172846704},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AT$12))","v":1584131.2767496118},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AU$12))","v":1011147.6234571993},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AV$12))","v":1431261.6091829774},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AW$12))","v":2268414.6258749077},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AX$12))","v":2788259.644304574},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AY$12))","v":2993173.6728334958},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AZ$12))","v":2913861.4672169406},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BA$12))","v":2344882.600837301},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BB$12))","v":3432862.683894401},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BC$12))","v":4089043.6798098297},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BD$12))","v":3988889.7383280015},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BE$12))","v":3386868.3305878425},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BF$12))","v":2928229.9108207398},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BG$12))","v":1820441.7276909661},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BH$12))","v":2515723.7089318568},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BI$12))","v":3900785.0767707438},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BJ$12))","v":4699315.3551676534},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BK$12))","v":4952130.8574552275},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BL$12))","v":4739174.7928853603},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BM$12))","v":3753801.8161468194},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BN$12))","v":5415065.4244351238},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BO$12))","v":6362159.6441961396},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BP$12))","v":6127193.5209729876},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BQ$12))","v":5140249.6558377538},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BR$12))","v":4394322.6224475056},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BS$12))","v":2669827.9462433159},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BT$12))","v":3565118.2723996877},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BU$12))","v":5347677.4085995313},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BV$12))","v":6238956.9766994538},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BW$12))","v":6363736.1162334438},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BX$12))","v":5909183.5365024824},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BY$12))","v":4545525.7973096017},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BZ$12))","v":6363736.1162334438},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CA$12))","v":7272841.2756953621},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CB$12))","v":6818288.6959644044},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CC$12))","v":5563723.5759069528},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CD$12))","v":4636436.3132557943},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CE$12))","v":2781861.7879534764},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CF$12))","v":3709149.0506046354},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CG$12))","v":5563723.5759069528},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CH$12))","v":6491010.8385581113},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":676094615.68889844},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AE$12))","v":193432.03319502075},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AF$12))","v":498691.96058091294},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AG$12))","v":711006.46506224072},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AH$12))","v":882586.15020746877},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AI$12))","v":725819.09975103731},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AJ$12))","v":1260356.1012448131},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AK$12))","v":2372435.0141078839},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AL$12))","v":3381955.5383402491},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AM$12))","v":4133126.9199136933},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AN$12))","v":4518557.4064929457},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AO$12))","v":3835380.2919834023},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AP$12))","v":5878894.4929045644},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AQ$12))","v":7294628.2687468873},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AR$12))","v":7378612.475788381},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AS$12))","v":6468064.8383824723},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AT$12))","v":5757557.7159843985},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AU$12))","v":3675036.8399900408},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AV$12))","v":5199319.8684711028},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AW$12))","v":8240431.4896523133},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AX$12))","v":10128863.706030967},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AY$12))","v":10867768.253055237},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AZ$12))","v":10579797.435289951},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BA$12))","v":8513919.8295824453},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BB$12))","v":12457944.021178102},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BC$12))","v":14839241.168083372},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BD$12))","v":14475780.024608355},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BE$12))","v":12284862.458555404},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BF$12))","v":10621287.333959358},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BG$12))","v":6603113.5714735286},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BH$12))","v":9120476.2961458564},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BI$12))","v":14141862.122113802},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BJ$12))","v":17036844.766676955},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BK$12))","v":17944436.548451982},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BL$12))","v":17172773.460727006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BM$12))","v":13602196.800575847},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BN$12))","v":19612145.405175813},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BO$12))","v":23042307.01809708},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BP$12))","v":22191312.724815089},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BQ$12))","v":18607577.394829433},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BR$12))","v":15907339.870579759},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BS$12))","v":9664711.5348144248},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BT$12))","v":12899246.112864325},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BU$12))","v":19348869.169296484},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BV$12))","v":22573680.697512567},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BW$12))","v":23048295.170067303},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BX$12))","v":21401988.372205354},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BY$12))","v":16463067.978619503},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BZ$12))","v":23071436.02867179},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CA$12))","v":26367355.461339187},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CB$12))","v":24719395.745005488},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CC$12))","v":20191258.650018685},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CD$12))","v":16826048.875015572},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CE$12))","v":10095629.325009342},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CF$12))","v":13474326.914741928},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CG$12))","v":20211490.372112893},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CH$12))","v":23580072.100798376},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$CV20,$Z$2:$CV$2,Periods!$Q$18),SUM($Z20:$CV20))","v":933472340.32957458},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AE$12))","v":298116.0298755187},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AF$12))","v":768580.38952282153},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AG$12))","v":1075496.3014107884},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AH$12))","v":1335034.4713692944},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AI$12))","v":1097902.4743568464},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AJ$12))","v":1908559.710373444},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AK$12))","v":3592582.9842323647},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AL$12))","v":5121301.8895020746},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AM$12))","v":6142804.2194190864},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AN$12))","v":6715645.0890871361},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AO$12))","v":5700282.3037344394},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AP$12))","v":8746971.9553941917},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AQ$12))","v":10853385.609958505},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AR$12))","v":10978342.352178421},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AS$12))","v":9445151.3108713701},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AT$12))","v":8407615.7502074707},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AU$12))","v":5366563.2448132783},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AV$12))","v":7600677.0527800824},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AW$12))","v":12046356.083651453},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AX$12))","v":14806979.352821577},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AY$12))","v":15592496.894439835},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,AZ$12))","v":15179331.654149378},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BA$12))","v":12215320.147717843},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BB$12))","v":17893279.352240667},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BC$12))","v":21313523.896431532},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BD$12))","v":20791486.57126556},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BE$12))","v":17317313.327800833},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BF$12))","v":14972260.4813278},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BG$12))","v":9308055.9136929456},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BH$12))","v":12870431.705726141},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BI$12))","v":19956399.723485481},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BJ$12))","v":24041677.203112036},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BK$12))","v":24852449.16},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BL$12))","v":23783721.390000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BM$12))","v":18838591.199999999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BN$12))","v":27191113.24070539},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BO$12))","v":31946835.316182576},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BP$12))","v":30766980.602800827},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BQ$12))","v":25319355.194688801},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BR$12))","v":21645138.420746889},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BS$12))","v":13150785.780000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BT$12))","v":17570609.099999998},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BU$12))","v":26355913.649999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BV$12))","v":30748565.925000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BW$12))","v":30811965.030000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BX$12))","v":28611110.385000005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BY$12))","v":22008546.449999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,BZ$12))","v":30875364.135000005},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CA$12))","v":35286130.439999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CB$12))","v":33080747.287499994},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CC$12))","v":26518939.920000002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CD$12))","v":22099116.599999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CE$12))","v":13259469.960000001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CF$12))","v":17715521.339999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CG$12))","v":26573282.010000002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CH$12))","v":31002162.345000003},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$CV21,$Z$2:$CV$2,Periods!$Q$18),SUM($Z21:$CV21))","v":353917285.09465766},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AE$12))","v":113945.85062240665},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AF$12))","v":293766.6461358922},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AG$12))","v":410833.5684647304},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AH$12))","v":509975.69696576771},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AI$12))","v":419392.60114107886},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AJ$12))","v":728630.75726141094},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AK$12))","v":1371540.2489626557},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AL$12))","v":1955159.1986514528},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AM$12))","v":2343765.1789419092},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AN$12))","v":2562330.5825337139},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AO$12))","v":2174922.5103734443},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AP$12))","v":3335429.428163901},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AQ$12))","v":4138655.2904564324},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AR$12))","v":4186304.2822873448},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AS$12))","v":3599568.6255186722},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AT$12))","v":3204161.4658973031},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AU$12))","v":2045209.4463174276},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AV$12))","v":2894957.8630705401},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AW$12))","v":4588235.1037344402},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AX$12))","v":5639705.6483402504},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AY$12))","v":5935468.0199688803},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,AZ$12))","v":5778191.7936332989},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BA$12))","v":4649905.822095437},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BB$12))","v":6807372.0085580926},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BC$12))","v":8108579.937759337},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BD$12))","v":7909974.5169865154},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BE$12))","v":6584475.6224066392},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BF$12))","v":5692827.8818724072},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BG$12))","v":3539155.647043569},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BH$12))","v":4890866.6701244824},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BI$12))","v":7583591.0165975103},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BJ$12))","v":9136029.0326763503},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BK$12))","v":9438757.3482883833},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BL$12))","v":9032863.2640689854},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BM$12))","v":7154743.1794605814},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BN$12))","v":10321110.252852697},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BO$12))","v":12126271.058091287},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BP$12))","v":11678425.820150416},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BQ$12))","v":9605207.4740663897},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BR$12))","v":8211348.3434906648},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BS$12))","v":4988911.640625},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BT$12))","v":6661875},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BU$12))","v":9992812.5},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BV$12))","v":11658281.25},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BW$12))","v":11658281.25},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BX$12))","v":10825546.875},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BY$12))","v":8327343.7500000019},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,BZ$12))","v":11658281.25},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CA$12))","v":13323750},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CB$12))","v":12491015.625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CC$12))","v":9992812.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CD$12))","v":8327343.7500000019},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CE$12))","v":4996406.25},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CF$12))","v":6661875},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CG$12))","v":9992812.5},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CH$12))","v":11658281.25},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":70054163.719917014},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AE$12))","v":22682.091286307055},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AF$12))","v":58477.266597510366},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AG$12))","v":81738.343568464756},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AH$12))","v":101463.39522821577},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AI$12))","v":83441.225726141085},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AJ$12))","v":144891.63485477181},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AK$12))","v":272737.19502074691},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AL$12))","v":388792.55352697097},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AM$12))","v":465828.84896265558},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AN$12))","v":509269.23765560176},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AO$12))","v":432270.97095435683},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AP$12))","v":662584.20124481339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AQ$12))","v":822145.29460580903},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AR$12))","v":831610.78319502075},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AS$12))","v":714689.46224066382},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AT$12))","v":636181.90767634846},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AU$12))","v":406073.55809128634},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AV$12))","v":574496.42489626561},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AW$12))","v":910522.63568464713},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AX$12))","v":1119184.0730290457},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AY$12))","v":1177277.3141078835},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AZ$12))","v":1146082.1779045644},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BA$12))","v":922290.98340248945},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BB$12))","v":1349530.0842323652},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BC$12))","v":1607488.5510373444},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BD$12))","v":1568115.9429460582},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BE$12))","v":1304680.3319502075},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BF$12))","v":1128004.8703319503},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BG$12))","v":701265.67842323647},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BH$12))","v":968610.41327800823},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BI$12))","v":1501890.3037344399},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BJ$12))","v":1809342.4854771781},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BK$12))","v":1868353.5921161829},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BL$12))","v":1788008.9405601658},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BM$12))","v":1416244.705394191},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BN$12))","v":2041983.1605809128},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BO$12))","v":2399125.7427385892},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BP$12))","v":2310521.6670124484},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BQ$12))","v":1899391.6531120334},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BR$12))","v":1623761.5425311204},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BS$12))","v":986537.47499999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BT$12))","v":1316700},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BU$12))","v":1975050},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BV$12))","v":2304225},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BW$12))","v":2304225},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BX$12))","v":2139637.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BY$12))","v":1645874.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BZ$12))","v":2304225},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CA$12))","v":2633400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CB$12))","v":2468812.5},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CC$12))","v":1975050},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CD$12))","v":1645874.9999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CE$12))","v":987525},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CF$12))","v":1316700},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CG$12))","v":1975050},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CH$12))","v":2304225},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X25-Repd!X25","v":0},null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":1460596158.5632939},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AE$12))","v":399044.97177543869},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AF$12))","v":1028787.817858553},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AG$12))","v":1436561.8983915795},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AH$12))","v":1799615.145431364},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AI$12))","v":1511428.5569455822},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AJ$12))","v":2616275.2480098847},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AK$12))","v":4924753.4080186058},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AL$12))","v":7020338.5821598563},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AM$12))","v":8415559.1710151732},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AN$12))","v":9284868.9407878388},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AO$12))","v":8033296.1681729555},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AP$12))","v":12298160.899873128},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AQ$12))","v":15259758.830862984},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AR$12))","v":15435446.843718318},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AS$12))","v":13361890.872301916},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AT$12))","v":12088058.118154969},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AU$12))","v":8074442.2775844159},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AV$12))","v":11186325.480682505},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AW$12))","v":17346542.204039935},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AX$12))","v":21321791.459132418},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AY$12))","v":22438873.001882799},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AZ$12))","v":22075237.489107147},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BA$12))","v":18166152.895435937},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BB$12))","v":26428179.820446674},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BC$12))","v":31479843.971236277},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BD$12))","v":30746565.461211059},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BE$12))","v":25815899.617938042},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BF$12))","v":22732135.261024173},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BG$12))","v":14856839.819289729},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BH$12))","v":20085201.634761639},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BI$12))","v":30294461.331581719},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BJ$12))","v":36370539.143458486},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BK$12))","v":37572682.691209681},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BL$12))","v":36367414.297637694},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BM$12))","v":29481774.788720295},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BN$12))","v":42193653.884216413},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BO$12))","v":49573318.315234244},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BP$12))","v":47829670.517524801},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BQ$12))","v":39701589.245125368},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BR$12))","v":34592168.019884482},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BS$12))","v":22153344.683776919},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BT$12))","v":28996128.274204023},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BU$12))","v":42313841.899601467},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BV$12))","v":48972698.712300181},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BW$12))","v":49043519.743002452},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BX$12))","v":46133463.937706366},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BY$12))","v":36408893.671076097},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BZ$12))","v":50441879.673669182},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CA$12))","v":57532602.023186773},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CB$12))","v":54103290.764646932},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CC$12))","v":43815356.989027403},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CD$12))","v":37289006.609705314},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CE$12))","v":23661637.545833502},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CF$12))","v":30921146.656917609},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CG$12))","v":45049909.042101756},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CH$12))","v":52114290.234693825},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Полумаски FFP1"},null,null,1,{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":386734502.05728757},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AE$12))","v":106002.05135786074},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AF$12))","v":273286.53865698475},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AG$12))","v":381607.38488829869},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AH$12))","v":473696.66700544016},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AI$12))","v":403305.81938828056},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AJ$12))","v":695459.12657502608},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AK$12))","v":1309099.5323765199},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AL$12))","v":1866148.6563096535},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AM$12))","v":2235503.7615987649},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AN$12))","v":2443973.3584145224},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AO$12))","v":2145437.2515887436},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AP$12))","v":3269101.0796401454},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AQ$12))","v":4056353.9926963444},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AR$12))","v":4103055.4366912032},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AS$12))","v":3538671.0372680374},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AT$12))","v":3162414.7709859274},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AU$12))","v":2117979.2732028286},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AV$12))","v":2946521.5202640546},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AW$12))","v":4614120.111924543},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AX$12))","v":5671522.6375739165},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AY$12))","v":5964708.4270234201},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AZ$12))","v":5811027.2037781924},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BA$12))","v":4844840.0350277629},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BB$12))","v":7029804.2455217056},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BC$12))","v":8373529.4031163957},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BD$12))","v":8173944.2666670531},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BE$12))","v":6831906.2801973149},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BF$12))","v":5937214.2892174898},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BG$12))","v":3882726.1880844366},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BH$12))","v":5272114.0276152585},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BI$12))","v":8050889.7066769041},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BJ$12))","v":9680677.7219328061},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BK$12))","v":9994203.387929026},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BL$12))","v":9575969.2933763806},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BM$12))","v":7861918.377057232},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BN$12))","v":11230605.176149625},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BO$12))","v":13194836.522044955},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BP$12))","v":12720247.155429708},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BQ$12))","v":10507930.569515554},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BR$12))","v":9033052.8455727827},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BS$12))","v":5781677.601766075},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BT$12))","v":7594097.8859953517},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BU$12))","v":11218938.454453902},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BV$12))","v":13031358.738683181},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BW$12))","v":13041691.241155529},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BX$12))","v":12135481.09904089},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BY$12))","v":9688713.7153313681},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BZ$12))","v":13422299.500843678},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CA$12))","v":15322954.822156932},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CB$12))","v":14389558.375778856},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CC$12))","v":11589369.036644623},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CD$12))","v":9722576.1438884698},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CE$12))","v":6157001.7187242154},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CF$12))","v":8079798.398263054},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CG$12))","v":11925391.757340733},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CH$12))","v":13848188.43687957},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$CV27,$Z$2:$CV$2,Periods!$Q$18),SUM($Z27:$CV27))","v":38782565.428830676},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AE$12))","v":10666.821629875518},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AF$12))","v":27500.399514522822},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AG$12))","v":38400.55786755187},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AH$12))","v":47667.359158506224},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AI$12))","v":40376.586574486297},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AJ$12))","v":70041.017527170101},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AK$12))","v":131841.91534526137},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AL$12))","v":187943.39703123982},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AM$12))","v":224955.26805785223},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AN$12))","v":245933.23948388212},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AO$12))","v":215012.19027556377},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AP$12))","v":329237.41635945701},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AQ$12))","v":408523.16152357112},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AR$12))","v":413226.55318584916},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AS$12))","v":354770.11395468022},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AT$12))","v":315799.15446723427},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AU$12))","v":207621.14623484126},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AV$12))","v":293437.88667857565},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AW$12))","v":465071.36756604444},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AX$12))","v":571650.22263326286},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AY$12))","v":600717.1831061407},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,AZ$12))","v":584799.56189480296},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BA$12))","v":484726.1694096094},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BB$12))","v":708555.60646051727},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BC$12))","v":843993.80085437861},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BD$12))","v":823321.6553942631},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BE$12))","v":684319.29799003678},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BF$12))","v":591651.05972055264},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BG$12))","v":378856.27134973416},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BH$12))","v":522762.91705622233},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BI$12))","v":810576.20846919867},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BJ$12))","v":976509.38157974102},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BK$12))","v":1007346.5199454172},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BL$12))","v":964027.68271744368},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BM$12))","v":786493.87184076582},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BN$12))","v":1132853.6730937185},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BO$12))","v":1330989.6292689883},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BP$12))","v":1281833.7622789405},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BQ$12))","v":1052691.7976945636},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BR$12))","v":899930.48797164566},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BS$12))","v":563167.42444336531},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BT$12))","v":750889.89925782045},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BU$12))","v":1126334.8488867306},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BV$12))","v":1314057.3237011859},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BW$12))","v":1314057.3237011859},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BX$12))","v":1220196.0862939584},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BY$12))","v":966770.7452944438},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,BZ$12))","v":1353479.0434122211},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CA$12))","v":1546833.1924711098},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CB$12))","v":1450156.1179416657},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CC$12))","v":1160124.8943533325},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CD$12))","v":966770.7452944438},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CE$12))","v":597464.32059196627},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CF$12))","v":796619.09412262181},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CG$12))","v":1194928.6411839325},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CH$12))","v":1394083.4147145881},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":275727752.79897934},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AE$12))","v":75836.62207468877},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AF$12))","v":195516.29128630701},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AG$12))","v":273011.83946887963},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AH$12))","v":338894.90489626548},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AI$12))","v":287060.57370821573},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AJ$12))","v":497962.21969792515},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AK$12))","v":937340.64884315326},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AL$12))","v":1336198.6228560994},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AM$12))","v":1599337.4820886306},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AN$12))","v":1748482.0488707046},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AO$12))","v":1528646.374821709},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AP$12))","v":2340739.7614457416},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AQ$12))","v":2904428.1121612471},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AR$12))","v":2937867.2516104719},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AS$12))","v":2522266.5184558197},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AT$12))","v":2245199.3630193849},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AU$12))","v":1476099.1556872127},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AV$12))","v":2086220.1400379271},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AW$12))","v":3306462.1087393565},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AX$12))","v":4064193.0086587914},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AY$12))","v":4270846.890455002},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AZ$12))","v":4157679.2885189825},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BA$12))","v":3446199.4954777458},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BB$12))","v":5037532.7919189408},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BC$12))","v":6000441.4744788976},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BD$12))","v":5853471.2018776424},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BE$12))","v":4865222.8171450524},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BF$12))","v":4206390.5606566593},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BG$12))","v":2693508.9821419301},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BH$12))","v":3716624.7970640585},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BI$12))","v":5762856.4269083152},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BJ$12))","v":6942571.6012573},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BK$12))","v":7161810.7044548979},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BL$12))","v":6853831.9642487485},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BM$12))","v":5591641.1272682846},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BN$12))","v":8054113.8544691261},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BO$12))","v":9462777.2923001759},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BP$12))","v":9113299.7218459081},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BQ$12))","v":7484196.5857283212},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BR$12))","v":6398127.8283165954},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BS$12))","v":4003883.8760244413},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BT$12))","v":5338511.8346992563},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BU$12))","v":8007767.7520488827},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BV$12))","v":9342395.7107236981},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BW$12))","v":9342395.7107236981},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BX$12))","v":8675081.7313862909},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BY$12))","v":6873333.9871752914},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BZ$12))","v":9622667.5820454098},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CA$12))","v":10997334.379480468},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CB$12))","v":10310000.980762938},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CC$12))","v":8248000.7846103488},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CD$12))","v":6873333.9871752914},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CE$12))","v":4247720.4040743308},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CF$12))","v":5663627.2054324411},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CG$12))","v":8495440.8081486616},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CH$12))","v":9911347.609506771},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":59927043.772327349},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AE$12))","v":16482.43430152144},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AF$12))","v":42493.775933609955},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AG$12))","v":59336.763485477182},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AH$12))","v":73655.878284923921},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AI$12))","v":62390.134439834015},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AJ$12))","v":108227.78423236513},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AK$12))","v":203722.88796680493},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AL$12))","v":290411.22102351312},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AM$12))","v":347602.177593361},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AN$12))","v":380017.4600276624},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AO$12))","v":332238.07645919768},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AP$12))","v":508739.55457814643},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AQ$12))","v":631252.34527247562},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AR$12))","v":638520.05319502053},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AS$12))","v":548192.82615767617},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AT$12))","v":487974.6747994466},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AU$12))","v":320817.3925809128},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AV$12))","v":453421.91484769003},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AW$12))","v":718630.95938124473},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AX$12))","v":883317.22090611293},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AY$12))","v":928231.65586744109},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AZ$12))","v":903635.65576957096},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BA$12))","v":749001.67254557111},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BB$12))","v":1094864.2095739671},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BC$12))","v":1304144.0886675825},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BD$12))","v":1272201.3702796097},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BE$12))","v":1057414.1259466885},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BF$12))","v":914222.62972474098},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BG$12))","v":585410.89547723532},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BH$12))","v":807776.27437944105},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BI$12))","v":1252507.0321838525},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BJ$12))","v":1508907.9282649672},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BK$12))","v":1556557.6523154397},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BL$12))","v":1489621.1351969186},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BM$12))","v":1215294.8667349117},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BN$12))","v":1750492.0292008633},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BO$12))","v":2056652.851397543},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BP$12))","v":1980696.9222266115},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BQ$12))","v":1626625.4370144207},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BR$12))","v":1390577.7802062936},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BS$12))","v":870209.55222002079},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BT$12))","v":1160279.4029600276},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BU$12))","v":1740419.1044400416},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BV$12))","v":2030488.9551800487},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BW$12))","v":2030488.9551800487},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BX$12))","v":1885454.0298100449},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BY$12))","v":1493859.7313110356},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BZ$12))","v":2091403.62383545},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CA$12))","v":2390175.5700976569},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CB$12))","v":2240789.5969665535},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CC$12))","v":1792631.6775732427},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CD$12))","v":1493859.7313110356},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CE$12))","v":923205.31395022001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CF$12))","v":1230940.4186002933},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CG$12))","v":1846410.62790044},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CH$12))","v":2154145.7325505135},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":11428568.826347729},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AE$12))","v":2803.1350852927612},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AF$12))","v":7226.8326417704002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AG$12))","v":10091.286307053942},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AH$12))","v":12526.509912402025},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AI$12))","v":12526.509912402025},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AJ$12))","v":17869.986168741347},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AK$12))","v":33637.621023513129},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AL$12))","v":47951.129552789287},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AM$12))","v":59116.016597510374},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AN$12))","v":64628.819732595635},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AO$12))","v":64628.819732595635},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AP$12))","v":84000.32272936833},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AQ$12))","v":104228.97187644072},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AR$12))","v":105428.97648686027},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AS$12))","v":105428.97648686027},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AT$12))","v":105428.97648686027},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AU$12))","v":105428.97648686027},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AV$12))","v":105428.97648686027},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AW$12))","v":115200.4426002766},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AX$12))","v":141600.54402950659},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AY$12))","v":153264.58884278461},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AZ$12))","v":153264.58884278461},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BA$12))","v":153264.58884278461},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BB$12))","v":175512.67431996306},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BC$12))","v":209061.37464269239},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BD$12))","v":209061.37464269239},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BE$12))","v":209061.37464269239},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BF$12))","v":209061.37464269239},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BG$12))","v":209061.37464269239},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BH$12))","v":209061.37464269239},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BI$12))","v":209061.37464269239},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BJ$12))","v":234840.90225910547},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BK$12))","v":249524.63867404324},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BL$12))","v":249524.63867404324},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BM$12))","v":249524.63867404324},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BN$12))","v":272440.16671553702},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BO$12))","v":320089.91550023039},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BP$12))","v":320089.91550023039},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BQ$12))","v":320089.91550023039},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BR$12))","v":320089.91550023039},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BS$12))","v":320089.91550023039},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BT$12))","v":320089.91550023039},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BU$12))","v":320089.91550023039},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BV$12))","v":320089.91550023039},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BW$12))","v":329692.61296523729},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BX$12))","v":329692.61296523729},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BY$12))","v":329692.61296523729},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BZ$12))","v":329692.61296523729},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CA$12))","v":361163.27147555543},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CB$12))","v":361163.27147555543},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CC$12))","v":361163.27147555543},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CD$12))","v":361163.27147555543},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CE$12))","v":361163.27147555543},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CF$12))","v":361163.27147555543},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CG$12))","v":361163.27147555543},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CH$12))","v":361163.27147555543},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":868571.23080242774},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AE$12))","v":213.03826648224984},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AF$12))","v":549.23928077455037},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AG$12))","v":766.93775933609959},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AH$12))","v":952.01475334255395},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AI$12))","v":952.01475334255395},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AJ$12))","v":1358.1189488243424},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AK$12))","v":2556.4591977869977},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AL$12))","v":3644.2858460119855},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AM$12))","v":4492.817261410788},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AN$12))","v":4911.7902996772682},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AO$12))","v":4911.7902996772682},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AP$12))","v":6384.0245274319932},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AQ$12))","v":7921.4018626094939},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AR$12))","v":8012.6022130013798},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AS$12))","v":8012.6022130013798},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AT$12))","v":8012.6022130013798},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AU$12))","v":8012.6022130013798},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AV$12))","v":8012.6022130013798},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AW$12))","v":8755.2336376210205},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AX$12))","v":10761.641346242501},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AY$12))","v":11648.10875205163},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AZ$12))","v":11648.10875205163},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BA$12))","v":11648.10875205163},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BB$12))","v":13338.963248317192},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BC$12))","v":15888.664472844621},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BD$12))","v":15888.664472844621},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BE$12))","v":15888.664472844621},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BF$12))","v":15888.664472844621},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BG$12))","v":15888.664472844621},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BH$12))","v":15888.664472844621},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BI$12))","v":15888.664472844621},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BJ$12))","v":17847.908571692016},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BK$12))","v":18963.872539227286},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BL$12))","v":18963.872539227286},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BM$12))","v":18963.872539227286},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BN$12))","v":20705.452670380811},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BO$12))","v":24326.833578017508},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BP$12))","v":24326.833578017508},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BQ$12))","v":24326.833578017508},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BR$12))","v":24326.833578017508},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BS$12))","v":24326.833578017508},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BT$12))","v":24326.833578017508},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BU$12))","v":24326.833578017508},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BV$12))","v":24326.833578017508},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BW$12))","v":25056.638585358032},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BX$12))","v":25056.638585358032},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BY$12))","v":25056.638585358032},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BZ$12))","v":25056.638585358032},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CA$12))","v":27448.408632142211},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CB$12))","v":27448.408632142211},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CC$12))","v":27448.408632142211},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CD$12))","v":27448.408632142211},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CE$12))","v":27448.408632142211},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CF$12))","v":27448.408632142211},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CG$12))","v":27448.408632142211},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CH$12))","v":27448.408632142211},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Полумаски FFP2"},null,null,{"$f":"L26+1","v":2},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":135176668.35014307},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AE$12))","v":36789.081827623006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AF$12))","v":94846.851586840567},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AG$12))","v":132440.69457944282},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AH$12))","v":164401.20941719029},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AI$12))","v":141453.05505854939},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AJ$12))","v":240951.51518963365},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AK$12))","v":453555.793298134},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AL$12))","v":646553.23242551705},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AM$12))","v":775854.14393319853},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AN$12))","v":848205.62164125475},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AO$12))","v":750879.72071836796},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AP$12))","v":1132625.6689254679},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AQ$12))","v":1405380.4218503763},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AR$12))","v":1421560.7885493115},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AS$12))","v":1237565.5568678796},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AT$12))","v":1114902.0690802583},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AU$12))","v":774405.14608358603},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AV$12))","v":1044518.6057428097},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AW$12))","v":1595951.339542585},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AX$12))","v":1961690.1881877603},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AY$12))","v":2066556.4347880103},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AZ$12))","v":2016454.7446899286},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BA$12))","v":1701467.59737764},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BB$12))","v":2431498.3637656095},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BC$12))","v":2896271.6928556156},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BD$12))","v":2831204.8457586714},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BE$12))","v":2393686.3911412912},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BF$12))","v":2102007.4213963719},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BG$12))","v":1432222.7594867295},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BH$12))","v":1885177.7626567634},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BI$12))","v":2791087.768996831},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BJ$12))","v":3342936.3104979037},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BK$12))","v":3456837.2512464868},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BL$12))","v":3320488.5513126506},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BM$12))","v":2761689.981075332},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BN$12))","v":3878158.008210252},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BO$12))","v":4556447.3260681201},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BP$12))","v":4401726.2165669277},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BQ$12))","v":3680487.8138152133},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BR$12))","v":3199662.2119807382},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BS$12))","v":2139679.7924118745},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BT$12))","v":2730547.8079731222},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BU$12))","v":3912283.8390956167},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BV$12))","v":4503151.854656863},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BW$12))","v":4514164.1270287074},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BX$12))","v":4218730.1192480847},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BY$12))","v":3421058.2982403999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BZ$12))","v":4638246.4102965696},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CA$12))","v":5282930.6862341985},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CB$12))","v":4978633.6582201552},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CC$12))","v":4065742.5741780279},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CD$12))","v":3457148.5181499431},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CE$12))","v":2294733.8711363017},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CF$12))","v":2921585.7488452285},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CG$12))","v":4175289.5042630835},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CH$12))","v":4802141.3819720112},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":20377904.859465476},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AE$12))","v":5604.7730190871371},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AF$12))","v":14449.805439834026},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AG$12))","v":20177.182868713699},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AH$12))","v":25046.329429045643},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AI$12))","v":21215.467070499584},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AJ$12))","v":36802.340836580908},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AK$12))","v":69274.994515917017},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AL$12))","v":98752.947911492141},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AM$12))","v":118200.45939278344},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AN$12))","v":129223.12128060249},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AO$12))","v":112975.97022304132},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AP$12))","v":172994.45440403206},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AQ$12))","v":214654.34342377851},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AR$12))","v":217125.69277240755},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AS$12))","v":186410.35086801817},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AT$12))","v":165933.45626509195},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AU$12))","v":109092.42124662428},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AV$12))","v":154183.95536189561},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AW$12))","v":244367.0235924384},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AX$12))","v":300367.79983237211},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AY$12))","v":315640.73880689958},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,AZ$12))","v":307276.98651132506},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BA$12))","v":254694.43947045217},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BB$12))","v":372303.34240239626},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BC$12))","v":443467.96519561089},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BD$12))","v":432605.99645348865},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BE$12))","v":359568.62042887363},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BF$12))","v":310877.03641246364},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BG$12))","v":199066.17748493515},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BH$12))","v":274680.46195595706},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BI$12))","v":425909.03089800081},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BJ$12))","v":513096.93033907708},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BK$12))","v":529299.99129715317},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BL$12))","v":506538.54852271295},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BM$12))","v":413255.21186407469},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BN$12))","v":595246.44939652295},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BO$12))","v":699354.97392381867},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BP$12))","v":673526.52318231401},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BQ$12))","v":553126.20664883847},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BR$12))","v":472859.32895985473},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BS$12))","v":295910.59973370947},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BT$12))","v":394547.46631161257},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BU$12))","v":591821.19946741895},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BV$12))","v":690458.06604532199},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BW$12))","v":690458.06604532199},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BX$12))","v":641139.63275637047},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BY$12))","v":507979.86287620116},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,BZ$12))","v":711171.80802668142},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CA$12))","v":812767.78060192172},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CB$12))","v":761969.79431430157},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CC$12))","v":609575.83545144123},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CD$12))","v":507979.86287620116},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CE$12))","v":313931.55525749229},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CF$12))","v":418575.40700998972},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CG$12))","v":627863.11051498458},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CH$12))","v":732506.96226748207},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":87354524.79895559},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AE$12))","v":24026.134534676945},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AF$12))","v":61942.378097214001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AG$12))","v":86494.084324837007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AH$12))","v":107366.78870183756},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AI$12))","v":90944.925747385903},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AJ$12))","v":157761.60588832246},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AK$12))","v":296963.02284860698},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AL$12))","v":423326.97580033203},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AM$12))","v":506693.15773543576},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AN$12))","v":553944.305381399},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AO$12))","v":484297.19642893644},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AP$12))","v":741580.08203180914},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AQ$12))","v":920164.67321497959},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AR$12))","v":930758.67438686243},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AS$12))","v":799090.37410774524},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AT$12))","v":711311.50725500053},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AU$12))","v":467649.48030169192},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AV$12))","v":660944.59882639116},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AW$12))","v":1047534.8358757898},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AX$12))","v":1287594.902430658},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AY$12))","v":1353065.8296728949},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AZ$12))","v":1317212.7028497655},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BA$12))","v":1091805.6533443497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BB$12))","v":1595962.969741594},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BC$12))","v":1901026.3140583979},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BD$12))","v":1854464.0141363591},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BE$12))","v":1541372.687074376},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BF$12))","v":1332645.1356997213},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BG$12))","v":853342.45388155151},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BH$12))","v":1177480.2852009004},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BI$12))","v":1825755.9478395984},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BJ$12))","v":2199506.7125241538},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BK$12))","v":2268964.8192354431},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BL$12))","v":2171392.7169505372},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BM$12))","v":1771512.4740269727},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BN$12))","v":2551659.3135503894},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BO$12))","v":2997944.1868148767},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BP$12))","v":2887224.6571881915},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BQ$12))","v":2371101.3113899478},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BR$12))","v":2027019.0808577863},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BS$12))","v":1268488.1002722562},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BT$12))","v":1691317.4670296751},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BU$12))","v":2536976.2005445124},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BV$12))","v":2959805.5673019309},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BW$12))","v":2959805.5673019309},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BX$12))","v":2748390.8839232218},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BY$12))","v":2177571.2388007063},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BZ$12))","v":3048599.7343209893},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CA$12))","v":3484113.9820811306},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CB$12))","v":3266356.8582010595},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CC$12))","v":2613085.4865608476},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CD$12))","v":2177571.2388007063},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CE$12))","v":1345739.0255788367},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CF$12))","v":1794318.7007717821},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CG$12))","v":2691478.0511576734},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CH$12))","v":3140057.726350619},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":14338076.262390895},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AE$12))","v":3943.568464730291},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AF$12))","v":10167.012448132782},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AG$12))","v":14196.846473029049},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AH$12))","v":17622.821576763487},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AI$12))","v":14927.392531120331},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AJ$12))","v":25894.456431535269},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AK$12))","v":48742.506224066397},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AL$12))","v":69483.458091286331},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AM$12))","v":83166.9012448133},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AN$12))","v":90922.544813278015},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AO$12))","v":79490.903900414924},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AP$12))","v":121720.44659751037},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AQ$12))","v":151032.71741078841},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AR$12))","v":152771.58093360995},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AS$12))","v":131159.99143568464},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AT$12))","v":116752.26510373445},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AU$12))","v":76758.404078838183},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AV$12))","v":108485.2110980913},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AW$12))","v":171938.82513659753},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AX$12))","v":211341.47256373439},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AY$12))","v":222087.64913477178},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AZ$12))","v":216202.83815539425},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BA$12))","v":179205.28738939419},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BB$12))","v":261955.96421332037},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BC$12))","v":312028.02980741579},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BD$12))","v":304385.45137463277},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BE$12))","v":252995.6998438506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BF$12))","v":218735.86548999583},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BG$12))","v":140064.74432605176},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BH$12))","v":193267.63170571486},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BI$12))","v":299673.40646504104},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BJ$12))","v":361019.59293342807},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BK$12))","v":372420.21165764157},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BL$12))","v":356405.05678315117},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BM$12))","v":290770.06612803612},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BN$12))","v":418820.72986519051},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BO$12))","v":492072.419601292},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BP$12))","v":473899.29046828981},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BQ$12))","v":389184.55004829459},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BR$12))","v":332708.05643496453},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BS$12))","v":208205.34667777622},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BT$12))","v":277607.12890370161},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BU$12))","v":416410.69335555244},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BV$12))","v":485812.47558147792},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BW$12))","v":485812.47558147792},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BX$12))","v":451111.58446851518},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BY$12))","v":357419.17846351588},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BZ$12))","v":500386.84984892211},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CA$12))","v":571870.68554162537},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CB$12))","v":536128.76769527374},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CC$12))","v":428903.01415621903},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CD$12))","v":357419.17846351588},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CE$12))","v":220885.05229045279},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CF$12))","v":294513.40305393701},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CG$12))","v":441770.10458090558},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CH$12))","v":515398.45534438989},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":12180448.354396923},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AE$12))","v":2987.5518672199173},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AF$12))","v":7702.2821576763508},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AG$12))","v":10755.186721991704},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AH$12))","v":13350.622406639004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AI$12))","v":13350.622406639004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AJ$12))","v":19045.643153526973},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AK$12))","v":35850.622406639006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AL$12))","v":51105.809128630724},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AM$12))","v":63005.228215767645},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AN$12))","v":68880.715767634858},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AO$12))","v":68880.715767634858},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AP$12))","v":89526.659751037354},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AQ$12))","v":111086.14107883819},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AR$12))","v":112365.09336099586},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AS$12))","v":112365.09336099586},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AT$12))","v":112365.09336099586},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AU$12))","v":112365.09336099586},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AV$12))","v":112365.09336099586},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AW$12))","v":122779.41908713696},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AX$12))","v":150916.3692946058},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AY$12))","v":163347.78547717843},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AZ$12))","v":163347.78547717843},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BA$12))","v":163347.78547717843},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BB$12))","v":187059.56078838179},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BC$12))","v":222815.41244813282},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BD$12))","v":222815.41244813282},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BE$12))","v":222815.41244813282},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BF$12))","v":222815.41244813282},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BG$12))","v":222815.41244813282},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BH$12))","v":222815.41244813282},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BI$12))","v":222815.41244813282},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BJ$12))","v":250290.96161825728},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BK$12))","v":265940.73332365148},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BL$12))","v":265940.73332365148},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BM$12))","v":265940.73332365148},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BN$12))","v":290363.86189419084},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BO$12))","v":341148.46257261408},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BP$12))","v":341148.46257261408},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BQ$12))","v":341148.46257261408},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BR$12))","v":341148.46257261408},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BS$12))","v":341148.46257261408},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BT$12))","v":341148.46257261408},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BU$12))","v":341148.46257261408},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BV$12))","v":341148.46257261408},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BW$12))","v":351382.91644979251},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BX$12))","v":351382.91644979251},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BY$12))","v":351382.91644979251},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BZ$12))","v":351382.91644979251},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CA$12))","v":384924.01301999995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CB$12))","v":384924.01301999995},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CC$12))","v":384924.01301999995},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CD$12))","v":384924.01301999995},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CE$12))","v":384924.01301999995},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CF$12))","v":384924.01301999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CG$12))","v":384924.01301999995},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CH$12))","v":384924.01301999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":925714.07493416732},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AE$12))","v":227.05394190871371},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AF$12))","v":585.37344398340269},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AG$12))","v":817.39419087136946},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AH$12))","v":1014.6473029045643},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AI$12))","v":1014.6473029045643},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AJ$12))","v":1447.46887966805},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AK$12))","v":2724.6473029045642},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AL$12))","v":3884.0414937759351},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AM$12))","v":4788.3973443983414},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AN$12))","v":5234.9343983402487},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AO$12))","v":5234.9343983402487},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AP$12))","v":6804.0261410788389},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AQ$12))","v":8442.5467219917027},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AR$12))","v":8539.747095435685},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AS$12))","v":8539.747095435685},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AT$12))","v":8539.747095435685},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AU$12))","v":8539.747095435685},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AV$12))","v":8539.747095435685},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AW$12))","v":9331.2358506224082},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AX$12))","v":11469.644066390041},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AY$12))","v":12414.431696265561},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AZ$12))","v":12414.431696265561},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BA$12))","v":12414.431696265561},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BB$12))","v":14216.526619917015},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BC$12))","v":16933.971346058093},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BD$12))","v":16933.971346058093},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BE$12))","v":16933.971346058093},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BF$12))","v":16933.971346058093},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BG$12))","v":16933.971346058093},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BH$12))","v":16933.971346058093},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BI$12))","v":16933.971346058093},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BJ$12))","v":19022.113082987551},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BK$12))","v":20211.495732597512},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BL$12))","v":20211.495732597512},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BM$12))","v":20211.495732597512},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BN$12))","v":22067.653503958503},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BO$12))","v":25927.283155518671},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BP$12))","v":25927.283155518671},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BQ$12))","v":25927.283155518671},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BR$12))","v":25927.283155518671},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BS$12))","v":25927.283155518671},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BT$12))","v":25927.283155518671},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BU$12))","v":25927.283155518671},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BV$12))","v":25927.283155518671},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BW$12))","v":26705.101650184231},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BX$12))","v":26705.101650184231},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BY$12))","v":26705.101650184231},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BZ$12))","v":26705.101650184231},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CA$12))","v":29254.224989519997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CB$12))","v":29254.224989519997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CC$12))","v":29254.224989519997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CD$12))","v":29254.224989519997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CE$12))","v":29254.224989519997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CF$12))","v":29254.224989519997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CG$12))","v":29254.224989519997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CH$12))","v":29254.224989519997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Полумаски FFP3"},null,null,{"$f":"L33+1","v":3},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":276868142.00427008},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AE$12))","v":75938.359227030232},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AF$12))","v":195778.58238218731},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AG$12))","v":273378.09321730887},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AH$12))","v":339349.54279579129},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AI$12))","v":281965.27596846473},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AJ$12))","v":497933.48546535871},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AK$12))","v":937286.56087596924},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AL$12))","v":1336121.5193320457},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AM$12))","v":1601483.0423286473},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AN$12))","v":1750827.6911172315},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AO$12))","v":1498813.6131518199},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AP$12))","v":2340604.6922416482},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AQ$12))","v":2904260.5160875958},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AR$12))","v":2937697.7259767628},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AS$12))","v":2541505.067617455},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AT$12))","v":2277376.6287112501},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AU$12))","v":1503207.0663999594},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AV$12))","v":2125821.5520423101},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AW$12))","v":3301779.55157289},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AX$12))","v":4058437.3654750115},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AY$12))","v":4270600.4470443325},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AZ$12))","v":4162717.6415669541},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BA$12))","v":3388775.7761857556},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BB$12))","v":5030398.7209692802},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BC$12))","v":5991943.7481163274},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BD$12))","v":5851836.8176985309},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BE$12))","v":4909738.4924754165},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BF$12))","v":4281672.9423266733},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BG$12))","v":2764653.0750443246},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BH$12))","v":3814778.674893022},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BI$12))","v":5765453.6481857644},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BJ$12))","v":6923583.001190356},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BK$12))","v":7151668.2661216781},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BL$12))","v":6858071.7777944552},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BM$12))","v":5499565.9928227235},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BN$12))","v":8032085.0795914643},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BO$12))","v":9436895.6876375023},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BP$12))","v":9103738.316561101},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BQ$12))","v":7550712.4175434196},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BR$12))","v":6515361.8181982953},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BS$12))","v":4121754.2444647718},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BT$12))","v":5505228.6690946501},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BU$12))","v":8049833.4143960327},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BV$12))","v":9322135.7870467249},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BW$12))","v":9334616.3624014799},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BX$12))","v":8698465.1760761365},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BY$12))","v":6790011.6171000972},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BZ$12))","v":9601799.860658126},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CA$12))","v":10953173.553719155},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CB$12))","v":10297937.831804048},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CC$12))","v":8332230.6660587285},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CD$12))","v":7021759.2222285168},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CE$12))","v":4400816.3345680926},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CF$12))","v":5868544.3516579308},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CG$12))","v":8568115.5259481687},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CH$12))","v":9917901.1130932886},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":21915202.049477726},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AE$12))","v":6046.8509875518675},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AF$12))","v":15589.537702282159},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AG$12))","v":21768.663555186726},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AH$12))","v":27021.865350622407},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AI$12))","v":22222.177379253113},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AJ$12))","v":39705.135297012435},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AK$12))","v":74739.078206141086},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AL$12))","v":106542.1130469834},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AM$12))","v":127523.55218922821},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AN$12))","v":139415.62947671575},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AO$12))","v":118336.87382639006},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AP$12))","v":186639.43818805952},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AQ$12))","v":231585.26207824529},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AR$12))","v":234251.53976664614},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AS$12))","v":201113.51706794984},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AT$12))","v":179021.50193548569},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AU$12))","v":114269.04378860787},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AV$12))","v":166345.25601120276},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AW$12))","v":263641.53782907606},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AX$12))","v":324059.39024823933},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AY$12))","v":340536.98636255658},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,AZ$12))","v":331513.54087138287},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BA$12))","v":266780.12756513653},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BB$12))","v":401668.86794667365},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BC$12))","v":478446.61936505185},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BD$12))","v":466727.90993803617},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BE$12))","v":387929.6913770691},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BF$12))","v":335397.54566975776},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BG$12))","v":208512.20911517466},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BH$12))","v":296345.95673779934},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BI$12))","v":459502.71943613829},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BJ$12))","v":553567.58772650722},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BK$12))","v":571048.6694441865},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BL$12))","v":546491.91179316083},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BM$12))","v":432864.88062824629},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BN$12))","v":642196.67203514057},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BO$12))","v":754516.78423354309},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BP$12))","v":726651.10754309967},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BQ$12))","v":596754.18389380223},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BR$12))","v":510156.23479427054},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BS$12))","v":309952.06534139306},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BT$12))","v":425667.50306884636},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BU$12))","v":638501.25460326963},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BV$12))","v":744918.13037048129},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BW$12))","v":744918.13037048129},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BX$12))","v":691709.69248687546},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BY$12))","v":532084.37883605808},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,BZ$12))","v":767265.67428159562},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CA$12))","v":876875.05632182339},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CB$12))","v":822070.36530170939},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CC$12))","v":657656.29224136751},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CD$12))","v":548046.91020113975},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CE$12))","v":328828.14612068376},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CF$12))","v":451590.65400573914},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CG$12))","v":677385.98100860871},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CH$12))","v":790283.64451004355},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":204368253.37876147},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AE$12))","v":56389.367160640191},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AF$12))","v":145378.83721102547},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AG$12))","v":203001.72177830472},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AH$12))","v":251989.98449911084},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AI$12))","v":207230.92431535269},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AJ$12))","v":370266.68211855367},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AK$12))","v":696972.57810551277},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AL$12))","v":993548.93035145232},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AM$12))","v":1189209.4613925312},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AN$12))","v":1300107.9627525487},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AO$12))","v":1103539.9153337285},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AP$12))","v":1740489.3602154148},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AQ$12))","v":2159627.6143081062},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AR$12))","v":2184491.7480254695},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AS$12))","v":1875466.0861096715},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AT$12))","v":1669448.9781658058},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AU$12))","v":1065605.7307441316},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AV$12))","v":1551237.782435257},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AW$12))","v":2458565.5419728598},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AX$12))","v":3021986.8120083068},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AY$12))","v":3175647.1583816106},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AZ$12))","v":3091499.8258438492},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BA$12))","v":2487834.1793772993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BB$12))","v":3745727.0434265672},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BC$12))","v":4461711.0859326525},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BD$12))","v":4352429.3110238286},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BE$12))","v":3617603.5831886367},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BF$12))","v":3127719.7646318423},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BG$12))","v":1944461.9259638926},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BH$12))","v":2763547.6705908524},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BI$12))","v":4285051.4442869406},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BJ$12))","v":5162244.9464688683},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BK$12))","v":5325263.2079363056},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BL$12))","v":5096261.3644463336},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BM$12))","v":4036642.6649079868},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BN$12))","v":5988747.5321087781},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BO$12))","v":7036178.6759088458},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BP$12))","v":6776319.8043553941},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BQ$12))","v":5564977.6800369965},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BR$12))","v":4757416.2638247302},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BS$12))","v":2890430.2174330088},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BT$12))","v":3969524.1652746657},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BU$12))","v":5954286.2479119981},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BV$12))","v":6946667.2892306643},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BW$12))","v":6946667.2892306643},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BX$12))","v":6450476.7685713321},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BY$12))","v":4961905.2065933319},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BZ$12))","v":7155067.3079075851},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CA$12))","v":8177219.7804658115},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CB$12))","v":7666143.5441866983},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CC$12))","v":6132914.8353493577},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CD$12))","v":5110762.3627911313},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CE$12))","v":3066457.4176746788},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CF$12))","v":4211268.1869398933},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CG$12))","v":6316902.280409839},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CH$12))","v":7369719.3271448128},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":35731035.822788954},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AE$12))","v":9858.9211618257268},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AF$12))","v":25417.531120331951},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AG$12))","v":35492.116182572623},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AH$12))","v":44057.053941908714},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AI$12))","v":36231.535269709544},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AJ$12))","v":64736.141078838184},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AK$12))","v":121856.26556016598},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AL$12))","v":173708.64522821578},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AM$12))","v":207917.25311203324},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AN$12))","v":227306.36203319501},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AO$12))","v":192939.08713692945},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AP$12))","v":304301.11649377592},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AQ$12))","v":377581.79352697096},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AR$12))","v":381928.95233402489},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AS$12))","v":327899.97858921159},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AT$12))","v":291880.66275933612},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AU$12))","v":186306.80601659752},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AV$12))","v":271213.0277452282},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AW$12))","v":429847.06284149375},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AX$12))","v":528353.68140933604},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AY$12))","v":555219.1228369294},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AZ$12))","v":540507.09538848547},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BA$12))","v":434964.289780083},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BB$12))","v":654889.91053330083},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BC$12))","v":780070.07451853936},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BD$12))","v":760963.62843658181},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BE$12))","v":632489.2496096266},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BF$12))","v":546839.66372498963},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BG$12))","v":339962.97166517423},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BH$12))","v":483169.07926428714},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BI$12))","v":749183.51616260258},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BJ$12))","v":902548.98233357025},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BK$12))","v":931050.52914410387},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BL$12))","v":891012.64195787779},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BM$12))","v":705752.5876894081},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BN$12))","v":1047051.8246629763},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BO$12))","v":1230181.0490032302},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BP$12))","v":1184748.2261707243},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BQ$12))","v":972961.37512073643},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BR$12))","v":831770.1410874112},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BS$12))","v":505352.78319848597},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BT$12))","v":694017.82225925417},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BU$12))","v":1041026.7333888812},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BV$12))","v":1214531.1889536947},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BW$12))","v":1214531.1889536947},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BX$12))","v":1127778.9611712878},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BY$12))","v":867522.27782406774},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BZ$12))","v":1250967.1246223054},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CA$12))","v":1429676.7138540635},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CB$12))","v":1340321.9192381843},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CC$12))","v":1072257.5353905475},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CD$12))","v":893547.94615878956},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CE$12))","v":536128.76769527374},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CF$12))","v":736283.50763484277},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CG$12))","v":1104425.2614522639},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CH$12))","v":1288496.1383609746},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":13804508.134983193},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AE$12))","v":3385.8921161825724},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AF$12))","v":8729.2531120331951},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AG$12))","v":12189.211618257264},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AH$12))","v":15130.705394190873},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AI$12))","v":15130.705394190873},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AJ$12))","v":21585.062240663898},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AK$12))","v":40630.705394190874},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AL$12))","v":57919.917012448139},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AM$12))","v":71405.925311203333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AN$12))","v":78064.811203319507},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AO$12))","v":78064.811203319507},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AP$12))","v":101463.54771784233},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AQ$12))","v":125897.62655601659},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AR$12))","v":127347.10580912864},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AS$12))","v":127347.10580912864},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AT$12))","v":127347.10580912864},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AU$12))","v":127347.10580912864},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AV$12))","v":127347.10580912864},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AW$12))","v":139150.00829875522},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AX$12))","v":171038.55186721991},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AY$12))","v":185127.49020746889},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,AZ$12))","v":185127.49020746889},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BA$12))","v":185127.49020746889},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BB$12))","v":212000.83556016599},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BC$12))","v":252524.13410788382},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BD$12))","v":252524.13410788382},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BE$12))","v":252524.13410788382},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BF$12))","v":252524.13410788382},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BG$12))","v":252524.13410788382},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BH$12))","v":252524.13410788382},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BI$12))","v":252524.13410788382},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BJ$12))","v":283663.0898340249},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BK$12))","v":301399.49776680494},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BL$12))","v":301399.49776680494},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BM$12))","v":301399.49776680494},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BN$12))","v":329079.04348008294},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BO$12))","v":386634.92424896266},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BP$12))","v":386634.92424896266},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BQ$12))","v":386634.92424896266},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BR$12))","v":386634.92424896266},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BS$12))","v":386634.92424896266},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BT$12))","v":386634.92424896266},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BU$12))","v":386634.92424896266},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BV$12))","v":386634.92424896266},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BW$12))","v":398233.97197643155},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BX$12))","v":398233.97197643155},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BY$12))","v":398233.97197643155},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,BZ$12))","v":398233.97197643155},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CA$12))","v":436247.21475599997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CB$12))","v":436247.21475599997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CC$12))","v":436247.21475599997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CD$12))","v":436247.21475599997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CE$12))","v":436247.21475599997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CF$12))","v":436247.21475599997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CG$12))","v":436247.21475599997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CH$12))","v":436247.21475599997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1049142.6182587217},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AE$12))","v":257.32780082987551},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AF$12))","v":663.42323651452284},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AG$12))","v":926.3800829875521},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AH$12))","v":1149.9336099585064},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AI$12))","v":1149.9336099585064},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AJ$12))","v":1640.4647302904561},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AK$12))","v":3087.9336099585062},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AL$12))","v":4401.9136929460583},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AM$12))","v":5426.8503236514534},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AN$12))","v":5932.9256514522822},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AO$12))","v":5932.9256514522822},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AP$12))","v":7711.2296265560171},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AQ$12))","v":9568.2196182572607},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AR$12))","v":9678.3800414937759},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AS$12))","v":9678.3800414937759},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AT$12))","v":9678.3800414937759},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AU$12))","v":9678.3800414937759},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AV$12))","v":9678.3800414937759},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AW$12))","v":10575.400630705397},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AX$12))","v":12998.929941908713},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AY$12))","v":14069.689255767635},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AZ$12))","v":14069.689255767635},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BA$12))","v":14069.689255767635},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BB$12))","v":16112.063502572615},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BC$12))","v":19191.834192199171},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BD$12))","v":19191.834192199171},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BE$12))","v":19191.834192199171},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BF$12))","v":19191.834192199171},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BG$12))","v":19191.834192199171},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BH$12))","v":19191.834192199171},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BI$12))","v":19191.834192199171},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BJ$12))","v":21558.394827385891},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BK$12))","v":22906.361830277176},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BL$12))","v":22906.361830277176},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BM$12))","v":22906.361830277176},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BN$12))","v":25010.007304486302},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BO$12))","v":29384.254242921161},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BP$12))","v":29384.254242921161},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BQ$12))","v":29384.254242921161},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BR$12))","v":29384.254242921161},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BS$12))","v":29384.254242921161},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BT$12))","v":29384.254242921161},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BU$12))","v":29384.254242921161},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BV$12))","v":29384.254242921161},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BW$12))","v":30265.781870208797},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BX$12))","v":30265.781870208797},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BY$12))","v":30265.781870208797},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BZ$12))","v":30265.781870208797},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CA$12))","v":33154.788321455999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CB$12))","v":33154.788321455999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CC$12))","v":33154.788321455999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CD$12))","v":33154.788321455999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CE$12))","v":33154.788321455999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CF$12))","v":33154.788321455999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CG$12))","v":33154.788321455999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CH$12))","v":33154.788321455999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$19","v":"Полумаски FFP4"},null,null,{"$f":"L40+1","v":4},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":464865926.18866253},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AE$12))","v":126753.56092982535},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AF$12))","v":326786.52427220601},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AG$12))","v":456312.81934737123},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AH$12))","v":582812.90321502963},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AI$12))","v":482903.7756248464},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AJ$12))","v":831425.40039067168},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AK$12))","v":1565036.0477942056},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AL$12))","v":2230991.491048302},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AM$12))","v":2673137.5348393195},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AN$12))","v":3006943.699651143},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AO$12))","v":2568173.4920307756},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AP$12))","v":3908229.2117481693},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AQ$12))","v":4849394.6137609929},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AR$12))","v":4905226.4596431116},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AS$12))","v":4235524.5638014963},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AT$12))","v":3897594.5267044073},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AU$12))","v":2549723.2397864005},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AV$12))","v":3532876.4137736512},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AW$12))","v":5515043.2991678836},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AX$12))","v":6778907.3885605196},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AY$12))","v":7130843.3560639462},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AZ$12))","v":7149475.6944419304},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BA$12))","v":5802000.8402553722},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BB$12))","v":8402398.259753067},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BC$12))","v":10008490.482442282},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BD$12))","v":9771661.5686761606},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BE$12))","v":8179191.2864556815},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BF$12))","v":7320890.6369101815},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BG$12))","v":4679676.592419168},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BH$12))","v":6328332.4928020928},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BI$12))","v":9625644.2935679443},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BJ$12))","v":11568489.478109639},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BK$12))","v":11945606.765344713},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BL$12))","v":11780657.060209462},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BM$12))","v":9415424.6488386709},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BN$12))","v":13420665.530341716},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BO$12))","v":15767938.139787333},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BP$12))","v":15204787.565651432},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BQ$12))","v":12579639.504679458},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BR$12))","v":11138840.420390218},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BS$12))","v":6971439.5332346689},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BT$12))","v":9122068.2565847486},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BU$12))","v":13423325.703284906},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BV$12))","v":15573954.426634986},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BW$12))","v":15589541.027530517},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BX$12))","v":14933599.266908742},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BY$12))","v":11610877.88933287},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BZ$12))","v":16041173.059434032},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CA$12))","v":18307402.186510421},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CB$12))","v":17199828.393985134},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CC$12))","v":13877107.016409267},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CD$12))","v":11994231.569116272},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CE$12))","v":7431027.5439120764},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CF$12))","v":9712629.5565141719},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CG$12))","v":14275833.581718372},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CH$12))","v":16557435.59432047},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":43196987.770117052},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AE$12))","v":11827.570257261412},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AF$12))","v":30492.954569502086},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AG$12))","v":42579.252926141089},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AH$12))","v":54440.088224751031},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AI$12))","v":44770.310316298746},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AJ$12))","v":77662.783201742757},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AK$12))","v":146188.76837975104},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AL$12))","v":208395.13492467636},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AM$12))","v":249434.58604795026},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AN$12))","v":280876.21154720866},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AO$12))","v":238409.51643264401},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AP$12))","v":365064.57203748607},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AQ$12))","v":452978.08122202347},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AR$12))","v":458193.28939398762},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AS$12))","v":393375.70211386256},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AT$12))","v":360668.89657825924},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AU$12))","v":230214.18930527184},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AV$12))","v":325369.38755145087},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AW$12))","v":515679.78404380899},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AX$12))","v":633856.40122051514},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AY$12))","v":666086.38772325322},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AZ$12))","v":667889.73220614449},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BA$12))","v":537473.39396470808},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BB$12))","v":785659.63764841144},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BC$12))","v":935836.02713855042},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BD$12))","v":912914.36769005551},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BE$12))","v":758785.96795017598},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BF$12))","v":675714.71250063076},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BG$12))","v":420082.88150641613},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BH$12))","v":579649.24734993849},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BI$12))","v":898781.97903698334},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BJ$12))","v":1082771.7682239022},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BK$12))","v":1116964.5609046572},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BL$12))","v":1100999.7831791905},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BM$12))","v":872079.03618153685},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BN$12))","v":1256129.2271153289},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BO$12))","v":1475826.061230293},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BP$12))","v":1421321.1214689473},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BQ$12))","v":1167244.2484275957},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BR$12))","v":1027795.456392029},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BS$12))","v":624450.51678271999},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BT$12))","v":832600.68904362654},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BU$12))","v":1248901.03356544},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BV$12))","v":1457051.2058263468},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BW$12))","v":1457051.2058263468},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BX$12))","v":1393565.4032867698},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BY$12))","v":1071973.387143669},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BZ$12))","v":1500762.7420011368},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CA$12))","v":1715157.4194298703},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CB$12))","v":1607960.0807155033},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CC$12))","v":1286368.0645724027},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CD$12))","v":1104132.5887579792},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CE$12))","v":662479.55325478746},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CF$12))","v":883306.07100638328},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CG$12))","v":1324959.1065095749},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CH$12))","v":1545785.6242611709},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":359910239.74314964},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AE$12))","v":98545.381671606403},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AF$12))","v":254062.31212211031},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AG$12))","v":354763.37401778303},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AH$12))","v":453585.91457534081},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AI$12))","v":373018.90597244806},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AJ$12))","v":647073.61240118556},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AK$12))","v":1218020.9174610551},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AL$12))","v":1736314.1932765145},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AM$12))","v":2078248.1904179254},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AN$12))","v":2340214.6736267563},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AO$12))","v":1986389.1128927374},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AP$12))","v":3041658.3291170034},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AQ$12))","v":3774139.3144962001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AR$12))","v":3817591.5763407289},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AS$12))","v":3277542.0362730157},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AT$12))","v":3005034.2798480438},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AU$12))","v":1918106.9871370494},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AV$12))","v":2710924.5418203627},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AW$12))","v":4296559.6511869906},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AX$12))","v":5281187.9045840073},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AY$12))","v":5549722.882783195},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AZ$12))","v":5564748.0541824354},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BA$12))","v":4478140.4459692994},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BB$12))","v":6545987.6519021802},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BC$12))","v":7797232.7765112463},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BD$12))","v":7606253.2574919676},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BE$12))","v":6322080.6296037138},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BF$12))","v":5629944.5106752245},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BG$12))","v":3500061.8885643566},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BH$12))","v":4829542.7609647708},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BI$12))","v":7488504.5057655983},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BJ$12))","v":9021477.3484313842},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BK$12))","v":9306366.1068029013},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BL$12))","v":9173350.1889061052},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BM$12))","v":7266019.9516087957},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BN$12))","v":10465863.353374975},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BO$12))","v":12296341.456568729},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BP$12))","v":11842215.209593181},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BQ$12))","v":9725288.2429225426},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BR$12))","v":8563423.7064297143},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BS$12))","v":5202819.6132341865},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BT$12))","v":6937092.8176455814},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BU$12))","v":10405639.226468373},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BV$12))","v":12139912.43087977},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BW$12))","v":12139912.43087977},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BX$12))","v":11610959.103534294},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BY$12))","v":8931507.0027186871},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BZ$12))","v":12504109.803806162},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CA$12))","v":14290411.204349896},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CB$12))","v":13397260.504078027},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CC$12))","v":10717808.403262423},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CD$12))","v":9199452.2128002476},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CE$12))","v":5519671.3276801482},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CF$12))","v":7359561.770240196},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CG$12))","v":11039342.655360296},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CH$12))","v":12879233.097920347},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":43208438.006188706},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AE$12))","v":11830.705394190871},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AF$12))","v":30501.037344398344},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AG$12))","v":42590.539419087138},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AH$12))","v":54454.518672199163},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AI$12))","v":44782.17759336099},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AJ$12))","v":77683.369294605815},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AK$12))","v":146227.51867219919},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AL$12))","v":208450.37427385894},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AM$12))","v":249500.70373443986},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AN$12))","v":280950.6634730291},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AO$12))","v":238472.71170124481},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AP$12))","v":365161.3397925311},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AQ$12))","v":453098.1522323651},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AR$12))","v":458314.74280082982},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AS$12))","v":393479.9743070539},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AT$12))","v":360764.49917053943},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AU$12))","v":230275.21223651449},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AV$12))","v":325455.63329427381},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AW$12))","v":515816.47540979256},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AX$12))","v":634024.41769120318},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AY$12))","v":666262.94740431535},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,AZ$12))","v":668066.76990016794},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BA$12))","v":537615.86216818262},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BB$12))","v":785867.89263996098},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BC$12))","v":936084.08942224714},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BD$12))","v":913156.3541238982},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BE$12))","v":758987.09953155182},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BF$12))","v":675893.82436408708},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BG$12))","v":420194.23297815537},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BH$12))","v":579802.89511714457},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BI$12))","v":899020.21939512307},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BJ$12))","v":1083058.7788002843},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BK$12))","v":1117260.6349729246},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BL$12))","v":1101291.6254599371},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BM$12))","v":872310.1983841086},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BN$12))","v":1256462.1895955717},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BO$12))","v":1476217.2588038761},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BP$12))","v":1421697.8714048692},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BQ$12))","v":1167553.6501448841},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BR$12))","v":1028067.8943840403},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BS$12))","v":624616.04003332881},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BT$12))","v":832821.38671110489},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BU$12))","v":1249232.0800666576},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BV$12))","v":1457437.4267444338},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BW$12))","v":1457437.4267444338},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BX$12))","v":1393934.7960077119},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BY$12))","v":1072257.5353905475},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,BZ$12))","v":1501160.5495467666},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CA$12))","v":1715612.0566248759},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CB$12))","v":1608386.3030858212},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CC$12))","v":1286709.042468657},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CD$12))","v":1104425.2614522639},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CE$12))","v":662655.1568713584},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CF$12))","v":883540.20916181116},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CG$12))","v":1325310.3137427168},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CH$12))","v":1546195.3660331697},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":17240019.209300276},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AE$12))","v":4228.5349505266522},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AF$12))","v":10901.691669326527},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AG$12))","v":15222.725821895949},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AH$12))","v":18896.265560165975},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AI$12))","v":18896.265560165975},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AJ$12))","v":26956.910309607407},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AK$12))","v":50742.419406319816},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AL$12))","v":72334.375997446536},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AM$12))","v":89176.6307053942},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AN$12))","v":97492.705394190882},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AO$12))","v":97492.705394190882},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AP$12))","v":126714.65687839131},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AQ$12))","v":157229.61506543247},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AR$12))","v":159039.8244494095},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AS$12))","v":159039.8244494095},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AT$12))","v":159039.8244494095},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AU$12))","v":159039.8244494095},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AV$12))","v":159039.8244494095},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AW$12))","v":173780.10086179385},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AX$12))","v":213604.70730928818},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AY$12))","v":231199.94252154481},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AZ$12))","v":231199.94252154481},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BA$12))","v":231199.94252154481},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BB$12))","v":264761.22450047877},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BC$12))","v":315369.50684966485},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BD$12))","v":315369.50684966485},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BE$12))","v":315369.50684966485},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BF$12))","v":315369.50684966485},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BG$12))","v":315369.50684966485},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BH$12))","v":315369.50684966485},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BI$12))","v":315369.50684966485},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BJ$12))","v":354257.97644430259},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BK$12))","v":376408.42255039897},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BL$12))","v":376408.42255039897},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BM$12))","v":376408.42255039897},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BN$12))","v":410976.54298870091},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BO$12))","v":482856.28548739222},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BP$12))","v":482856.28548739222},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BQ$12))","v":482856.28548739222},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BR$12))","v":482856.28548739222},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BS$12))","v":482856.28548739222},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BT$12))","v":482856.28548739222},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BU$12))","v":482856.28548739222},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BV$12))","v":482856.28548739222},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BW$12))","v":497341.97405201395},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BX$12))","v":497341.97405201395},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BY$12))","v":497341.97405201395},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BZ$12))","v":497341.97405201395},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CA$12))","v":544815.52612061531},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CB$12))","v":544815.52612061531},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CC$12))","v":544815.52612061531},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CD$12))","v":544815.52612061531},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CE$12))","v":544815.52612061531},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CF$12))","v":544815.52612061531},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CG$12))","v":544815.52612061531},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CH$12))","v":544815.52612061531},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":1310241.4599068204},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AE$12))","v":321.36865624002559},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AF$12))","v":828.52856686881603},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AG$12))","v":1156.9271624640921},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AH$12))","v":1436.116182572614},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AI$12))","v":1436.116182572614},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AJ$12))","v":2048.7251835301627},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AK$12))","v":3856.4238748803059},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AL$12))","v":5497.4125758059363},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AM$12))","v":6777.423933609959},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AN$12))","v":7409.4456099585068},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AO$12))","v":7409.4456099585068},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AP$12))","v":9630.3139227577394},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AQ$12))","v":11949.450744972868},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AR$12))","v":12087.026658155122},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AS$12))","v":12087.026658155122},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AT$12))","v":12087.026658155122},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AU$12))","v":12087.026658155122},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AV$12))","v":12087.026658155122},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AW$12))","v":13207.287665496333},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AX$12))","v":16233.9577555059},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AY$12))","v":17571.195631637405},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AZ$12))","v":17571.195631637405},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BA$12))","v":17571.195631637405},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BB$12))","v":20121.853062036385},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BC$12))","v":23968.082520574528},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BD$12))","v":23968.082520574528},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BE$12))","v":23968.082520574528},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BF$12))","v":23968.082520574528},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BG$12))","v":23968.082520574528},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BH$12))","v":23968.082520574528},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BI$12))","v":23968.082520574528},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BJ$12))","v":26923.606209766996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BK$12))","v":28607.04011383032},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BL$12))","v":28607.04011383032},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BM$12))","v":28607.04011383032},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BN$12))","v":31234.21726714127},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BO$12))","v":36697.077697041808},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BP$12))","v":36697.077697041808},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BQ$12))","v":36697.077697041808},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BR$12))","v":36697.077697041808},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BS$12))","v":36697.077697041808},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BT$12))","v":36697.077697041808},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BU$12))","v":36697.077697041808},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BV$12))","v":36697.077697041808},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BW$12))","v":37797.990027953056},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BX$12))","v":37797.990027953056},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BY$12))","v":37797.990027953056},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BZ$12))","v":37797.990027953056},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CA$12))","v":41405.979985166763},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CB$12))","v":41405.979985166763},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CC$12))","v":41405.979985166763},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CD$12))","v":41405.979985166763},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CE$12))","v":41405.979985166763},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CF$12))","v":41405.979985166763},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CG$12))","v":41405.979985166763},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CH$12))","v":41405.979985166763},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$20","v":"Маски медицинские"},null,null,{"$f":"L47+1","v":5},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":158381078.2544111},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AE$12))","v":43313.4889118469},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AF$12))","v":111667.58860085529},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AG$12))","v":155928.56008264882},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AH$12))","v":193557.15357481578},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AI$12))","v":161636.09029621477},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AJ$12))","v":283814.70863448217},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AK$12))","v":534239.45154726063},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AL$12))","v":761569.46816919383},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AM$12))","v":913448.99603416724},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AN$12))","v":998631.73971195659},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AO$12))","v":858444.23232358391},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AP$12))","v":1334109.992896392},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AQ$12))","v":1655385.4605734823},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AR$12))","v":1674444.1747577165},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AS$12))","v":1454054.6565634692},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AT$12))","v":1307128.3111006378},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AU$12))","v":876482.12612337328},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AV$12))","v":1222822.9873592064},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AW$12))","v":1880706.1327990785},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AX$12))","v":2311701.2882322008},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AY$12))","v":2434178.9756103884},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AZ$12))","v":2374167.1631273804},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BA$12))","v":1943647.6387927562},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BB$12))","v":2865334.1560749295},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BC$12))","v":3413033.8438558518},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BD$12))","v":3335096.7639050926},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BE$12))","v":2811037.0883741272},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BF$12))","v":2461663.9713534839},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BG$12))","v":1617793.5194728521},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BH$12))","v":2201945.3711313684},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BI$12))","v":3287044.5228871759},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BJ$12))","v":3941128.4865366369},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BK$12))","v":4073617.3199183578},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BL$12))","v":3910298.8251387835},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BM$12))","v":3154604.7730231322},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BN$12))","v":4572123.9000126598},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BO$12))","v":5371787.7596944477},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BP$12))","v":5186462.7897708472},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BQ$12))","v":4322563.3145885253},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BR$12))","v":3746630.3311336441},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BS$12))","v":2415141.7010671613},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BT$12))","v":3184725.022325288},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BU$12))","v":4600208.631067913},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BV$12))","v":5307950.4354392262},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BW$12))","v":5318563.169584427},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BX$12))","v":4964692.2673987709},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BY$12))","v":3903079.560841802},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BZ$12))","v":5467188.9485024018},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CA$12))","v":6230943.8311807178},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CB$12))","v":5866456.8019294925},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CC$12))","v":4772995.7141758148},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CD$12))","v":4044021.6556733628},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CE$12))","v":2586073.5386684584},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CF$12))","v":3402524.4841912044},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CG$12))","v":4904211.0447062552},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CH$12))","v":5655054.3249637801},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":6815337.7728387639},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AE$12))","v":1880.4906224066392},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AF$12))","v":4848.1398858921166},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AG$12))","v":6769.766240663902},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AH$12))","v":8403.442468879668},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AI$12))","v":6910.8030373443989},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AJ$12))","v":12347.771549377594},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AK$12))","v":23242.86409294606},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AL$12))","v":33133.186990829883},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AM$12))","v":39658.13685858922},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AN$12))","v":43356.415494211615},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AO$12))","v":36801.201480497934},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AP$12))","v":58042.39496002283},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AQ$12))","v":72019.951297334454},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AR$12))","v":72849.128368191916},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AS$12))","v":62543.641916106222},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AT$12))","v":55673.317614715757},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AU$12))","v":35536.160179605809},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AV$12))","v":51731.172912124835},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AW$12))","v":81989.028766386531},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AX$12))","v":100778.18119201677},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AY$12))","v":105902.49548991593},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AZ$12))","v":103096.32337439973},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BA$12))","v":82965.088632653045},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BB$12))","v":124913.7015351218},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BC$12))","v":148790.56601366622},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BD$12))","v":145146.20248799364},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BE$12))","v":120640.99947054018},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BF$12))","v":104304.19745890451},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BG$12))","v":64844.537215415359},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BH$12))","v":92159.670178870147},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BI$12))","v":142899.26387285482},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BJ$12))","v":172152.19289030519},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BK$12))","v":177588.57792894644},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BL$12))","v":169951.75132704564},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BM$12))","v":134615.24857587775},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BN$12))","v":199714.66503621615},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BO$12))","v":234644.73328687614},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BP$12))","v":225978.87665980399},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BQ$12))","v":185582.65269052933},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BR$12))","v":158651.83671101285},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BS$12))","v":96390.989867279219},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BT$12))","v":132376.95941773013},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BU$12))","v":198565.43912659521},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BV$12))","v":231659.67898102774},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BW$12))","v":231659.67898102774},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BX$12))","v":215112.55905381148},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BY$12))","v":165471.19927216272},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BZ$12))","v":238609.46935045853},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CA$12))","v":272696.53640052403},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CB$12))","v":255653.00287549128},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CC$12))","v":204522.40230039303},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CD$12))","v":170435.33525032757},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CE$12))","v":102261.20115019652},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CF$12))","v":140438.71624626991},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CG$12))","v":210658.07436940484},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CH$12))","v":245767.75343097234},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":105189106.80207728},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AE$12))","v":29023.818850029635},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AF$12))","v":74827.032972732661},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AG$12))","v":104485.74786010671},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AH$12))","v":129700.19048606991},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AI$12))","v":106662.53427385892},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AJ$12))","v":190577.65052400713},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AK$12))","v":358734.40098636632},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AL$12))","v":511383.36223941908},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AM$12))","v":612090.57168298762},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AN$12))","v":669170.4464232662},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AO$12))","v":567996.13489508012},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AP$12))","v":895836.40400483389},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AQ$12))","v":1111568.4359896716},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AR$12))","v":1124366.0989040262},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AS$12))","v":965309.43125418841},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AT$12))","v":859271.65282096306},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AU$12))","v":548471.26775806164},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AV$12))","v":798427.90685100236},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AW$12))","v":1265432.9089713998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AX$12))","v":1555427.9506106789},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AY$12))","v":1634517.5074213911},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AZ$12))","v":1591206.5596440963},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BA$12))","v":1280497.5864591547},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BB$12))","v":1927939.7631891351},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BC$12))","v":2296459.4362333356},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BD$12))","v":2240211.6966634309},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BE$12))","v":1861994.1374864883},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BF$12))","v":1609849.0980351928},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BG$12))","v":1000821.8488989874},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BH$12))","v":1422408.3548615531},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BI$12))","v":2205532.0558527447},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BJ$12))","v":2657026.8426486878},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BK$12))","v":2740932.9534691726},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BL$12))","v":2623064.8454118241},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BM$12))","v":2077675.125078673},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BN$12))","v":3082430.8245085455},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BO$12))","v":3621547.5641755946},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BP$12))","v":3487797.2279986548},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BQ$12))","v":2864314.891666152},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BR$12))","v":2448660.0007778169},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BS$12))","v":1487715.277783497},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BT$12))","v":2043128.9814893364},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BU$12))","v":3064693.4722340037},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BV$12))","v":3575475.7176063382},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BW$12))","v":3575475.7176063382},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BX$12))","v":3320084.594920171},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BY$12))","v":2553911.2268616701},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BZ$12))","v":3682739.9891345273},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CA$12))","v":4208845.7018680321},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CB$12))","v":3945792.8455012804},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CC$12))","v":3156634.2764010243},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CD$12))","v":2630528.5636675209},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CE$12))","v":1578317.1382005122},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CF$12))","v":2167555.5364620364},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CG$12))","v":3251333.3046930549},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CH$12))","v":3793222.1888085636},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":33745978.277078465},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AE$12))","v":9311.2033195020758},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AF$12))","v":24005.446058091293},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AG$12))","v":33520.331950207481},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AH$12))","v":41609.439834024903},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AI$12))","v":34218.672199170134},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AJ$12))","v":61139.688796680523},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AK$12))","v":115086.47302904566},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AL$12))","v":164058.16493775937},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AM$12))","v":196366.29460580918},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AN$12))","v":214678.23080912864},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AO$12))","v":182220.24896265563},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AP$12))","v":287395.49891078839},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AQ$12))","v":356605.02721991704},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AR$12))","v":360710.67720435688},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AS$12))","v":309683.31311203324},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AT$12))","v":275665.07038381742},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AU$12))","v":175956.42790456433},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AV$12))","v":256145.63731493778},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AW$12))","v":405966.67046141083},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AX$12))","v":499000.6991088175},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AY$12))","v":524373.61601265566},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,AZ$12))","v":510478.92342245858},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BA$12))","v":410799.60701452289},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BB$12))","v":618507.13772589527},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BC$12))","v":736732.8481563984},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BD$12))","v":718687.87130121642},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BE$12))","v":597350.95796464733},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BF$12))","v":516459.68240693468},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BG$12))","v":321076.13990599796},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BH$12))","v":456326.35263849352},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BI$12))","v":707562.20970912476},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BJ$12))","v":852407.37220392749},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BK$12))","v":879325.49974720948},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BL$12))","v":841511.93962688476},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BM$12))","v":666544.11059555225},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BN$12))","v":988882.2788483667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BO$12))","v":1161837.6573919398},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BP$12))","v":1118928.880272351},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BQ$12))","v":918907.96539180679},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BR$12))","v":785560.68880477734},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BS$12))","v":477277.6285763479},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BT$12))","v":655461.27657818445},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BU$12))","v":983191.91486727668},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BV$12))","v":1147057.2340118228},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BW$12))","v":1147057.2340118228},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BX$12))","v":1065124.5744395498},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BY$12))","v":819326.59572273074},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,BZ$12))","v":1181468.9510321773},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CA$12))","v":1350250.22975106},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CB$12))","v":1265859.5903916187},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CC$12))","v":1012687.6723132951},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CD$12))","v":843906.39359441248},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CE$12))","v":506343.83615664754},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CF$12))","v":695378.86832179583},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CG$12))","v":1043068.3024826939},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CH$12))","v":1216913.0195631427},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":11738527.325665977},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AE$12))","v":2879.1599627402825},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AF$12))","v":7422.8342789397911},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AG$12))","v":10364.975865865021},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AH$12))","v":12866.246083495636},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AI$12))","v":12866.246083495636},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AJ$12))","v":18354.644762469303},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AK$12))","v":34549.919552883395},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AL$12))","v":49251.630112625964},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AM$12))","v":60719.324244220516},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AN$12))","v":66381.642179693459},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AO$12))","v":66381.642179693459},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AP$12))","v":86278.52697095435},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AQ$12))","v":107055.80489457192},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AR$12))","v":108288.35527987128},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AS$12))","v":108288.35527987128},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AT$12))","v":108288.35527987128},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AU$12))","v":108288.35527987128},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AV$12))","v":108288.35527987128},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AW$12))","v":118324.8369887374},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AX$12))","v":145440.94546532305},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AY$12))","v":157421.33521043271},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AZ$12))","v":157421.33521043271},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BA$12))","v":157421.33521043271},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BB$12))","v":180272.81935388263},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BC$12))","v":214731.40655432298},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BD$12))","v":214731.40655432298},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BE$12))","v":214731.40655432298},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BF$12))","v":214731.40655432298},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BG$12))","v":214731.40655432298},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BH$12))","v":214731.40655432298},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BI$12))","v":214731.40655432298},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BJ$12))","v":241210.11040308239},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BK$12))","v":256292.08993775936},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BL$12))","v":256292.08993775936},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BM$12))","v":256292.08993775936},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BN$12))","v":279829.11860551272},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BO$12))","v":328771.19408925396},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BP$12))","v":328771.19408925396},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BQ$12))","v":328771.19408925396},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BR$12))","v":328771.19408925396},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BS$12))","v":328771.19408925396},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BT$12))","v":328771.19408925396},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BU$12))","v":328771.19408925396},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BV$12))","v":328771.19408925396},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BW$12))","v":338634.32991193153},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BX$12))","v":338634.32991193153},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BY$12))","v":338634.32991193153},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BZ$12))","v":338634.32991193153},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CA$12))","v":370958.51594897953},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CB$12))","v":370958.51594897953},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CC$12))","v":370958.51594897953},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CD$12))","v":370958.51594897953},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CE$12))","v":370958.51594897953},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CF$12))","v":370958.51594897953},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CG$12))","v":370958.51594897953},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CH$12))","v":370958.51594897953},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":892128.07675061375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AE$12))","v":218.81615716826147},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AF$12))","v":564.1354051994241},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AG$12))","v":787.73816580574157},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AH$12))","v":977.83470234566835},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AI$12))","v":977.83470234566835},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AJ$12))","v":1394.953001947667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AK$12))","v":2625.793886019138},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AL$12))","v":3743.1238885595731},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AM$12))","v":4614.6686425607595},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AN$12))","v":5045.004805656703},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AO$12))","v":5045.004805656703},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AP$12))","v":6557.1680497925308},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AQ$12))","v":8136.2411719874653},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AR$12))","v":8229.9150012702175},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AS$12))","v":8229.9150012702175},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AT$12))","v":8229.9150012702175},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AU$12))","v":8229.9150012702175},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AV$12))","v":8229.9150012702175},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AW$12))","v":8992.6876111440415},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AX$12))","v":11053.511855364552},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AY$12))","v":11964.021475992886},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AZ$12))","v":11964.021475992886},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BA$12))","v":11964.021475992886},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BB$12))","v":13700.73427089508},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BC$12))","v":16319.586898128546},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BD$12))","v":16319.586898128546},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BE$12))","v":16319.586898128546},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BF$12))","v":16319.586898128546},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BG$12))","v":16319.586898128546},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BH$12))","v":16319.586898128546},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BI$12))","v":16319.586898128546},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BJ$12))","v":18331.968390634262},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BK$12))","v":19478.198835269712},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BL$12))","v":19478.198835269712},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BM$12))","v":19478.198835269712},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BN$12))","v":21267.013014018965},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BO$12))","v":24986.6107507833},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BP$12))","v":24986.6107507833},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BQ$12))","v":24986.6107507833},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BR$12))","v":24986.6107507833},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BS$12))","v":24986.6107507833},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BT$12))","v":24986.6107507833},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BU$12))","v":24986.6107507833},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BV$12))","v":24986.6107507833},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BW$12))","v":25736.209073306796},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BX$12))","v":25736.209073306796},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BY$12))","v":25736.209073306796},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BZ$12))","v":25736.209073306796},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CA$12))","v":28192.847212122444},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CB$12))","v":28192.847212122444},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CC$12))","v":28192.847212122444},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CD$12))","v":28192.847212122444},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CE$12))","v":28192.847212122444},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CF$12))","v":28192.847212122444},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CG$12))","v":28192.847212122444},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CH$12))","v":28192.847212122444},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Маски гигиенические"},null,null,{"$f":"L54+1","v":6},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":38569841.708519712},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AE$12))","v":10248.429521252483},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AF$12))","v":26421.732359479061},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AG$12))","v":36894.34627650895},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AH$12))","v":45797.669423097032},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AI$12))","v":40164.540609226256},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AJ$12))","v":66691.011754712512},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AK$12))","v":125536.02212651767},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AL$12))","v":178954.21487514523},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AM$12))","v":216131.69228107398},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AN$12))","v":236286.83025172967},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AO$12))","v":211547.85835966383},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AP$12))","v":313490.25442130619},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AQ$12))","v":388983.82589419221},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AR$12))","v":393462.25810021081},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AS$12))","v":354569.99018357892},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AT$12))","v":328641.81157249107},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AU$12))","v":252645.42598826787},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AV$12))","v":313764.40150047367},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AW$12))","v":438941.76903295575},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AX$12))","v":539532.59110300802},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AY$12))","v":571985.36135270318},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AZ$12))","v":561395.04150276049},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BA$12))","v":485421.0077966504},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BB$12))","v":668746.07436208427},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BC$12))","v":796574.80084980663},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BD$12))","v":782821.19850555505},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BE$12))","v":690340.07929420832},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BF$12))","v":628685.99981997698},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BG$12))","v":479767.68478221854},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BH$12))","v":582853.30566313316},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BI$12))","v":774341.39126709942},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BJ$12))","v":913724.14519114746},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BK$12))","v":950749.70064941957},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BL$12))","v":921928.78980596561},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BM$12))","v":788571.0159032034},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BN$12))","v":1060016.1899106984},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BO$12))","v":1245412.8800018886},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BP$12))","v":1212708.473544783},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BQ$12))","v":1060255.6249831966},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BR$12))","v":958620.39260880568},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BS$12))","v":723651.81083236751},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BT$12))","v":859460.63223086065},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BU$12))","v":1109251.8573030885},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BV$12))","v":1234147.4698392027},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BW$12))","v":1244943.8153017948},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BX$12))","v":1182496.0090337375},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BY$12))","v":995152.59022956667},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BZ$12))","v":1271171.8939343786},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CA$12))","v":1435196.943385344},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CB$12))","v":1370875.7029292453},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CC$12))","v":1177911.981560949},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CD$12))","v":1049269.5006487516},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CE$12))","v":791984.53882435686},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CF$12))","v":936064.11744601792},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CG$12))","v":1201067.6281251446},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CH$12))","v":1333569.383464708},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CV62,$Z$2:$CV$2,Periods!$Q$18),SUM($Z62:$CV62))","v":1202706.6657950764},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AE$12))","v":331.85128630705395},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AF$12))","v":855.55409751037359},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AG$12))","v":1194.6646307053945},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AH$12))","v":1482.9604356846473},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AI$12))","v":1219.5534771784232},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AJ$12))","v":2179.0185087136929},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AK$12))","v":4101.6818987551869},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AL$12))","v":5847.0329983817446},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AM$12))","v":6998.4947397510377},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AN$12))","v":7651.1321460373438},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AO$12))","v":6494.3296730290458},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AP$12))","v":10242.775581180498},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AQ$12))","v":12709.403170117843},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AR$12))","v":12855.728535563278},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AS$12))","v":11037.113279312864},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AT$12))","v":9824.7031084792507},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AU$12))","v":6271.0870905186721},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AV$12))","v":9129.0305139043812},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AW$12))","v":14468.652135244682},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AX$12))","v":17784.38491623825},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AY$12))","v":18688.675674691047},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,AZ$12))","v":18193.468830776423},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BA$12))","v":14640.897993997594},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BB$12))","v":22043.594388550908},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BC$12))","v":26257.158708294042},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BD$12))","v":25614.035733175351},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BE$12))","v":21289.588141860033},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BF$12))","v":18406.62308098315},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BG$12))","v":11443.153626249767},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BH$12))","v":16263.471208035906},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BI$12))","v":25217.517154033208},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BJ$12))","v":30379.798745347976},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BK$12))","v":31339.160810990543},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BL$12))","v":29991.485528302179},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BM$12))","v":23755.632101625484},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BN$12))","v":35243.764418155784},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BO$12))","v":41407.894109448724},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BP$12))","v":39878.625292906581},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BQ$12))","v":32749.879886563991},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BR$12))","v":27997.382949002265},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BS$12))","v":17010.174682461042},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BT$12))","v":23360.639897246496},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BU$12))","v":35040.959845869744},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BV$12))","v":40881.119820181368},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BW$12))","v":40881.119820181368},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BX$12))","v":37961.039833025563},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BY$12))","v":29200.799871558116},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,BZ$12))","v":42107.553414786809},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CA$12))","v":48122.918188327778},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CB$12))","v":45115.235801557283},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CC$12))","v":36092.188641245826},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CD$12))","v":30076.823867704858},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CE$12))","v":18046.094320622913},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CF$12))","v":24783.302866988808},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CG$12))","v":37174.954300483216},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CH$12))","v":43370.780017230412},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":18562783.553307761},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AE$12))","v":5121.8503852993481},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AF$12))","v":13204.770524599882},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AG$12))","v":18438.661387077656},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AH$12))","v":22888.268909306458},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AI$12))","v":18822.800165975103},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AJ$12))","v":33631.350092471839},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AK$12))","v":63306.070762299947},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AL$12))","v":90244.122748132781},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AM$12))","v":108015.98323817429},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AN$12))","v":118088.90230998817},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AO$12))","v":100234.61204030823},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AP$12))","v":158088.77717732362},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AQ$12))","v":196159.1357628832},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AR$12))","v":198417.54686541643},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AS$12))","v":170348.72316250385},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AT$12))","v":151636.17402722882},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AU$12))","v":96789.047251422613},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AV$12))","v":140899.04238547097},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AW$12))","v":223311.68981848232},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AX$12))","v":274487.28540188452},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AY$12))","v":288444.26601553964},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AZ$12))","v":280801.1575842523},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BA$12))","v":225970.16231632137},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BB$12))","v":340224.66409220023},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BC$12))","v":405257.54757058859},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BD$12))","v":395331.47588178195},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BE$12))","v":328587.20073290973},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BF$12))","v":284091.01730032812},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BG$12))","v":176615.62039393894},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BH$12))","v":251013.23909321523},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BI$12))","v":389211.53926813154},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BJ$12))","v":468887.08987918013},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BK$12))","v":483694.05061220686},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BL$12))","v":462893.79624914553},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BM$12))","v":366648.55148447165},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BN$12))","v":543958.38079562574},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BO$12))","v":639096.62897216366},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BP$12))","v":615493.62847035099},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BQ$12))","v":505467.33382343862},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BR$12))","v":432116.47072549706},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BS$12))","v":262537.9901970877},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BT$12))","v":360552.17320400052},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BU$12))","v":540828.25980600074},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BV$12))","v":630966.30310700089},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BW$12))","v":630966.30310700089},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BX$12))","v":585897.28145650076},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BY$12))","v":450690.21650500054},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BZ$12))","v":649895.29220021085},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CA$12))","v":742737.47680024104},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CB$12))","v":696316.38450022589},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CC$12))","v":557053.10760018067},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CD$12))","v":464210.92300015059},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CE$12))","v":278526.55380009033},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CF$12))","v":382509.8005521241},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CG$12))","v":573764.70082818624},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CH$12))","v":669392.15096621716},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":5955172.6371314917},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AE$12))","v":1643.1535269709545},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AF$12))","v":4236.2551867219936},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AG$12))","v":5915.3526970954372},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AH$12))","v":7342.8423236514527},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AI$12))","v":6038.5892116182577},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AJ$12))","v":10789.356846473031},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AK$12))","v":20309.377593361001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AL$12))","v":28951.440871369305},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AM$12))","v":34652.875518672205},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AN$12))","v":37884.393672199178},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AO$12))","v":32156.514522821581},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AP$12))","v":50716.852748962658},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AQ$12))","v":62930.298921161826},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AR$12))","v":63654.825389004145},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AS$12))","v":54649.99643153527},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AT$12))","v":48646.777126556022},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AU$12))","v":31051.134336099585},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AV$12))","v":45202.171290871367},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AW$12))","v":71641.177140248968},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AX$12))","v":88058.946901556032},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AY$12))","v":92536.52047282159},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AZ$12))","v":90084.515898080921},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BA$12))","v":72494.048296680499},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BB$12))","v":109148.31842221681},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BC$12))","v":130011.67908642323},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BD$12))","v":126827.27140609699},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BE$12))","v":105414.87493493776},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BF$12))","v":91139.943954164934},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BG$12))","v":56660.495277529044},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BH$12))","v":80528.17987738119},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BI$12))","v":124863.91936043378},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BJ$12))","v":150424.83038892839},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BK$12))","v":155175.08819068401},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BL$12))","v":148502.10699297968},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BM$12))","v":117625.43128156805},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BN$12))","v":174508.63744382942},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BO$12))","v":205030.17483387169},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BP$12))","v":197458.03769512079},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BQ$12))","v":162160.22918678942},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BR$12))","v":138628.35684790186},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BS$12))","v":84225.463866414342},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BT$12))","v":115669.63704320903},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BU$12))","v":173504.45556481354},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BV$12))","v":202421.86482561578},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BW$12))","v":202421.86482561578},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BX$12))","v":187963.16019521467},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BY$12))","v":144587.04630401128},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BZ$12))","v":208494.52077038423},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CA$12))","v":238279.45230901058},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CB$12))","v":223386.98653969739},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CC$12))","v":178709.58923175794},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CD$12))","v":148924.65769313159},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CE$12))","v":89354.794615878971},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CF$12))","v":122713.91793914045},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CG$12))","v":184070.87690871069},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CH$12))","v":214749.35639349578},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":11941616.033722475},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AE$12))","v":2928.972418843055},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AF$12))","v":7551.2570173297536},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AG$12))","v":10544.300707835002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AH$12))","v":13088.845496704902},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AI$12))","v":13088.845496704902},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AJ$12))","v":18672.199170124481},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AK$12))","v":35147.669026116666},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AL$12))","v":50103.734439834028},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AM$12))","v":61769.831584085929},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AN$12))","v":67530.113497681232},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AO$12))","v":67530.113497681232},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AP$12))","v":87771.235050036616},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AQ$12))","v":108907.98144984135},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AR$12))","v":110161.85623627043},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AS$12))","v":110161.85623627043},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AT$12))","v":110161.85623627043},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AU$12))","v":110161.85623627043},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AV$12))","v":110161.85623627043},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AW$12))","v":120371.97949719305},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AX$12))","v":147957.22479863311},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AY$12))","v":160144.88772272391},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AZ$12))","v":160144.88772272391},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BA$12))","v":160144.88772272391},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BB$12))","v":183391.72626311932},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BC$12))","v":218446.48279228699},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BD$12))","v":218446.48279228699},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BE$12))","v":218446.48279228699},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BF$12))","v":218446.48279228699},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BG$12))","v":218446.48279228699},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BH$12))","v":218446.48279228699},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BI$12))","v":218446.48279228699},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BJ$12))","v":245383.29570417374},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BK$12))","v":260726.20914083472},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BL$12))","v":260726.20914083472},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BM$12))","v":260726.20914083472},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BN$12))","v":284670.45283744193},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BO$12))","v":334459.27703197452},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BP$12))","v":334459.27703197452},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BQ$12))","v":334459.27703197452},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BR$12))","v":334459.27703197452},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BS$12))","v":334459.27703197452},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BT$12))","v":334459.27703197452},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BU$12))","v":334459.27703197452},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BV$12))","v":334459.27703197452},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BW$12))","v":344493.05534293375},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BX$12))","v":344493.05534293375},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BY$12))","v":344493.05534293375},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BZ$12))","v":344493.05534293375},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CA$12))","v":377376.48335294111},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CB$12))","v":377376.48335294111},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CC$12))","v":377376.48335294111},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CD$12))","v":377376.48335294111},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CE$12))","v":377376.48335294111},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CF$12))","v":377376.48335294111},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CG$12))","v":377376.48335294111},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CH$12))","v":377376.48335294111},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":907562.81856290798},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AE$12))","v":222.60190383207217},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AF$12))","v":573.89553331706122},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AG$12))","v":801.36685379546009},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AH$12))","v":994.75225774957255},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AI$12))","v":994.75225774957255},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AJ$12))","v":1419.0871369294605},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AK$12))","v":2671.2228459848666},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AL$12))","v":3807.883817427386},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AM$12))","v":4694.5072003905307},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AN$12))","v":5132.2886258237731},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AO$12))","v":5132.2886258237731},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AP$12))","v":6670.6138638027824},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AQ$12))","v":8277.0065901879425},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AR$12))","v":8372.3010739565525},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AS$12))","v":8372.3010739565525},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AT$12))","v":8372.3010739565525},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AU$12))","v":8372.3010739565525},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AV$12))","v":8372.3010739565525},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AW$12))","v":9148.2704417866717},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AX$12))","v":11244.749084696115},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AY$12))","v":12171.011466927017},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,AZ$12))","v":12171.011466927017},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BA$12))","v":12171.011466927017},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BB$12))","v":13937.771195997067},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BC$12))","v":16601.93269221381},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BD$12))","v":16601.93269221381},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BE$12))","v":16601.93269221381},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BF$12))","v":16601.93269221381},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BG$12))","v":16601.93269221381},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BH$12))","v":16601.93269221381},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BI$12))","v":16601.93269221381},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BJ$12))","v":18649.130473517205},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BK$12))","v":19815.191894703439},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BL$12))","v":19815.191894703439},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BM$12))","v":19815.191894703439},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BN$12))","v":21634.954415645585},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BO$12))","v":25418.905054430063},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BP$12))","v":25418.905054430063},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BQ$12))","v":25418.905054430063},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BR$12))","v":25418.905054430063},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BS$12))","v":25418.905054430063},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BT$12))","v":25418.905054430063},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BU$12))","v":25418.905054430063},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BV$12))","v":25418.905054430063},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BW$12))","v":26181.472206062965},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BX$12))","v":26181.472206062965},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BY$12))","v":26181.472206062965},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,BZ$12))","v":26181.472206062965},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CA$12))","v":28680.612734823524},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CB$12))","v":28680.612734823524},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CC$12))","v":28680.612734823524},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CD$12))","v":28680.612734823524},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CE$12))","v":28680.612734823524},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CF$12))","v":28680.612734823524},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CG$12))","v":28680.612734823524},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CH$12))","v":28680.612734823524},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X70-(X16-X25))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":1453768612.9664652},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AE$12))","v":478357.36238777026},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AF$12))","v":1233265.0749059697},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AG$12))","v":1759483.6145046859},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AH$12))","v":2167698.2950561875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AI$12))","v":1751201.2374693553},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AJ$12))","v":3053173.7886706144},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AK$12))","v":5747150.6610270366},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AL$12))","v":8192682.9995994829},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AM$12))","v":10010563.920679517},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AN$12))","v":10859563.248743454},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AO$12))","v":9065426.1147183292},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AP$12))","v":13929324.005872721},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AQ$12))","v":17283732.64402166},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AR$12))","v":17482722.986962698},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AS$12))","v":15239135.708388759},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AT$12))","v":13371189.027535599},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AU$12))","v":8176141.0068989219},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AV$12))","v":11820523.553910462},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AW$12))","v":19117143.058333818},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AX$12))","v":23498155.009201989},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AY$12))","v":25230111.430734493},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AZ$12))","v":24330628.692415446},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BA$12))","v":19178212.789102964},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BB$12))","v":28253629.432992157},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BC$12))","v":33654222.584167719},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BD$12))","v":32792156.558629837},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BE$12))","v":27639351.253675357},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BF$12))","v":23484383.721724901},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BG$12))","v":13875357.52420247},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BH$12))","v":19628119.450109914},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BI$12))","v":31283497.204511255},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BJ$12))","v":37813052.208899915},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BK$12))","v":39893245.550408743},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BL$12))","v":37767253.181403853},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BM$12))","v":29238753.907550246},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BN$12))","v":42529534.441313103},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BO$12))","v":49967944.336923257},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BP$12))","v":48035352.320774637},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BQ$12))","v":40000161.793198735},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BR$12))","v":33543667.997073621},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BS$12))","v":19243469.971904349},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BT$12))","v":26292566.050758086},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BU$12))","v":40619199.587841682},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BV$12))","v":47782516.356383502},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BW$12))","v":48887477.607004009},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BX$12))","v":44802462.173013926},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BY$12))","v":33541818.721785657},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BZ$12))","v":47624017.099786393},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CA$12))","v":54542708.575048164},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CB$12))","v":50967312.921198308},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CC$12))","v":41270460.209009238},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CD$12))","v":33615841.055325225},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CE$12))","v":18881271.053184818},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CF$12))","v":25880634.006431438},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CG$12))","v":40152761.952921823},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CH$12))","v":47288825.926167011},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":307652118.5028373},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AE$12))","v":90138.916830244358},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AF$12))","v":232389.3949529737},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AG$12))","v":340135.33776730287},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AH$12))","v":422216.60851323156},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AI$12))","v":333473.20998931263},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AJ$12))","v":585306.37052040955},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AK$12))","v":1101753.1680384171},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AL$12))","v":1570572.0942297652},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AM$12))","v":1969061.8055647202},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AN$12))","v":2152684.6326709529},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AO$12))","v":1756235.3137888485},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AP$12))","v":2717807.7628494781},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AQ$12))","v":3372300.2445152695},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AR$12))","v":3411126.0696988376},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AS$12))","v":3055261.4891247903},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AT$12))","v":2707184.2581895059},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AU$12))","v":1628573.2986112782},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AV$12))","v":2359614.6959279431},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AW$12))","v":3795605.2118514525},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AX$12))","v":4665431.4062340781},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AY$12))","v":5138091.8511885423},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AZ$12))","v":4997574.4495502748},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BA$12))","v":3853206.2658756189},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BB$12))","v":5711016.8578134943},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BC$12))","v":6802659.9191661775},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BD$12))","v":6630530.9590393435},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BE$12))","v":5745144.5201151501},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BF$12))","v":4936694.215219331},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BG$12))","v":2877438.617083515},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BH$12))","v":4075098.2630499564},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BI$12))","v":6442540.5867140964},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BJ$12))","v":7779704.7873154134},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BK$12))","v":8415597.3473776281},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BL$12))","v":8042156.3374236431},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BM$12))","v":6093032.617635861},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BN$12))","v":8911165.6656299531},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BO$12))","v":10469727.350806886},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BP$12))","v":10070341.347117951},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BQ$12))","v":8622039.0962741319},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BR$12))","v":7320872.3715893775},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BS$12))","v":4154362.6772324471},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BT$12))","v":5681047.953702745},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BU$12))","v":8693780.3050932381},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BV$12))","v":10200146.480788482},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BW$12))","v":10702803.542550186},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BX$12))","v":9912978.3429715615},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BY$12))","v":7271639.7016012892},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BZ$12))","v":10370554.742706656},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CA$12))","v":11868878.599043451},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CB$12))","v":11102785.456596499},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CC$12))","v":9254663.5154663883},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CD$12))","v":7647450.9828707054},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CE$12))","v":4265014.5573312901},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CF$12))","v":5844409.9597394355},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CG$12))","v":8960920.7796630003},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CH$12))","v":10519176.189624781},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L71+1","v":2},{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":51263077.78644342},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AE$12))","v":16296.279168227622},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AF$12))","v":42013.844730586847},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AG$12))","v":62787.417154997092},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AH$12))","v":77939.24178094251},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AI$12))","v":57842.309003691276},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AJ$12))","v":105293.8206609888},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AK$12))","v":198200.13300892001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AL$12))","v":282538.41877365333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AM$12))","v":360178.21336066059},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AN$12))","v":393766.26103516645},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AO$12))","v":303313.91974968184},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AP$12))","v":484070.31662328774},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AQ$12))","v":600642.35205501784},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AR$12))","v":607557.64229249349},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AS$12))","v":542054.26041679084},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AT$12))","v":469229.20766935358},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AU$12))","v":236742.47737361328},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AV$12))","v":386743.00344016764},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AW$12))","v":672463.28633232275},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AX$12))","v":826569.4561168137},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AY$12))","v":926617.23804548546},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,AZ$12))","v":897406.722527012},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BA$12))","v":643415.00345966103},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BB$12))","v":1001364.3201287915},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BC$12))","v":1192771.9869542141},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BD$12))","v":1157684.8925693301},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BE$12))","v":993181.93944655126},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BF$12))","v":826222.4894243679},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BG$12))","v":388218.96820423659},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BH$12))","v":630545.94627509336},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BI$12))","v":1109697.3077739128},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BJ$12))","v":1356379.0446697497},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BK$12))","v":1495293.6062087407},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BL$12))","v":1418686.2415727098},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BM$12))","v":992111.83507148735},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BN$12))","v":1536907.4162248718},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BO$12))","v":1805712.3181280196},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BP$12))","v":1725467.3044060599},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BQ$12))","v":1459761.8420225405},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BR$12))","v":1194660.4104667674},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BS$12))","v":530148.15383144142},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BT$12))","v":834570.46442656545},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BU$12))","v":1435393.5695039146},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BV$12))","v":1735805.1220425908},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BW$12))","v":1849571.9892047364},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BX$12))","v":1690453.4172543976},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BY$12))","v":1124467.4990692018},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,BZ$12))","v":1725489.7059368743},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CA$12))","v":1989910.5894611636},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CB$12))","v":1839655.0377442492},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CC$12))","v":1497981.0017289249},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CD$12))","v":1179287.7951058513},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CE$12))","v":487127.91681717476},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CF$12))","v":787563.30175940692},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CG$12))","v":1388434.0716438694},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CH$12))","v":1688869.4565861002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L72+1","v":3},{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CV73,$Z$2:$CV$2,Periods!$Q$18),SUM($Z73:$CV73))","v":399226473.68462831},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AE$12))","v":117493.67396799051},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AF$12))","v":302913.37819872564},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AG$12))","v":437628.37184493185},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AH$12))","v":543236.60741167748},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AI$12))","v":443853.82378257258},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AJ$12))","v":762422.61577945435},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AK$12))","v":1435148.4532319147},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AL$12))","v":2045834.0190082034},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AM$12))","v":2531643.877585046},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AN$12))","v":2767729.715375714},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AO$12))","v":2336566.6788315824},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AP$12))","v":3538289.8006629162},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AQ$12))","v":4390367.752659291},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AR$12))","v":4440914.7498116177},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AS$12))","v":3926559.7707650173},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AT$12))","v":3480181.0872731484},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AU$12))","v":2171829.7735900814},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AV$12))","v":3073498.3164287927},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AW$12))","v":4938651.9380794233},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AX$12))","v":6070426.3405559547},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AY$12))","v":6597167.8060109047},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,AZ$12))","v":6417079.7937229965},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BA$12))","v":5125144.0533966897},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BB$12))","v":7427545.3002088219},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BC$12))","v":8847297.4199670441},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BD$12))","v":8623943.2069098242},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BE$12))","v":7375123.9660799876},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BF$12))","v":6339614.3916326845},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BG$12))","v":3838460.496429204},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BH$12))","v":5305697.6212528348},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BI$12))","v":8376408.4739280371},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BJ$12))","v":10113261.765486598},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BK$12))","v":10792768.282330304},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BL$12))","v":10314701.682932552},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BM$12))","v":8102630.8077531233},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BN$12))","v":11580060.325584348},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BO$12))","v":13605411.330459578},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BP$12))","v":13087574.408253988},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BQ$12))","v":11056864.977286015},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BR$12))","v":9391978.0523814633},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BS$12))","v":5542957.290349653},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BT$12))","v":7394017.4437696747},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BU$12))","v":11299035.754900452},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BV$12))","v":13251544.910465842},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BW$12))","v":13713678.807665823},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BX$12))","v":12703523.196129218},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BY$12))","v":9673056.3615194056},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,BZ$12))","v":13469636.168013664},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CA$12))","v":15414181.907620031},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CB$12))","v":14421457.91320144},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CC$12))","v":11859027.983959956},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CD$12))","v":9804289.6527870558},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CE$12))","v":5694812.9904412497},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CF$12))","v":7605782.563083997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CG$12))","v":11643374.846164724},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CH$12))","v":13662170.987705087},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L73+1","v":4},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":468606414.14091229},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AE$12))","v":171362.46894569334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AF$12))","v":441793.86525061552},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AG$12))","v":619183.48206341721},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AH$12))","v":752221.56815426482},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AI$12))","v":614998.69873200008},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AJ$12))","v":1077134.3099827725},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AK$12))","v":2027546.9364381591},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AL$12))","v":2890310.3984537725},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AM$12))","v":3469666.6845797668},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AN$12))","v":3708701.389435993},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AO$12))","v":3132108.8117036638},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AP$12))","v":4838742.7436460219},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AQ$12))","v":6003990.9961975124},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AR$12))","v":6073115.8925353093},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AS$12))","v":5209626.7470698738},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AT$12))","v":4510021.2235030634},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AU$12))","v":2816840.0050268779},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AV$12))","v":4067800.6390064312},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AW$12))","v":6531312.7844835697},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AX$12))","v":8028071.9642610578},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AY$12))","v":8461653.538375888},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AZ$12))","v":8029855.9597074473},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BA$12))","v":6413319.3074624706},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BB$12))","v":9490881.0924875997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BC$12))","v":11305033.41398925},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BD$12))","v":11019825.002589399},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BE$12))","v":9138122.0413451511},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BF$12))","v":7651369.8444176186},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BG$12))","v":4628379.3212737776},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BH$12))","v":6542099.2129240483},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BI$12))","v":10330755.429917537},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BJ$12))","v":12473187.725002397},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BK$12))","v":12906842.394655287},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BL$12))","v":12003064.329790538},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BM$12))","v":9423166.5511613283},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BN$12))","v":13770447.710363673},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BO$12))","v":16178897.176395243},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BP$12))","v":15562193.037149396},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BQ$12))","v":12739715.690009343},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BR$12))","v":10506298.00035667},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BS$12))","v":6179346.2467653323},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BT$12))","v":8448540.8434152491},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BU$12))","v":12932587.946715092},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BV$12))","v":15174611.498365015},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BW$12))","v":15222424.002469484},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BX$12))","v":13677511.118091263},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BY$12))","v":10397668.560667129},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BZ$12))","v":14834191.075565973},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CA$12))","v":16978728.253489576},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CB$12))","v":15880918.89351486},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CC$12))","v":12641832.903590735},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CD$12))","v":10104885.030883726},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CE$12))","v":5828442.4160879245},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CF$12))","v":8002891.7834858242},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CG$12))","v":12297448.428281629},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CH$12))","v":14444726.750679532},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":195536206.84024656},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AE$12))","v":70632.361710559751},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AF$12))","v":182099.0575350369},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AG$12))","v":254905.00838208158},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AH$12))","v":316418.54339095193},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AI$12))","v":257756.5108448641},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AJ$12))","v":444816.04862692876},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AK$12))","v":837300.79741539503},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AL$12))","v":1193589.7304822588},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AM$12))","v":1430316.182907742},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AN$12))","v":1563698.8428217573},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AO$12))","v":1316478.2780498604},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AP$12))","v":2001319.435267509},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AQ$12))","v":2483269.8298829501},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AR$12))","v":2511860.1075296281},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AS$12))","v":2145513.968955203},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AT$12))","v":1897033.1547966653},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AU$12))","v":1168727.3201940544},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AV$12))","v":1672134.8757113337},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AW$12))","v":2707528.9709353615},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AX$12))","v":3328004.3601080496},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AY$12))","v":3501289.0443584919},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AZ$12))","v":3404024.6305059185},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BA$12))","v":2706258.183302681},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BB$12))","v":3942037.8524831631},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BC$12))","v":4695546.0939034857},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BD$12))","v":4574877.7530814223},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BE$12))","v":3773438.534032512},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BF$12))","v":3231163.9105189233},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BG$12))","v":1921362.1275707169},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BH$12))","v":2688921.2989931139},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BI$12))","v":4296546.4937103344},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BJ$12))","v":5194900.5461397134},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BK$12))","v":5365140.0283700256},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BL$12))","v":5122564.4389302023},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BM$12))","v":4000138.4064374492},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BN$12))","v":5748986.3528400371},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BO$12))","v":6754483.2983968388},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BP$12))","v":6491963.0303795692},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BQ$12))","v":5282644.1594778644},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BR$12))","v":4464718.0123570208},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BS$12))","v":2573769.9395578387},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BT$12))","v":3477149.977674712},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BU$12))","v":5392603.868932087},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BV$12))","v":6350330.8145607738},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BW$12))","v":6339718.080415573},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BX$12))","v":5860854.6076012291},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BY$12))","v":4424264.1891581994},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BZ$12))","v":6191092.3014975982},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CA$12))","v":7092806.1688192822},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CB$12))","v":6624558.8230705075},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CC$12))","v":5219816.7858241852},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CD$12))","v":4283322.0943266395},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CE$12))","v":2410332.7113315416},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CF$12))","v":3259350.5158087956},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CG$12))","v":5088601.4552937448},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CH$12))","v":6003226.9250362199},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":31484322.011397295},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AE$12))","v":12433.661765054572},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AF$12))","v":32055.534238031305},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AG$12))","v":44843.997291955806},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AH$12))","v":55665.725805118738},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AI$12))","v":43276.685116914829},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AJ$12))","v":78200.623100059296},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AK$12))","v":147201.17289422924},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AL$12))","v":209838.33865182573},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AM$12))","v":249697.1566815816},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AN$12))","v":272982.40740387212},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AO$12))","v":220723.112594693},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AP$12))","v":349093.9468235072},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AQ$12))","v":433161.46871161682},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AR$12))","v":438148.52509480994},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AS$12))","v":360119.4720570849},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AT$12))","v":307540.09610385739},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AU$12))","v":153428.13210301846},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AV$12))","v":260732.02339579194},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AW$12))","v":471580.86665169138},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AX$12))","v":579651.4819260377},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AY$12))","v":605291.9527551803},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AZ$12))","v":584687.13640180393},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BA$12))","v":436869.97560583905},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BB$12))","v":680784.00987028098},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BC$12))","v":810913.75018753775},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BD$12))","v":785294.74444050319},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BE$12))","v":614340.25265599915},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BF$12))","v":499318.87051197328},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BG$12))","v":221497.99364101794},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BH$12))","v":385757.10761487507},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BI$12))","v":727548.91246734047},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BJ$12))","v":895618.34028603067},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BK$12))","v":917603.89146676334},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BL$12))","v":866080.15075420018},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BM$12))","v":627673.68949098757},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BN$12))","v":981966.97067021439},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BO$12))","v":1153712.8627367006},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BP$12))","v":1097813.1934676655},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BQ$12))","v":839136.02812883677},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BR$12))","v":665141.14992231468},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BS$12))","v":262885.66416763247},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BT$12))","v":457239.36776913935},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BU$12))","v":865798.14269691147},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BV$12))","v":1070077.5301607973},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BW$12))","v":1059281.1846982052},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BX$12))","v":957141.49096626253},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BY$12))","v":650722.40977043309},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BZ$12))","v":1033053.1060656214},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CA$12))","v":1198203.056614656},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CB$12))","v":1097936.7970707547},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CC$12))","v":797138.018439051},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CD$12))","v":596605.49935124815},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CE$12))","v":195540.46117564314},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CF$12))","v":380635.88255398208},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CG$12))","v":773982.37187485537},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CH$12))","v":970655.61653529201},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,{"$f":"Calc!H487","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M487","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X79-SUMIFS($X80:$X111,$J80:$J111,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":639045503.61605263},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AA$12))","v":12500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AB$12))","v":27083.333333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AC$12))","v":31250},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AD$12))","v":35416.666666666672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AE$12))","v":270567.50000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AF$12))","v":624735.22135416674},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AG$12))","v":847376.33333333349},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AH$12))","v":1071043.828125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AI$12))","v":1001508.8281250001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AJ$12))","v":1563864.0625000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AK$12))","v":2737566.666666667},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AL$12))","v":3749821.2343750005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AM$12))","v":4407904.5035416679},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AN$12))","v":4757256.5835677087},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AO$12))","v":4138673.2502343757},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AP$12))","v":6081456.0502604172},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AQ$12))","v":7465764.2691666689},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AR$12))","v":7578549.8555989591},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AS$12))","v":6637049.8555989591},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AT$12))","v":6001174.8555989591},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AU$12))","v":4118538.3889322919},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AV$12))","v":5465455.0555989593},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AW$12))","v":8229328.1641666675},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AX$12))","v":10062944.399010416},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AY$12))","v":10614483.632465625},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,AZ$12))","v":10384233.632465625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BA$12))","v":8572566.965798961},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BB$12))","v":12097121.738253649},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BC$12))","v":14324124.966558333},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BD$12))","v":14060208.299891666},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BE$12))","v":11936724.966558335},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BF$12))","v":10497033.299891667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BG$12))","v":7011000.6558916671},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BH$12))","v":9129767.322558336},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BI$12))","v":13429033.989225002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BJ$12))","v":16073218.487466147},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BK$12))","v":16660590.470619576},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BL$12))","v":16043340.470619574},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BM$12))","v":13040673.803952908},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BN$12))","v":18138343.969581231},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BO$12))","v":21211102.567951251},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BP$12))","v":20575185.901284583},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BQ$12))","v":17269720.901284583},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BR$12))","v":15026547.567951253},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BS$12))","v":9838123.0279645845},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BT$12))","v":12431158.027964586},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BU$12))","v":17707068.027964585},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BV$12))","v":20428359.694631252},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BW$12))","v":20546321.478323121},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BX$12))","v":19250946.478323124},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BY$12))","v":15264404.811656456},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,BZ$12))","v":20521217.311656453},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CA$12))","v":23290515.172452696},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CB$12))","v":22045348.505786028},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CC$12))","v":18089153.672452692},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CD$12))","v":15407588.005786026},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CE$12))","v":10043713.596266424},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CF$12))","v":12631843.762933094},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CG$12))","v":17908298.929599758},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CH$12))","v":20629590.596266426},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Calc!H488","v":"Прямые расходы"},{"$f":"Calc!I488","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M488","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X80-SUM($X81:$X87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":4830080},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AH$12))","v":41666.666666666672},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AI$12))","v":41666.666666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AJ$12))","v":41666.666666666672},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AK$12))","v":66666.666666666672},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AL$12))","v":66666.666666666672},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AM$12))","v":66666.666666666672},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AN$12))","v":66666.666666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AO$12))","v":66666.666666666672},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AP$12))","v":66666.666666666672},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AQ$12))","v":66666.666666666672},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AR$12))","v":66666.666666666672},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AS$12))","v":66666.666666666672},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AT$12))","v":75000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AU$12))","v":75000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AV$12))","v":75000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AW$12))","v":80000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AX$12))","v":80000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AY$12))","v":80000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AZ$12))","v":80000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BA$12))","v":80000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BB$12))","v":80000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BC$12))","v":80000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BD$12))","v":80000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BE$12))","v":80000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BF$12))","v":90000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BG$12))","v":90000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BH$12))","v":90000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BI$12))","v":96000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BJ$12))","v":96000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BK$12))","v":96000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BL$12))","v":96000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BM$12))","v":96000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BN$12))","v":96000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BO$12))","v":96000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BP$12))","v":96000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BQ$12))","v":96000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BR$12))","v":108000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BS$12))","v":108000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BT$12))","v":108000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BU$12))","v":115200},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BV$12))","v":115200},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BW$12))","v":115200},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BX$12))","v":115200},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BY$12))","v":115200},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BZ$12))","v":115200},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CA$12))","v":115200},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CB$12))","v":115200},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CC$12))","v":115200},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CD$12))","v":129600},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CE$12))","v":129600},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CF$12))","v":129600},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CG$12))","v":138240},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CH$12))","v":138240},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"Calc!H489","v":"Прямые расходы"},{"$f":"Calc!I489","v":"Прочие производственные расходы"},{"$f":"Calc!J489","v":"Полумаски FFP1"},null,{"$f":"Calc!L489","v":1},{"$f":"Calc!M489","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":1714080},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AK$12))","v":25000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AL$12))","v":25000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AM$12))","v":25000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AN$12))","v":25000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AO$12))","v":25000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AP$12))","v":25000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AQ$12))","v":25000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AR$12))","v":25000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AS$12))","v":25000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AT$12))","v":25000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AU$12))","v":25000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AV$12))","v":25000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AW$12))","v":30000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AX$12))","v":30000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AY$12))","v":30000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,AZ$12))","v":30000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BA$12))","v":30000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BB$12))","v":30000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BC$12))","v":30000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BD$12))","v":30000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BE$12))","v":30000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BF$12))","v":30000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BG$12))","v":30000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BH$12))","v":30000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BI$12))","v":36000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BJ$12))","v":36000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BK$12))","v":36000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BL$12))","v":36000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BM$12))","v":36000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BN$12))","v":36000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BO$12))","v":36000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BP$12))","v":36000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BQ$12))","v":36000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BR$12))","v":36000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BS$12))","v":36000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BT$12))","v":36000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BU$12))","v":43200},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BV$12))","v":43200},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BW$12))","v":43200},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BX$12))","v":43200},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BY$12))","v":43200},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,BZ$12))","v":43200},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CA$12))","v":43200},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CB$12))","v":43200},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CC$12))","v":43200},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CD$12))","v":43200},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CE$12))","v":43200},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CF$12))","v":43200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CG$12))","v":51840},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CH$12))","v":51840},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Calc!H490","v":"Прямые расходы"},{"$f":"Calc!I490","v":"Прочие производственные расходы"},{"$f":"Calc!J490","v":"Полумаски FFP2"},null,{"$f":"Calc!L490","v":2},{"$f":"Calc!M490","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18),SUM($Z82:$CV82))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AH$12))","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AI$12))","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AJ$12))","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AK$12))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AL$12))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AM$12))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AN$12))","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AO$12))","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AP$12))","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AQ$12))","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AR$12))","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AS$12))","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AT$12))","v":10000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AU$12))","v":10000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AV$12))","v":10000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AW$12))","v":10000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AX$12))","v":10000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AY$12))","v":10000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AZ$12))","v":10000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BA$12))","v":10000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BB$12))","v":10000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BC$12))","v":10000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BD$12))","v":10000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BE$12))","v":10000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BF$12))","v":12000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BG$12))","v":12000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BH$12))","v":12000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BI$12))","v":12000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BJ$12))","v":12000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BK$12))","v":12000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BL$12))","v":12000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BM$12))","v":12000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BN$12))","v":12000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BO$12))","v":12000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BP$12))","v":12000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BQ$12))","v":12000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BR$12))","v":14400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BS$12))","v":14400},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BT$12))","v":14400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BU$12))","v":14400},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BV$12))","v":14400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BW$12))","v":14400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BX$12))","v":14400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BY$12))","v":14400},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BZ$12))","v":14400},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CA$12))","v":14400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CB$12))","v":14400},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CC$12))","v":14400},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CD$12))","v":17280},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CE$12))","v":17280},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CF$12))","v":17280},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CG$12))","v":17280},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CH$12))","v":17280},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"Calc!H491","v":"Прямые расходы"},{"$f":"Calc!I491","v":"Прочие производственные расходы"},{"$f":"Calc!J491","v":"Полумаски FFP3"},null,{"$f":"Calc!L491","v":3},{"$f":"Calc!M491","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AH$12))","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AI$12))","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AJ$12))","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AK$12))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AL$12))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AM$12))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AN$12))","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AO$12))","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AP$12))","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AQ$12))","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AR$12))","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AS$12))","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AT$12))","v":10000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AU$12))","v":10000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AV$12))","v":10000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AW$12))","v":10000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AX$12))","v":10000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AY$12))","v":10000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AZ$12))","v":10000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BA$12))","v":10000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BB$12))","v":10000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BC$12))","v":10000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BD$12))","v":10000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BE$12))","v":10000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BF$12))","v":12000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BG$12))","v":12000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BH$12))","v":12000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BI$12))","v":12000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BJ$12))","v":12000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BK$12))","v":12000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BL$12))","v":12000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BM$12))","v":12000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BN$12))","v":12000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BO$12))","v":12000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BP$12))","v":12000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BQ$12))","v":12000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BR$12))","v":14400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BS$12))","v":14400},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BT$12))","v":14400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BU$12))","v":14400},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BV$12))","v":14400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BW$12))","v":14400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BX$12))","v":14400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BY$12))","v":14400},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BZ$12))","v":14400},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CA$12))","v":14400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CB$12))","v":14400},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CC$12))","v":14400},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CD$12))","v":17280},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CE$12))","v":17280},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CF$12))","v":17280},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CG$12))","v":17280},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CH$12))","v":17280},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Calc!H492","v":"Прямые расходы"},{"$f":"Calc!I492","v":"Прочие производственные расходы"},{"$f":"Calc!J492","v":"Полумаски FFP4"},null,{"$f":"Calc!L492","v":4},{"$f":"Calc!M492","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AH$12))","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AI$12))","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AJ$12))","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AK$12))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AL$12))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AM$12))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AN$12))","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AO$12))","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AP$12))","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AQ$12))","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AR$12))","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AS$12))","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AT$12))","v":10000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AU$12))","v":10000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AV$12))","v":10000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AW$12))","v":10000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AX$12))","v":10000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AY$12))","v":10000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,AZ$12))","v":10000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BA$12))","v":10000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BB$12))","v":10000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BC$12))","v":10000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BD$12))","v":10000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BE$12))","v":10000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BF$12))","v":12000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BG$12))","v":12000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BH$12))","v":12000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BI$12))","v":12000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BJ$12))","v":12000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BK$12))","v":12000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BL$12))","v":12000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BM$12))","v":12000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BN$12))","v":12000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BO$12))","v":12000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BP$12))","v":12000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BQ$12))","v":12000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BR$12))","v":14400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BS$12))","v":14400},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BT$12))","v":14400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BU$12))","v":14400},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BV$12))","v":14400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BW$12))","v":14400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BX$12))","v":14400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BY$12))","v":14400},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,BZ$12))","v":14400},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CA$12))","v":14400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CB$12))","v":14400},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CC$12))","v":14400},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CD$12))","v":17280},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CE$12))","v":17280},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CF$12))","v":17280},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CG$12))","v":17280},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CH$12))","v":17280},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"Calc!H493","v":"Прямые расходы"},{"$f":"Calc!I493","v":"Прочие производственные расходы"},{"$f":"Calc!J493","v":"Маски медицинские"},null,{"$f":"Calc!L493","v":5},{"$f":"Calc!M493","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AH$12))","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AI$12))","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AJ$12))","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AK$12))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AL$12))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AM$12))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AN$12))","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AO$12))","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AP$12))","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AQ$12))","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AR$12))","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AS$12))","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AT$12))","v":10000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AU$12))","v":10000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AV$12))","v":10000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AW$12))","v":10000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AX$12))","v":10000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AY$12))","v":10000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AZ$12))","v":10000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BA$12))","v":10000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BB$12))","v":10000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BC$12))","v":10000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BD$12))","v":10000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BE$12))","v":10000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BF$12))","v":12000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BG$12))","v":12000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BH$12))","v":12000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BI$12))","v":12000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BJ$12))","v":12000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BK$12))","v":12000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BL$12))","v":12000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BM$12))","v":12000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BN$12))","v":12000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BO$12))","v":12000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BP$12))","v":12000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BQ$12))","v":12000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BR$12))","v":14400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BS$12))","v":14400},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BT$12))","v":14400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BU$12))","v":14400},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BV$12))","v":14400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BW$12))","v":14400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BX$12))","v":14400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BY$12))","v":14400},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BZ$12))","v":14400},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CA$12))","v":14400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CB$12))","v":14400},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CC$12))","v":14400},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CD$12))","v":17280},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CE$12))","v":17280},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CF$12))","v":17280},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CG$12))","v":17280},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CH$12))","v":17280},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"Calc!H494","v":"Прямые расходы"},{"$f":"Calc!I494","v":"Прочие производственные расходы"},{"$f":"Calc!J494","v":"Маски гигиенические"},null,{"$f":"Calc!L494","v":6},{"$f":"Calc!M494","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AH$12))","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AI$12))","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AJ$12))","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AK$12))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AL$12))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AM$12))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AN$12))","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AO$12))","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AP$12))","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AQ$12))","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AR$12))","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AS$12))","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AT$12))","v":10000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AU$12))","v":10000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AV$12))","v":10000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AW$12))","v":10000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AX$12))","v":10000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AY$12))","v":10000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AZ$12))","v":10000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BA$12))","v":10000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BB$12))","v":10000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BC$12))","v":10000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BD$12))","v":10000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BE$12))","v":10000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BF$12))","v":12000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BG$12))","v":12000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BH$12))","v":12000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BI$12))","v":12000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BJ$12))","v":12000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BK$12))","v":12000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BL$12))","v":12000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BM$12))","v":12000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BN$12))","v":12000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BO$12))","v":12000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BP$12))","v":12000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BQ$12))","v":12000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BR$12))","v":14400},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BS$12))","v":14400},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BT$12))","v":14400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BU$12))","v":14400},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BV$12))","v":14400},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BW$12))","v":14400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BX$12))","v":14400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BY$12))","v":14400},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BZ$12))","v":14400},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CA$12))","v":14400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CB$12))","v":14400},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CC$12))","v":14400},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CD$12))","v":17280},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CE$12))","v":17280},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CF$12))","v":17280},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CG$12))","v":17280},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CH$12))","v":17280},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"Calc!H496","v":"Прямые расходы"},{"$f":"Calc!I496","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M496","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X88-SUM($X89:$X92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":133046541.66666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AA$12))","v":12500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AB$12))","v":27083.333333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AC$12))","v":31250},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AD$12))","v":35416.666666666672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AE$12))","v":112916.66666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AF$12))","v":218291.66666666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AG$12))","v":278166.66666666669},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AH$12))","v":321541.66666666669},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AI$12))","v":269916.66666666669},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AJ$12))","v":392833.33333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AK$12))","v":636416.66666666674},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AL$12))","v":843666.66666666674},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AM$12))","v":963916.66666666674},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AN$12))","v":1011625.0000000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AO$12))","v":889416.66666666674},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AP$12))","v":1275875.0000000002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AQ$12))","v":1553333.3333333335},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AR$12))","v":1600458.3333333335},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AS$12))","v":1416416.6666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AT$12))","v":1277125.0000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AU$12))","v":871833.33333333337},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AV$12))","v":1134583.3333333335},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AW$12))","v":1692000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AX$12))","v":2081083.3333333333},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AY$12))","v":2221166.6666666665},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AZ$12))","v":2191208.3333333335},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BA$12))","v":1816416.6666666667},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BB$12))","v":2519375},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BC$12))","v":2960333.3333333335},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BD$12))","v":2948958.333333333},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BE$12))","v":2523416.6666666665},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BF$12))","v":2205625},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BG$12))","v":1450833.3333333335},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BH$12))","v":1857583.3333333337},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BI$12))","v":2733000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BJ$12))","v":3308083.3333333335},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BK$12))","v":3472166.6666666665},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BL$12))","v":3368708.3333333335},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BM$12))","v":2743416.666666667},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BN$12))","v":3762874.9999999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BO$12))","v":4367333.333333334},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BP$12))","v":4297458.333333334},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BQ$12))","v":3630416.6666666665},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BR$12))","v":3134125.0000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BS$12))","v":2009208.3333333335},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BT$12))","v":2497333.3333333335},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BU$12))","v":3563625},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BV$12))","v":4186208.3333333335},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BW$12))","v":4266541.666666667},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BX$12))","v":4020520.8333333335},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BY$12))","v":3182041.666666667},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BZ$12))","v":4241437.5},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CA$12))","v":4788708.333333334},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CB$12))","v":4592895.833333334},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CC$12))","v":3784541.6666666665},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CD$12))","v":3187062.5000000005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CE$12))","v":2017208.3333333335},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CF$12))","v":2499208.3333333335},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CG$12))","v":3563625},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CH$12))","v":4186208.3333333335},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"Calc!H497","v":"Прямые расходы"},{"$f":"Calc!I497","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J497","v":"Расходы на привлечение заказчиков"},null,{"$f":"Calc!L497","v":1},{"$f":"Calc!M497","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":107706250},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AE$12))","v":66666.666666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AF$12))","v":156250},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AG$12))","v":200000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AH$12))","v":229166.66666666669},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AI$12))","v":175000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AJ$12))","v":283333.33333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AK$12))","v":500000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AL$12))","v":670833.33333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AM$12))","v":758333.33333333337},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AN$12))","v":785416.66666666674},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AO$12))","v":666666.66666666674},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AP$12))","v":1020833.3333333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AQ$12))","v":1266666.6666666667},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AR$12))","v":1281250},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AS$12))","v":1100000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AT$12))","v":979166.66666666674},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AU$12))","v":625000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AV$12))","v":883333.33333333337},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AW$12))","v":1400000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AX$12))","v":1720833.3333333333},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AY$12))","v":1808333.3333333335},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AZ$12))","v":1760416.6666666667},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BA$12))","v":1416666.6666666667},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BB$12))","v":2070833.3333333335},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BC$12))","v":2466666.666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BD$12))","v":2406250},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BE$12))","v":2000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BF$12))","v":1729166.6666666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BG$12))","v":1075000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BH$12))","v":1483333.3333333335},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BI$12))","v":2300000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BJ$12))","v":2770833.3333333335},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BK$12))","v":2858333.3333333335},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BL$12))","v":2735416.666666667},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BM$12))","v":2166666.666666667},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BN$12))","v":3120833.333333333},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BO$12))","v":3666666.666666667},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BP$12))","v":3531250},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BQ$12))","v":2900000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BR$12))","v":2479166.666666667},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BS$12))","v":1506250},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BT$12))","v":2008333.3333333335},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BU$12))","v":3012500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BV$12))","v":3514583.3333333335},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BW$12))","v":3514583.3333333335},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BX$12))","v":3263541.666666667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BY$12))","v":2510416.666666667},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BZ$12))","v":3514583.3333333335},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CA$12))","v":4016666.666666667},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CB$12))","v":3765625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CC$12))","v":3012500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CD$12))","v":2510416.666666667},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CE$12))","v":1506250},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CF$12))","v":2008333.3333333335},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CG$12))","v":3012500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CH$12))","v":3514583.3333333335},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"Calc!H498","v":"Прямые расходы"},{"$f":"Calc!I498","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J498","v":"Расходы на онлайн агрегаторы"},null,{"$f":"Calc!L498","v":2},{"$f":"Calc!M498","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":21009041.666666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AE$12))","v":6666.666666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AF$12))","v":18291.666666666668},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AG$12))","v":30250},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AH$12))","v":40291.666666666672},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AI$12))","v":38666.666666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AJ$12))","v":49083.333333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AK$12))","v":71833.333333333343},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AL$12))","v":104083.33333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AM$12))","v":132666.66666666669},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AN$12))","v":149125},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AO$12))","v":143583.33333333334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AP$12))","v":175875},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AQ$12))","v":207500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AR$12))","v":240041.66666666669},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AS$12))","v":237250},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AT$12))","v":218791.66666666669},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AU$12))","v":167666.66666666669},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AV$12))","v":172083.33333333334},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AW$12))","v":212833.33333333334},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AX$12))","v":281083.33333333337},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AY$12))","v":333666.66666666669},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AZ$12))","v":351625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BA$12))","v":320583.33333333337},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BB$12))","v":369375},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BC$12))","v":414500},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BD$12))","v":463541.66666666669},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BE$12))","v":444250},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BF$12))","v":397291.66666666669},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BG$12))","v":296666.66666666669},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BH$12))","v":295083.33333333337},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BI$12))","v":353833.33333333337},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BJ$12))","v":458083.33333333337},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BK$12))","v":534666.66666666674},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BL$12))","v":554125},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BM$12))","v":497583.33333333337},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BN$12))","v":562875},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BO$12))","v":621500},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BP$12))","v":687041.66666666674},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BQ$12))","v":651250},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BR$12))","v":575791.66666666674},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BS$12))","v":423791.66666666669},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BT$12))","v":409833.33333333337},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BU$12))","v":471958.33333333337},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BV$12))","v":592458.33333333337},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BW$12))","v":672791.66666666674},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BX$12))","v":677812.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BY$12))","v":592458.33333333337},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BZ$12))","v":647687.5},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CA$12))","v":692875},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CB$12))","v":748104.16666666674},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CC$12))","v":692875},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CD$12))","v":597479.16666666674},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CE$12))","v":431791.66666666669},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CF$12))","v":411708.33333333337},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CG$12))","v":471958.33333333337},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CH$12))","v":592458.33333333337},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"Calc!H499","v":"Прямые расходы"},{"$f":"Calc!I499","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J499","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L499","v":3},{"$f":"Calc!M499","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":4331249.9999999972},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AA$12))","v":12500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AB$12))","v":27083.333333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AC$12))","v":31250},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AD$12))","v":35416.666666666672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AE$12))","v":39583.333333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AF$12))","v":43750},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AG$12))","v":47916.666666666672},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AH$12))","v":52083.333333333336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AI$12))","v":56250},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AJ$12))","v":60416.666666666672},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AK$12))","v":64583.333333333336},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AL$12))","v":68750},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AM$12))","v":72916.666666666686},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AN$12))","v":77083.333333333343},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AO$12))","v":79166.666666666672},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AP$12))","v":79166.666666666672},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AQ$12))","v":79166.666666666672},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AR$12))","v":79166.666666666672},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AS$12))","v":79166.666666666672},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AT$12))","v":79166.666666666672},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AU$12))","v":79166.666666666672},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AV$12))","v":79166.666666666672},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AW$12))","v":79166.666666666672},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AX$12))","v":79166.666666666672},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AY$12))","v":79166.666666666672},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,AZ$12))","v":79166.666666666672},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BA$12))","v":79166.666666666672},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BB$12))","v":79166.666666666672},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BC$12))","v":79166.666666666672},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BD$12))","v":79166.666666666672},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BE$12))","v":79166.666666666672},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BF$12))","v":79166.666666666672},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BG$12))","v":79166.666666666672},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BH$12))","v":79166.666666666672},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BI$12))","v":79166.666666666672},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BJ$12))","v":79166.666666666672},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BK$12))","v":79166.666666666672},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BL$12))","v":79166.666666666672},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BM$12))","v":79166.666666666672},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BN$12))","v":79166.666666666672},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BO$12))","v":79166.666666666672},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BP$12))","v":79166.666666666672},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BQ$12))","v":79166.666666666672},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BR$12))","v":79166.666666666672},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BS$12))","v":79166.666666666672},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BT$12))","v":79166.666666666672},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BU$12))","v":79166.666666666672},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BV$12))","v":79166.666666666672},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BW$12))","v":79166.666666666672},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BX$12))","v":79166.666666666672},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BY$12))","v":79166.666666666672},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,BZ$12))","v":79166.666666666672},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CA$12))","v":79166.666666666672},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CB$12))","v":79166.666666666672},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CC$12))","v":79166.666666666672},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CD$12))","v":79166.666666666672},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CE$12))","v":79166.666666666672},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CF$12))","v":79166.666666666672},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CG$12))","v":79166.666666666672},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CH$12))","v":79166.666666666672},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"Calc!H501","v":"Прямые расходы"},{"$f":"Calc!I501","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M501","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X97))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":5810589.6901349332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AG$12))","v":1666.6666666666667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AH$12))","v":3333.3333333333335},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AI$12))","v":101840},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AJ$12))","v":103506.66666666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AK$12))","v":105173.33333333333},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AL$12))","v":105173.33333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AM$12))","v":105173.33333333333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AN$12))","v":105173.33333333333},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AO$12))","v":105173.33333333333},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AP$12))","v":105173.33333333333},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AQ$12))","v":105173.33333333333},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AR$12))","v":105173.33333333333},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AS$12))","v":105340},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AT$12))","v":105506.66666666667},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AU$12))","v":108578.53333333333},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AV$12))","v":108745.2},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AW$12))","v":108911.86666666667},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AX$12))","v":108911.86666666667},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AY$12))","v":108911.86666666667},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AZ$12))","v":108911.86666666667},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BA$12))","v":108911.86666666667},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BB$12))","v":108911.86666666667},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BC$12))","v":108911.86666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BD$12))","v":108911.86666666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BE$12))","v":109095.2},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BF$12))","v":109278.53333333333},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BG$12))","v":112454.22266666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BH$12))","v":112637.556},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BI$12))","v":112820.88933333333},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BJ$12))","v":112820.88933333333},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BK$12))","v":112820.88933333333},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BL$12))","v":112820.88933333333},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BM$12))","v":112820.88933333333},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BN$12))","v":112820.88933333333},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BO$12))","v":112820.88933333333},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BP$12))","v":112820.88933333333},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BQ$12))","v":113022.556},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BR$12))","v":113224.22266666667},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BS$12))","v":116508.01601333336},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BT$12))","v":116709.68268000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BU$12))","v":116911.34934666668},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BV$12))","v":116911.34934666668},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BW$12))","v":116911.34934666668},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BX$12))","v":116911.34934666668},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BY$12))","v":116911.34934666668},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BZ$12))","v":116911.34934666668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CA$12))","v":116911.34934666668},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CB$12))","v":116911.34934666668},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CC$12))","v":117133.18268000001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CD$12))","v":117355.01601333336},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CE$12))","v":120751.43982706666},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CF$12))","v":120973.27316039999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CG$12))","v":121195.10649373333},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CH$12))","v":121195.10649373333},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"Calc!H502","v":"Прямые расходы"},{"$f":"Calc!I502","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J502","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L502","v":1},{"$f":"Calc!M502","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":4923500.3315999992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AI$12))","v":90000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AJ$12))","v":90000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AK$12))","v":90000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AL$12))","v":90000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AM$12))","v":90000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AN$12))","v":90000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AO$12))","v":90000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AP$12))","v":90000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AQ$12))","v":90000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AR$12))","v":90000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AS$12))","v":90000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AT$12))","v":90000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AU$12))","v":92700},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AV$12))","v":92700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AW$12))","v":92700},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AX$12))","v":92700},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AY$12))","v":92700},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AZ$12))","v":92700},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BA$12))","v":92700},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BB$12))","v":92700},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BC$12))","v":92700},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BD$12))","v":92700},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BE$12))","v":92700},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BF$12))","v":92700},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BG$12))","v":95481},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BH$12))","v":95481},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BI$12))","v":95481},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BJ$12))","v":95481},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BK$12))","v":95481},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BL$12))","v":95481},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BM$12))","v":95481},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BN$12))","v":95481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BO$12))","v":95481},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BP$12))","v":95481},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BQ$12))","v":95481},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BR$12))","v":95481},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BS$12))","v":98345.430000000008},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BT$12))","v":98345.430000000008},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BU$12))","v":98345.430000000008},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BV$12))","v":98345.430000000008},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BW$12))","v":98345.430000000008},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BX$12))","v":98345.430000000008},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BY$12))","v":98345.430000000008},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BZ$12))","v":98345.430000000008},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CA$12))","v":98345.430000000008},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CB$12))","v":98345.430000000008},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CC$12))","v":98345.430000000008},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CD$12))","v":98345.430000000008},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CE$12))","v":101295.79289999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CF$12))","v":101295.79289999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CG$12))","v":101295.79289999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CH$12))","v":101295.79289999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"Calc!H503","v":"Прямые расходы"},{"$f":"Calc!I503","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J503","v":"Соцсборы"},null,{"$f":"Calc!L503","v":0},{"$f":"Calc!M503","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CV95,$Z$2:$CV$2,Periods!$Q$18),SUM($Z95:$CV95))","v":374186.02520159987},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AI$12))","v":6840},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AJ$12))","v":6840},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AK$12))","v":6840},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AL$12))","v":6840},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AM$12))","v":6840},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AN$12))","v":6840},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AO$12))","v":6840},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AP$12))","v":6840},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AQ$12))","v":6840},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AR$12))","v":6840},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AS$12))","v":6840},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AT$12))","v":6840},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AU$12))","v":7045.2},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AV$12))","v":7045.2},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AW$12))","v":7045.2},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AX$12))","v":7045.2},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AY$12))","v":7045.2},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,AZ$12))","v":7045.2},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BA$12))","v":7045.2},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BB$12))","v":7045.2},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BC$12))","v":7045.2},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BD$12))","v":7045.2},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BE$12))","v":7045.2},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BF$12))","v":7045.2},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BG$12))","v":7256.5559999999996},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BH$12))","v":7256.5559999999996},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BI$12))","v":7256.5559999999996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BJ$12))","v":7256.5559999999996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BK$12))","v":7256.5559999999996},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BL$12))","v":7256.5559999999996},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BM$12))","v":7256.5559999999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BN$12))","v":7256.5559999999996},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BO$12))","v":7256.5559999999996},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BP$12))","v":7256.5559999999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BQ$12))","v":7256.5559999999996},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BR$12))","v":7256.5559999999996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BS$12))","v":7474.2526800000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BT$12))","v":7474.2526800000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BU$12))","v":7474.2526800000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BV$12))","v":7474.2526800000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BW$12))","v":7474.2526800000005},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BX$12))","v":7474.2526800000005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BY$12))","v":7474.2526800000005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,BZ$12))","v":7474.2526800000005},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CA$12))","v":7474.2526800000005},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CB$12))","v":7474.2526800000005},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CC$12))","v":7474.2526800000005},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CD$12))","v":7474.2526800000005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CE$12))","v":7698.4802603999988},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CF$12))","v":7698.4802603999988},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CG$12))","v":7698.4802603999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CH$12))","v":7698.4802603999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"Calc!H504","v":"Прямые расходы"},{"$f":"Calc!I504","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J504","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L504","v":2},{"$f":"Calc!M504","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":512903.33333333331},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AG$12))","v":1666.6666666666667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AH$12))","v":3333.3333333333335},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AI$12))","v":5000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AJ$12))","v":6666.666666666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AK$12))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AL$12))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AM$12))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AN$12))","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AO$12))","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AP$12))","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AQ$12))","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AR$12))","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AS$12))","v":8500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AT$12))","v":8666.6666666666679},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AU$12))","v":8833.3333333333339},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AV$12))","v":9000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AW$12))","v":9166.6666666666679},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AX$12))","v":9166.6666666666679},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AY$12))","v":9166.6666666666679},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AZ$12))","v":9166.6666666666679},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BA$12))","v":9166.6666666666679},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BB$12))","v":9166.6666666666679},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BC$12))","v":9166.6666666666679},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BD$12))","v":9166.6666666666679},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BE$12))","v":9350},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BF$12))","v":9533.3333333333339},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BG$12))","v":9716.6666666666679},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BH$12))","v":9900},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BI$12))","v":10083.333333333336},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BJ$12))","v":10083.333333333336},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BK$12))","v":10083.333333333336},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BL$12))","v":10083.333333333336},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BM$12))","v":10083.333333333336},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BN$12))","v":10083.333333333336},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BO$12))","v":10083.333333333336},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BP$12))","v":10083.333333333336},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BQ$12))","v":10285.000000000004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BR$12))","v":10486.66666666667},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BS$12))","v":10688.333333333338},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BT$12))","v":10890.000000000004},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BU$12))","v":11091.66666666667},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BV$12))","v":11091.66666666667},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BW$12))","v":11091.66666666667},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BX$12))","v":11091.66666666667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BY$12))","v":11091.66666666667},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BZ$12))","v":11091.66666666667},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CA$12))","v":11091.66666666667},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CB$12))","v":11091.66666666667},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CC$12))","v":11313.500000000004},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CD$12))","v":11535.333333333338},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CE$12))","v":11757.16666666667},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CF$12))","v":11979.000000000004},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CG$12))","v":12200.833333333338},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CH$12))","v":12200.833333333338},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"Calc!H506","v":"Прямые расходы"},{"$f":"Calc!I506","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M506","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X98-SUM($X99:$X105))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":447960791.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AE$12))","v":146666.66666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AF$12))","v":378125.00000000006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AG$12))","v":528000.00000000012},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AH$12))","v":655416.66666666663},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AI$12))","v":539000.00000000012},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AJ$12))","v":935000.00000000023},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AK$12))","v":1760000.0000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AL$12))","v":2508916.6666666674},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AM$12))","v":3003000.0000000009},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AN$12))","v":3283041.666666667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AO$12))","v":2786666.666666667},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AP$12))","v":4267083.333333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AQ$12))","v":5294666.6666666679},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AR$12))","v":5355625.0000000009},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AS$12))","v":4598000.0000000009},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AT$12))","v":4092916.666666667},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AU$12))","v":2612500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AV$12))","v":3692333.3333333335},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AW$12))","v":5852000.0000000009},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AX$12))","v":7193083.333333333},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AY$12))","v":7558833.3333333349},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AZ$12))","v":7358541.6666666679},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BA$12))","v":5921666.6666666688},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BB$12))","v":8656083.3333333358},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BC$12))","v":10310666.666666668},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BD$12))","v":10058125},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BE$12))","v":8360000.0000000019},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BF$12))","v":7227916.6666666679},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BG$12))","v":4493500.0000000009},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BH$12))","v":6200333.3333333349},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BI$12))","v":9614000.0000000019},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BJ$12))","v":11582083.333333336},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BK$12))","v":11947833.333333336},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BL$12))","v":11434041.666666668},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BM$12))","v":9056666.6666666679},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BN$12))","v":13045083.333333334},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BO$12))","v":15326666.666666668},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BP$12))","v":14760625},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BQ$12))","v":12122000.000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BR$12))","v":10362916.666666668},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BS$12))","v":6296125},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BT$12))","v":8394833.3333333358},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BU$12))","v":12592250},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BV$12))","v":14690958.333333334},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BW$12))","v":14690958.333333334},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BX$12))","v":13641604.16666667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BY$12))","v":10493541.666666668},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BZ$12))","v":14690958.333333334},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CA$12))","v":16789666.666666672},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CB$12))","v":15740312.500000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CC$12))","v":12592250},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CD$12))","v":10493541.666666668},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CE$12))","v":6296125},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CF$12))","v":8394833.3333333358},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CG$12))","v":12592250},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CH$12))","v":14690958.333333334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"Calc!H507","v":"Прямые расходы"},{"$f":"Calc!I507","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J507","v":"Полумаски FFP1"},null,{"$f":"Calc!L507","v":1},{"$f":"Calc!M507","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CV99,$Z$2:$CV$2,Periods!$Q$18),SUM($Z99:$CV99))","v":29740135.546334714},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AE$12))","v":9737.2060857538036},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AF$12))","v":25103.734439834025},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AG$12))","v":35053.941908713699},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AH$12))","v":43513.139695712307},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AI$12))","v":35784.232365145224},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AJ$12))","v":62074.688796680493},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AK$12))","v":116846.47302904562},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AL$12))","v":166567.08160442603},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AM$12))","v":199369.29460580915},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AN$12))","v":217961.27247579527},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AO$12))","v":185006.91562932226},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AP$12))","v":283291.83955739968},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AQ$12))","v":351513.13969571225},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AR$12))","v":355560.16597510368},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AS$12))","v":305261.41078838171},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AT$12))","v":271728.90733056708},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AU$12))","v":173443.98340248963},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AV$12))","v":245134.16320885197},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AW$12))","v":388514.52282157674},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AX$12))","v":477549.10096818797},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AY$12))","v":501831.25864453655},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,AZ$12))","v":488533.88658367912},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BA$12))","v":393139.69571230985},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BB$12))","v":574677.73167358234},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BC$12))","v":684525.58782849228},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BD$12))","v":667759.33609958505},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BE$12))","v":555020.74688796676},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BF$12))","v":479861.68741355458},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BG$12))","v":298323.65145228215},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BH$12))","v":411640.38727524201},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BI$12))","v":638273.85892116174},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BJ$12))","v":768934.99308437062},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BK$12))","v":793217.15076071909},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BL$12))","v":759106.50069156289},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BM$12))","v":601272.4757952973},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BN$12))","v":866063.62378976471},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BO$12))","v":1017538.0359612724},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BP$12))","v":979958.50622406637},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BQ$12))","v":804780.08298755181},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BR$12))","v":687994.46749654214},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BS$12))","v":417999.99999999994},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BT$12))","v":557333.33333333326},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BU$12))","v":835999.99999999988},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BV$12))","v":975333.33333333314},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BW$12))","v":975333.33333333314},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BX$12))","v":905666.66666666651},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BY$12))","v":696666.66666666663},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,BZ$12))","v":975333.33333333314},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CA$12))","v":1114666.6666666665},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CB$12))","v":1044999.9999999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CC$12))","v":835999.99999999988},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CD$12))","v":696666.66666666663},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CE$12))","v":417999.99999999994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CF$12))","v":557333.33333333326},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CG$12))","v":835999.99999999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CH$12))","v":975333.33333333314},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"Calc!H508","v":"Прямые расходы"},{"$f":"Calc!I508","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J508","v":"Полумаски FFP2"},null,{"$f":"Calc!L508","v":2},{"$f":"Calc!M508","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":7435033.8865836794},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AE$12))","v":2434.3015214384513},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AF$12))","v":6275.933609958508},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AG$12))","v":8763.4854771784267},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AH$12))","v":10878.284923928079},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AI$12))","v":8946.0580912863079},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AJ$12))","v":15518.672199170127},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AK$12))","v":29211.618257261413},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AL$12))","v":41641.770401106507},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AM$12))","v":49842.323651452294},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AN$12))","v":54490.318118948831},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AO$12))","v":46251.728907330573},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AP$12))","v":70822.959889349935},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AQ$12))","v":87878.284923928091},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AR$12))","v":88890.041493775934},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AS$12))","v":76315.352697095441},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AT$12))","v":67932.226832641783},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AU$12))","v":43360.995850622414},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AV$12))","v":61283.540802213007},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AW$12))","v":97128.630705394215},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AX$12))","v":119387.27524204702},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AY$12))","v":125457.81466113417},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AZ$12))","v":122133.47164591981},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BA$12))","v":98284.923928077464},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BB$12))","v":143669.43291839559},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BC$12))","v":171131.39695712313},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BD$12))","v":166939.83402489629},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BE$12))","v":138755.18672199172},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BF$12))","v":119965.42185338867},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BG$12))","v":74580.912863070538},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BH$12))","v":102910.09681881052},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BI$12))","v":159568.46473029049},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BJ$12))","v":192233.74827109269},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BK$12))","v":198304.28769017983},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BL$12))","v":189776.62517289075},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BM$12))","v":150318.11894882435},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BN$12))","v":216515.90594744121},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BO$12))","v":254384.50899031814},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BP$12))","v":244989.62655601665},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BQ$12))","v":201195.02074688798},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BR$12))","v":171998.61687413559},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BS$12))","v":104500.00000000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BT$12))","v":139333.33333333334},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BU$12))","v":209000.00000000003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BV$12))","v":243833.33333333334},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BW$12))","v":243833.33333333334},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BX$12))","v":226416.66666666669},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BY$12))","v":174166.66666666669},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BZ$12))","v":243833.33333333334},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CA$12))","v":278666.66666666669},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CB$12))","v":261250},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CC$12))","v":209000.00000000003},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CD$12))","v":174166.66666666669},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CE$12))","v":104500.00000000001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CF$12))","v":139333.33333333334},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CG$12))","v":209000.00000000003},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CH$12))","v":243833.33333333334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"Calc!H509","v":"Прямые расходы"},{"$f":"Calc!I509","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J509","v":"Полумаски FFP3"},null,{"$f":"Calc!L509","v":3},{"$f":"Calc!M509","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":16728826.244813278},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AE$12))","v":5477.1784232365144},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AF$12))","v":14120.850622406642},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AG$12))","v":19717.842323651461},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AH$12))","v":24476.141078838176},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AI$12))","v":20128.630705394193},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AJ$12))","v":34917.01244813278},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AK$12))","v":65726.141078838176},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AL$12))","v":93693.983402489655},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AM$12))","v":112145.22821576767},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AN$12))","v":122603.21576763486},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AO$12))","v":104066.39004149378},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AP$12))","v":159351.65975103737},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AQ$12))","v":197726.14107883821},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AR$12))","v":200002.59336099587},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AS$12))","v":171709.54356846475},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AT$12))","v":152847.51037344401},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AU$12))","v":97562.240663900418},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AV$12))","v":137887.96680497925},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AW$12))","v":218539.41908713692},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AX$12))","v":268621.3692946058},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AY$12))","v":282280.08298755187},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AZ$12))","v":274800.31120331952},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BA$12))","v":221141.07883817429},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BB$12))","v":323256.22406639007},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BC$12))","v":385045.64315352699},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BD$12))","v":375614.62655601662},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BE$12))","v":312199.17012448137},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BF$12))","v":269922.19917012454},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BG$12))","v":167807.05394190873},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BH$12))","v":231547.71784232368},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BI$12))","v":359029.0456431536},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BJ$12))","v":432525.93360995856},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BK$12))","v":446184.64730290463},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BL$12))","v":426997.40663900418},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BM$12))","v":338215.76763485477},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BN$12))","v":487160.78838174272},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BO$12))","v":572365.14522821573},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BP$12))","v":551226.65975103737},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BQ$12))","v":452688.796680498},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BR$12))","v":386996.88796680502},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BS$12))","v":235125},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BT$12))","v":313500.00000000006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BU$12))","v":470250},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BV$12))","v":548625},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BW$12))","v":548625},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BX$12))","v":509437.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BY$12))","v":391875.00000000006},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BZ$12))","v":548625},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CA$12))","v":627000.00000000012},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CB$12))","v":587812.5},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CC$12))","v":470250},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CD$12))","v":391875.00000000006},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CE$12))","v":235125},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CF$12))","v":313500.00000000006},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CG$12))","v":470250},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CH$12))","v":548625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"Calc!H510","v":"Прямые расходы"},{"$f":"Calc!I510","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J510","v":"Полумаски FFP4"},null,{"$f":"Calc!L510","v":4},{"$f":"Calc!M510","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":22305101.659751039},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AE$12))","v":7302.9045643153531},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AF$12))","v":18827.800829875523},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AG$12))","v":26290.456431535276},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AH$12))","v":32634.85477178423},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AI$12))","v":26838.17427385892},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AJ$12))","v":46556.016597510381},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AK$12))","v":87634.85477178423},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AL$12))","v":124925.31120331951},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AM$12))","v":149526.97095435686},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AN$12))","v":163470.95435684649},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AO$12))","v":138755.18672199172},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AP$12))","v":212468.87966804978},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AQ$12))","v":263634.85477178422},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AR$12))","v":266670.12448132783},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AS$12))","v":228946.05809128631},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AT$12))","v":203796.68049792532},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AU$12))","v":130082.98755186722},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AV$12))","v":183850.62240663898},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AW$12))","v":291385.8921161826},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AX$12))","v":358161.82572614105},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AY$12))","v":376373.44398340251},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AZ$12))","v":366400.41493775934},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BA$12))","v":294854.77178423241},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BB$12))","v":431008.29875518678},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BC$12))","v":513394.19087136933},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BD$12))","v":500819.50207468879},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BE$12))","v":416265.56016597513},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BF$12))","v":359896.26556016598},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BG$12))","v":223742.73858921163},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BH$12))","v":308730.29045643157},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BI$12))","v":478705.39419087139},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BJ$12))","v":576701.24481327808},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BK$12))","v":594912.86307053943},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BL$12))","v":569329.87551867228},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BM$12))","v":450954.35684647306},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BN$12))","v":649547.71784232359},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BO$12))","v":763153.52697095438},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BP$12))","v":734968.87966804975},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BQ$12))","v":603585.06224066403},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BR$12))","v":515995.8506224067},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BS$12))","v":313500.00000000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BT$12))","v":418000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BU$12))","v":627000.00000000012},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BV$12))","v":731500.00000000012},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BW$12))","v":731500.00000000012},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BX$12))","v":679250.00000000012},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BY$12))","v":522500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BZ$12))","v":731500.00000000012},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CA$12))","v":836000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CB$12))","v":783750},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CC$12))","v":627000.00000000012},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CD$12))","v":522500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CE$12))","v":313500.00000000006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CF$12))","v":418000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CG$12))","v":627000.00000000012},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CH$12))","v":731500.00000000012},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"Calc!H511","v":"Прямые расходы"},{"$f":"Calc!I511","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J511","v":"Маски медицинские"},null,{"$f":"Calc!L511","v":5},{"$f":"Calc!M511","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":315988940.17980641},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AE$12))","v":103457.81466113417},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AF$12))","v":266727.17842323659},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AG$12))","v":372448.13278008311},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AH$12))","v":462327.1092669433},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AI$12))","v":380207.4688796681},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AJ$12))","v":659543.56846473052},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AK$12))","v":1241493.7759336103},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AL$12))","v":1769775.2420470268},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AM$12))","v":2118298.7551867226},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AN$12))","v":2315838.5200553252},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AO$12))","v":1965698.4785615494},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AP$12))","v":3009975.7952973726},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AQ$12))","v":3734827.1092669442},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AR$12))","v":3777826.7634854778},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AS$12))","v":3243402.4896265566},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AT$12))","v":2887119.6403872753},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AU$12))","v":1842842.3236514523},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AV$12))","v":2604550.484094053},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AW$12))","v":4127966.8049792536},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AX$12))","v":5073959.1977869989},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AY$12))","v":5331957.123098203},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AZ$12))","v":5190672.5449515916},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BA$12))","v":4177109.2669432932},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BB$12))","v":6105950.8990318133},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BC$12))","v":7273084.3706777338},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BD$12))","v":7094942.9460580926},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BE$12))","v":5897095.4356846483},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BF$12))","v":5098530.4287690194},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BG$12))","v":3169688.7966804984},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BH$12))","v":4373679.1147994474},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BI$12))","v":6781659.7510373453},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BJ$12))","v":8169934.30152144},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BK$12))","v":8427932.226832645},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BL$12))","v":8065506.5698478576},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BM$12))","v":6388520.055325035},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BN$12))","v":9201926.0027662534},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BO$12))","v":10811341.632088521},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BP$12))","v":10412059.128630707},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BQ$12))","v":8550788.38174274},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BR$12))","v":7309941.2171507627},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BS$12))","v":4441250},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BT$12))","v":5921666.6666666679},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BU$12))","v":8882500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BV$12))","v":10362916.666666668},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BW$12))","v":10362916.666666668},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BX$12))","v":9622708.3333333358},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BY$12))","v":7402083.3333333349},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BZ$12))","v":10362916.666666668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CA$12))","v":11843333.333333336},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CB$12))","v":11103125.000000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CC$12))","v":8882500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CD$12))","v":7402083.3333333349},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CE$12))","v":4441250},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CF$12))","v":5921666.6666666679},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CG$12))","v":8882500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CH$12))","v":10362916.666666668},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"Calc!H512","v":"Прямые расходы"},{"$f":"Calc!I512","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J512","v":"Маски гигиенические"},null,{"$f":"Calc!L512","v":6},{"$f":"Calc!M512","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":55762754.149377599},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AE$12))","v":18257.261410788386},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AF$12))","v":47069.502074688811},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AG$12))","v":65726.141078838191},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AH$12))","v":81587.136929460597},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AI$12))","v":67095.435684647309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AJ$12))","v":116390.04149377593},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AK$12))","v":219087.1369294606},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AL$12))","v":312313.27800829889},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AM$12))","v":373817.42738589225},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AN$12))","v":408677.38589211623},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AO$12))","v":346887.96680497931},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AP$12))","v":531172.1991701246},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AQ$12))","v":659087.13692946068},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AR$12))","v":666675.31120331958},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AS$12))","v":572365.14522821573},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AT$12))","v":509491.70124481339},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AU$12))","v":325207.4688796681},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AV$12))","v":459626.55601659755},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AW$12))","v":728464.73029045656},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AX$12))","v":895404.56431535271},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AY$12))","v":940933.60995850631},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AZ$12))","v":916001.03734439844},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BA$12))","v":737136.92946058104},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BB$12))","v":1077520.746887967},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BC$12))","v":1283485.4771784237},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BD$12))","v":1252048.7551867224},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BE$12))","v":1040663.900414938},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BF$12))","v":899740.66390041495},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BG$12))","v":559356.84647302912},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BH$12))","v":771825.72614107898},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BI$12))","v":1196763.4854771788},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BJ$12))","v":1441753.1120331953},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BK$12))","v":1487282.1576763489},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BL$12))","v":1423324.6887966807},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BM$12))","v":1127385.8921161827},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BN$12))","v":1623869.294605809},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BO$12))","v":1907883.8174273863},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BP$12))","v":1837422.1991701247},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BQ$12))","v":1508962.6556016598},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BR$12))","v":1289989.6265560167},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BS$12))","v":783750.00000000012},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BT$12))","v":1045000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BU$12))","v":1567500.0000000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BV$12))","v":1828750},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BW$12))","v":1828750},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BX$12))","v":1698125.0000000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BY$12))","v":1306250.0000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BZ$12))","v":1828750},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CA$12))","v":2090000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CB$12))","v":1959375},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CC$12))","v":1567500.0000000002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CD$12))","v":1306250.0000000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CE$12))","v":783750.00000000012},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CF$12))","v":1045000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CG$12))","v":1567500.0000000002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CH$12))","v":1828750},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"Calc!H514","v":"Прямые расходы"},{"$f":"Calc!I514","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M514","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X106-SUM($X107:$X110))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":47397500.592584208},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AE$12))","v":10984.166666666668},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AF$12))","v":28318.554687500004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AG$12))","v":39543.000000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AH$12))","v":49085.494791666672},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AI$12))","v":49085.494791666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AJ$12))","v":90857.395833333343},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AK$12))","v":169309.99999999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AL$12))","v":225397.90104166669},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AM$12))","v":269147.83687500004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AN$12))","v":290749.91690104164},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AO$12))","v":290749.91690104164},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AP$12))","v":366657.71692708327},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AQ$12))","v":445924.26916666672},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AR$12))","v":450626.52226562501},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AS$12))","v":450626.52226562501},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AT$12))","v":450626.52226562501},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AU$12))","v":450626.52226562501},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AV$12))","v":454793.1889322917},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AW$12))","v":496416.29749999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AX$12))","v":599865.86567708326},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AY$12))","v":645571.76579895825},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AZ$12))","v":645571.76579895825},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BA$12))","v":645571.76579895825},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BB$12))","v":732751.53825364576},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BC$12))","v":864213.09989166656},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BD$12))","v":864213.09989166656},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BE$12))","v":864213.09989166656},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BF$12))","v":864213.09989166656},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BG$12))","v":864213.09989166656},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BH$12))","v":869213.09989166656},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BI$12))","v":873213.09989166656},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BJ$12))","v":974230.93146614579},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BK$12))","v":1031769.5812862397},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BL$12))","v":1031769.5812862397},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BM$12))","v":1031769.5812862397},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BN$12))","v":1121564.7469145674},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BO$12))","v":1308281.6786179165},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BP$12))","v":1308281.6786179165},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BQ$12))","v":1308281.6786179165},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BR$12))","v":1308281.6786179165},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BS$12))","v":1308281.6786179165},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BT$12))","v":1314281.6786179165},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BU$12))","v":1319081.6786179165},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BV$12))","v":1319081.6786179165},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BW$12))","v":1356710.128976454},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BX$12))","v":1356710.128976454},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BY$12))","v":1356710.128976454},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BZ$12))","v":1356710.128976454},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CA$12))","v":1480028.8231060246},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CB$12))","v":1480028.8231060246},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CC$12))","v":1480028.8231060246},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CD$12))","v":1480028.8231060246},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CE$12))","v":1480028.8231060246},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CF$12))","v":1487228.8231060246},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CG$12))","v":1492988.8231060246},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CH$12))","v":1492988.8231060246},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"Calc!H515","v":"Прямые расходы"},{"$f":"Calc!I515","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J515","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L515","v":1},{"$f":"Calc!M515","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":41620056.312810577},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AE$12))","v":10208.333333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AF$12))","v":26318.359375000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AG$12))","v":36750.000000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AH$12))","v":45618.489583333336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AI$12))","v":45618.489583333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AJ$12))","v":65078.125},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AK$12))","v":122499.99999999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AL$12))","v":174626.30208333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AM$12))","v":215286.09375},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AN$12))","v":235362.37630208334},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AO$12))","v":235362.37630208334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AP$12))","v":305908.65885416663},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AQ$12))","v":379576.45833333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AR$12))","v":383946.58203125},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AS$12))","v":383946.58203125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AT$12))","v":383946.58203125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AU$12))","v":383946.58203125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AV$12))","v":383946.58203125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AW$12))","v":419531.875},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AX$12))","v":515674.59635416663},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AY$12))","v":558152.19869791658},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AZ$12))","v":558152.19869791658},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BA$12))","v":558152.19869791658},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BB$12))","v":639174.2920572916},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BC$12))","v":761350.46458333323},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BD$12))","v":761350.46458333323},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BE$12))","v":761350.46458333323},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BF$12))","v":761350.46458333323},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BG$12))","v":761350.46458333323},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BH$12))","v":761350.46458333323},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BI$12))","v":761350.46458333323},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BJ$12))","v":855233.20768229163},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BK$12))","v":908707.78929947922},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BL$12))","v":908707.78929947922},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BM$12))","v":908707.78929947922},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BN$12))","v":992160.54545963521},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BO$12))","v":1165689.2923958332},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BP$12))","v":1165689.2923958332},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BQ$12))","v":1165689.2923958332},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BR$12))","v":1165689.2923958332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BS$12))","v":1165689.2923958332},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BT$12))","v":1165689.2923958332},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BU$12))","v":1165689.2923958332},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BV$12))","v":1165689.2923958332},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BW$12))","v":1200659.9711677083},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BX$12))","v":1200659.9711677083},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BY$12))","v":1200659.9711677083},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BZ$12))","v":1200659.9711677083},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CA$12))","v":1315268.4229609894},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CB$12))","v":1315268.4229609894},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CC$12))","v":1315268.4229609894},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CD$12))","v":1315268.4229609894},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CE$12))","v":1315268.4229609894},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CF$12))","v":1315268.4229609894},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CG$12))","v":1315268.4229609894},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CH$12))","v":1315268.4229609894},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"Calc!H516","v":"Прямые расходы"},{"$f":"Calc!I516","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J516","v":"Соцсборы"},null,{"$f":"Calc!L516","v":0},{"$f":"Calc!M516","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":3163124.2797736037},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AE$12))","v":775.83333333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AF$12))","v":2000.1953125000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AG$12))","v":2793.0000000000005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AH$12))","v":3467.0052083333335},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AI$12))","v":3467.0052083333335},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AJ$12))","v":4945.9375},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AK$12))","v":9309.9999999999982},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AL$12))","v":13271.598958333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AM$12))","v":16361.743124999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AN$12))","v":17887.540598958334},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AO$12))","v":17887.540598958334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AP$12))","v":23249.058072916661},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AQ$12))","v":28847.810833333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AR$12))","v":29179.940234375001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AS$12))","v":29179.940234375001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AT$12))","v":29179.940234375001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AU$12))","v":29179.940234375001},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AV$12))","v":29179.940234375001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AW$12))","v":31884.422500000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AX$12))","v":39191.269322916662},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AY$12))","v":42419.567101041663},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,AZ$12))","v":42419.567101041663},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BA$12))","v":42419.567101041663},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BB$12))","v":48577.246196354157},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BC$12))","v":57862.635308333323},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BD$12))","v":57862.635308333323},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BE$12))","v":57862.635308333323},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BF$12))","v":57862.635308333323},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BG$12))","v":57862.635308333323},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BH$12))","v":57862.635308333323},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BI$12))","v":57862.635308333323},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BJ$12))","v":64997.723783854162},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BK$12))","v":69061.791986760421},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BL$12))","v":69061.791986760421},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BM$12))","v":69061.791986760421},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BN$12))","v":75404.201454932278},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BO$12))","v":88592.386222083325},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BP$12))","v":88592.386222083325},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BQ$12))","v":88592.386222083325},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BR$12))","v":88592.386222083325},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BS$12))","v":88592.386222083325},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BT$12))","v":88592.386222083325},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BU$12))","v":88592.386222083325},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BV$12))","v":88592.386222083325},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BW$12))","v":91250.157808745833},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BX$12))","v":91250.157808745833},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BY$12))","v":91250.157808745833},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,BZ$12))","v":91250.157808745833},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CA$12))","v":99960.400145035193},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CB$12))","v":99960.400145035193},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CC$12))","v":99960.400145035193},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CD$12))","v":99960.400145035193},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CE$12))","v":99960.400145035193},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CF$12))","v":99960.400145035193},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CG$12))","v":99960.400145035193},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CH$12))","v":99960.400145035193},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"Calc!H517","v":"Прямые расходы"},{"$f":"Calc!I517","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J517","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L517","v":2},{"$f":"Calc!M517","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B109=Lists!$CU$24,SUMIFS($Z109:$CV109,$Z$2:$CV$2,Periods!$Q$18),SUM($Z109:$CV109))","v":2614320},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AJ$12))","v":20833.333333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AK$12))","v":37500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AL$12))","v":37500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AM$12))","v":37500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AN$12))","v":37500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AO$12))","v":37500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AP$12))","v":37500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AQ$12))","v":37500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AR$12))","v":37500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AS$12))","v":37500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AT$12))","v":37500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AU$12))","v":37500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AV$12))","v":41666.666666666672},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AW$12))","v":45000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AX$12))","v":45000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AY$12))","v":45000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,AZ$12))","v":45000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BA$12))","v":45000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BB$12))","v":45000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BC$12))","v":45000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BD$12))","v":45000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BE$12))","v":45000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BF$12))","v":45000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BG$12))","v":45000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BH$12))","v":50000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BI$12))","v":54000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BJ$12))","v":54000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BK$12))","v":54000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BL$12))","v":54000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BM$12))","v":54000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BN$12))","v":54000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BO$12))","v":54000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BP$12))","v":54000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BQ$12))","v":54000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BR$12))","v":54000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BS$12))","v":54000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BT$12))","v":60000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BU$12))","v":64800},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BV$12))","v":64800},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BW$12))","v":64800},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BX$12))","v":64800},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BY$12))","v":64800},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,BZ$12))","v":64800},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CA$12))","v":64800},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CB$12))","v":64800},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CC$12))","v":64800},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CD$12))","v":64800},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CE$12))","v":64800},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CF$12))","v":72000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CG$12))","v":77760},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CH$12))","v":77760},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-($X70-$X79))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CV113,$Z$2:$CV$2,Periods!$Q$18),SUM($Z113:$CV113))","v":814723109.35041273},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AA$12))","v":-12500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AB$12))","v":-27083.333333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AC$12))","v":-31250},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AD$12))","v":-35416.666666666672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AE$12))","v":207789.8623877702},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AF$12))","v":608529.85355180292},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AG$12))","v":912107.28117135214},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AH$12))","v":1096654.4669311875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AI$12))","v":749692.40934435511},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AJ$12))","v":1489309.7261706144},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AK$12))","v":3009583.9943603696},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AL$12))","v":4442861.7652244829},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AM$12))","v":5602659.4171378501},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AN$12))","v":6102306.6651757453},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AO$12))","v":4926752.8644839525},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AP$12))","v":7847867.9556123018},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AQ$12))","v":9817968.3748549893},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AR$12))","v":9904173.1313637383},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AS$12))","v":8602085.8527898006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AT$12))","v":7370014.1719366387},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AU$12))","v":4057602.6179666296},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AV$12))","v":6355068.4983115029},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AW$12))","v":10887814.894167151},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AX$12))","v":13435210.610191572},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AY$12))","v":14615627.79826887},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AZ$12))","v":13946395.059949823},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BA$12))","v":10605645.823304005},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BB$12))","v":16156507.694738507},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BC$12))","v":19330097.617609382},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BD$12))","v":18731948.258738175},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BE$12))","v":15702626.287117019},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BF$12))","v":12987350.421833232},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BG$12))","v":6864356.8683108017},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BH$12))","v":10498352.127551578},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BI$12))","v":17854463.215286255},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BJ$12))","v":21739833.721433766},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BK$12))","v":23232655.079789169},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BL$12))","v":21723912.710784279},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BM$12))","v":16198080.103597336},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BN$12))","v":24391190.471731871},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BO$12))","v":28756841.768972009},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BP$12))","v":27460166.419490054},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BQ$12))","v":22730440.891914152},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BR$12))","v":18517120.429122366},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BS$12))","v":9405346.9439397641},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BT$12))","v":13861408.022793502},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BU$12))","v":22912131.559877098},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BV$12))","v":27354156.661752254},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BW$12))","v":28341156.128680885},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BX$12))","v":25551515.694690801},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BY$12))","v":18277413.910129204},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BZ$12))","v":27102799.788129941},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CA$12))","v":31252193.402595475},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CB$12))","v":28921964.415412277},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CC$12))","v":23181306.536556542},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CD$12))","v":18208253.049539201},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CE$12))","v":8837557.4569183961},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CF$12))","v":13248790.24349834},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CG$12))","v":22244463.023322061},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CH$12))","v":26659235.329900593},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X115-SUMIFS($X116:$X142,$J116:$J142,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":326166317.2122131},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AA$12))","v":4335324.1540492848},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AB$12))","v":1726990.8207159515},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AC$12))","v":1726990.8207159515},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AD$12))","v":1726990.8207159515},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AE$12))","v":1833000.7671943384},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AF$12))","v":1951334.262868593},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AG$12))","v":1997248.8909639674},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AH$12))","v":2046141.3682169237},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AI$12))","v":1965701.4822862509},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AJ$12))","v":2203296.499087696},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AK$12))","v":2689154.7257123487},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AL$12))","v":2990732.8575270576},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AM$12))","v":3236191.6714014504},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AN$12))","v":3302738.8202425949},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AO$12))","v":3018071.1360203652},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AP$12))","v":3911344.0438418505},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AQ$12))","v":4368258.9127939995},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AR$12))","v":4147992.7401046893},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AS$12))","v":3830235.8504601312},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AT$12))","v":3610311.2900101235},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AU$12))","v":2965704.8197256178},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AV$12))","v":3438643.4222332919},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AW$12))","v":4508876.7624313533},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AX$12))","v":5313650.7207215484},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AY$12))","v":5348498.7776890164},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AZ$12))","v":5162520.9069023114},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BA$12))","v":4528215.8721134514},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BB$12))","v":6038160.1395575749},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BC$12))","v":6924413.4690650199},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BD$12))","v":6371398.3346728757},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BE$12))","v":5665555.3542969506},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BF$12))","v":5158844.1220764481},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BG$12))","v":3934941.6073284675},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BH$12))","v":4703620.2692250218},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BI$12))","v":6234144.8908105213},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BJ$12))","v":7459897.8369386606},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BK$12))","v":7533340.8382754391},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BL$12))","v":7198181.5958615709},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BM$12))","v":6119191.8810676001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BN$12))","v":8249100.3233496565},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BO$12))","v":9624937.6029805318},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BP$12))","v":8731496.0748968143},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BQ$12))","v":7600067.0488985423},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BR$12))","v":6790452.9974029204},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BS$12))","v":4918721.5021135435},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BT$12))","v":5891153.0789632024},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BU$12))","v":7826257.380336876},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BV$12))","v":8793809.5310237147},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BW$12))","v":8943824.4576885086},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BX$12))","v":8454169.4709384777},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BY$12))","v":6985204.5106883794},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BZ$12))","v":8953267.4173299465},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CA$12))","v":10366055.307670206},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CB$12))","v":9449388.6586245969},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CC$12))","v":8050453.6044779941},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CD$12))","v":7057785.737167567},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CE$12))","v":5072450.0025467118},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CF$12))","v":6070571.0470498633},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CG$12))","v":8058633.3702670801},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CH$12))","v":9052664.5318756886},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X116-SUM($X117:$X124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":80528971.96608004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AA$12))","v":1264000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AB$12))","v":1264000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AC$12))","v":1264000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AD$12))","v":1264000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AE$12))","v":1264000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AF$12))","v":1264000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AG$12))","v":1264000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AH$12))","v":1264000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AI$12))","v":1264000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AJ$12))","v":1264000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AK$12))","v":1264000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AL$12))","v":1264000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AM$12))","v":1301920},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AN$12))","v":1301920},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AO$12))","v":1301920},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AP$12))","v":1301920},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AQ$12))","v":1301920},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AR$12))","v":1301920},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AS$12))","v":1301920},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AT$12))","v":1301920},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AU$12))","v":1301920},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AV$12))","v":1301920},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AW$12))","v":1301920},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AX$12))","v":1301920},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AY$12))","v":1340977.5999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AZ$12))","v":1340977.5999999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BA$12))","v":1340977.5999999999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BB$12))","v":1340977.5999999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BC$12))","v":1340977.5999999999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BD$12))","v":1340977.5999999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BE$12))","v":1340977.5999999999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BF$12))","v":1340977.5999999999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BG$12))","v":1340977.5999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BH$12))","v":1340977.5999999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BI$12))","v":1340977.5999999999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BJ$12))","v":1340977.5999999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BK$12))","v":1381206.9279999996},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BL$12))","v":1381206.9279999996},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BM$12))","v":1381206.9279999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BN$12))","v":1381206.9279999996},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BO$12))","v":1381206.9279999996},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BP$12))","v":1381206.9279999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BQ$12))","v":1381206.9279999996},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BR$12))","v":1381206.9279999996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BS$12))","v":1381206.9279999996},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BT$12))","v":1381206.9279999996},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BU$12))","v":1381206.9279999996},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BV$12))","v":1381206.9279999996},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BW$12))","v":1422643.1358399999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BX$12))","v":1422643.1358399999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BY$12))","v":1422643.1358399999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BZ$12))","v":1422643.1358399999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CA$12))","v":1422643.1358399999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CB$12))","v":1422643.1358399999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CC$12))","v":1422643.1358399999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CD$12))","v":1422643.1358399999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CE$12))","v":1422643.1358399999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CF$12))","v":1422643.1358399999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CG$12))","v":1422643.1358399999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CH$12))","v":1422643.1358399999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)))","v":"Администрация"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":15799988.170559995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AA$12))","v":247999.99999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AB$12))","v":247999.99999999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AC$12))","v":247999.99999999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AD$12))","v":247999.99999999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AE$12))","v":247999.99999999997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AF$12))","v":247999.99999999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AG$12))","v":247999.99999999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AH$12))","v":247999.99999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AI$12))","v":247999.99999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AJ$12))","v":247999.99999999997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AK$12))","v":247999.99999999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AL$12))","v":247999.99999999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AM$12))","v":255439.99999999997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AN$12))","v":255439.99999999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AO$12))","v":255439.99999999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AP$12))","v":255439.99999999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AQ$12))","v":255439.99999999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AR$12))","v":255439.99999999997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AS$12))","v":255439.99999999997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AT$12))","v":255439.99999999997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AU$12))","v":255439.99999999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AV$12))","v":255439.99999999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AW$12))","v":255439.99999999997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AX$12))","v":255439.99999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AY$12))","v":263103.19999999995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AZ$12))","v":263103.19999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BA$12))","v":263103.19999999995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BB$12))","v":263103.19999999995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BC$12))","v":263103.19999999995},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BD$12))","v":263103.19999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BE$12))","v":263103.19999999995},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BF$12))","v":263103.19999999995},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BG$12))","v":263103.19999999995},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BH$12))","v":263103.19999999995},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BI$12))","v":263103.19999999995},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BJ$12))","v":263103.19999999995},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BK$12))","v":270996.29599999997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BL$12))","v":270996.29599999997},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BM$12))","v":270996.29599999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BN$12))","v":270996.29599999997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BO$12))","v":270996.29599999997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BP$12))","v":270996.29599999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BQ$12))","v":270996.29599999997},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BR$12))","v":270996.29599999997},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BS$12))","v":270996.29599999997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BT$12))","v":270996.29599999997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BU$12))","v":270996.29599999997},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BV$12))","v":270996.29599999997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BW$12))","v":279126.18487999996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BX$12))","v":279126.18487999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BY$12))","v":279126.18487999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BZ$12))","v":279126.18487999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CA$12))","v":279126.18487999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CB$12))","v":279126.18487999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CC$12))","v":279126.18487999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CD$12))","v":279126.18487999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CE$12))","v":279126.18487999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CF$12))","v":279126.18487999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CG$12))","v":279126.18487999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CH$12))","v":279126.18487999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L118)))","v":"Служба главного инженера"},null,{"$f":"L117+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":33129007.454399988},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AA$12))","v":520000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AB$12))","v":520000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AC$12))","v":520000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AD$12))","v":520000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AE$12))","v":520000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AF$12))","v":520000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AG$12))","v":520000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AH$12))","v":520000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AI$12))","v":520000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AJ$12))","v":520000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AK$12))","v":520000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AL$12))","v":520000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AM$12))","v":535600},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AN$12))","v":535600},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AO$12))","v":535600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AP$12))","v":535600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AQ$12))","v":535600},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AR$12))","v":535600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AS$12))","v":535600},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AT$12))","v":535600},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AU$12))","v":535600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AV$12))","v":535600},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AW$12))","v":535600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AX$12))","v":535600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AY$12))","v":551668},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AZ$12))","v":551668},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BA$12))","v":551668},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BB$12))","v":551668},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BC$12))","v":551668},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BD$12))","v":551668},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BE$12))","v":551668},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BF$12))","v":551668},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BG$12))","v":551668},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BH$12))","v":551668},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BI$12))","v":551668},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BJ$12))","v":551668},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BK$12))","v":568218.04},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BL$12))","v":568218.04},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BM$12))","v":568218.04},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BN$12))","v":568218.04},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BO$12))","v":568218.04},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BP$12))","v":568218.04},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BQ$12))","v":568218.04},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BR$12))","v":568218.04},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BS$12))","v":568218.04},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BT$12))","v":568218.04},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BU$12))","v":568218.04},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BV$12))","v":568218.04},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BW$12))","v":585264.58120000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BX$12))","v":585264.58120000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BY$12))","v":585264.58120000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BZ$12))","v":585264.58120000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CA$12))","v":585264.58120000002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CB$12))","v":585264.58120000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CC$12))","v":585264.58120000002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CD$12))","v":585264.58120000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CE$12))","v":585264.58120000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CF$12))","v":585264.58120000002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CG$12))","v":585264.58120000002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CH$12))","v":585264.58120000002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)))","v":"Технический отдел"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$CV119,$Z$2:$CV$2,Periods!$Q$18),SUM($Z119:$CV119))","v":17838696.321600012},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AA$12))","v":280000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AB$12))","v":280000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AC$12))","v":280000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AD$12))","v":280000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AE$12))","v":280000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AF$12))","v":280000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AG$12))","v":280000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AH$12))","v":280000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AI$12))","v":280000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AJ$12))","v":280000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AK$12))","v":280000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AL$12))","v":280000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AM$12))","v":288400},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AN$12))","v":288400},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AO$12))","v":288400},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AP$12))","v":288400},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AQ$12))","v":288400},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AR$12))","v":288400},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AS$12))","v":288400},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AT$12))","v":288400},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AU$12))","v":288400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AV$12))","v":288400},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AW$12))","v":288400},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AX$12))","v":288400},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AY$12))","v":297052},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,AZ$12))","v":297052},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BA$12))","v":297052},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BB$12))","v":297052},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BC$12))","v":297052},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BD$12))","v":297052},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BE$12))","v":297052},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BF$12))","v":297052},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BG$12))","v":297052},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BH$12))","v":297052},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BI$12))","v":297052},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BJ$12))","v":297052},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BK$12))","v":305963.56},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BL$12))","v":305963.56},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BM$12))","v":305963.56},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BN$12))","v":305963.56},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BO$12))","v":305963.56},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BP$12))","v":305963.56},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BQ$12))","v":305963.56},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BR$12))","v":305963.56},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BS$12))","v":305963.56},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BT$12))","v":305963.56},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BU$12))","v":305963.56},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BV$12))","v":305963.56},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BW$12))","v":315142.46679999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BX$12))","v":315142.46679999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BY$12))","v":315142.46679999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,BZ$12))","v":315142.46679999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CA$12))","v":315142.46679999999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CB$12))","v":315142.46679999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CC$12))","v":315142.46679999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CD$12))","v":315142.46679999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CE$12))","v":315142.46679999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CF$12))","v":315142.46679999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CG$12))","v":315142.46679999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CH$12))","v":315142.46679999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Управленческие расходы"},{"$f":"I117","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)))","v":"Планово-диспетчерский отдел"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":3089917.041420002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AA$12))","v":48500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AB$12))","v":48500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AC$12))","v":48500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AD$12))","v":48500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AE$12))","v":48500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AF$12))","v":48500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AG$12))","v":48500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AH$12))","v":48500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AI$12))","v":48500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AJ$12))","v":48500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AK$12))","v":48500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AL$12))","v":48500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AM$12))","v":49955},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AN$12))","v":49955},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AO$12))","v":49955},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AP$12))","v":49955},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AQ$12))","v":49955},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AR$12))","v":49955},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AS$12))","v":49955},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AT$12))","v":49955},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AU$12))","v":49955},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AV$12))","v":49955},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AW$12))","v":49955},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AX$12))","v":49955},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AY$12))","v":51453.649999999994},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AZ$12))","v":51453.649999999994},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BA$12))","v":51453.649999999994},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BB$12))","v":51453.649999999994},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BC$12))","v":51453.649999999994},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BD$12))","v":51453.649999999994},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BE$12))","v":51453.649999999994},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BF$12))","v":51453.649999999994},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BG$12))","v":51453.649999999994},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BH$12))","v":51453.649999999994},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BI$12))","v":51453.649999999994},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BJ$12))","v":51453.649999999994},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BK$12))","v":52997.2595},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BL$12))","v":52997.2595},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BM$12))","v":52997.2595},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BN$12))","v":52997.2595},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BO$12))","v":52997.2595},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BP$12))","v":52997.2595},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BQ$12))","v":52997.2595},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BR$12))","v":52997.2595},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BS$12))","v":52997.2595},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BT$12))","v":52997.2595},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BU$12))","v":52997.2595},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BV$12))","v":52997.2595},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BW$12))","v":54587.177284999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BX$12))","v":54587.177284999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BY$12))","v":54587.177284999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BZ$12))","v":54587.177284999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CA$12))","v":54587.177284999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CB$12))","v":54587.177284999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CC$12))","v":54587.177284999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CD$12))","v":54587.177284999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CE$12))","v":54587.177284999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CF$12))","v":54587.177284999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CG$12))","v":54587.177284999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CH$12))","v":54587.177284999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)))","v":"Начальник производства СИЗ"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":4141125.9317999985},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AA$12))","v":65000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AB$12))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AC$12))","v":65000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AD$12))","v":65000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AE$12))","v":65000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AF$12))","v":65000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AG$12))","v":65000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AH$12))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AI$12))","v":65000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AJ$12))","v":65000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AK$12))","v":65000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AL$12))","v":65000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AM$12))","v":66950},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AN$12))","v":66950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AO$12))","v":66950},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AP$12))","v":66950},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AQ$12))","v":66950},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AR$12))","v":66950},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AS$12))","v":66950},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AT$12))","v":66950},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AU$12))","v":66950},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AV$12))","v":66950},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AW$12))","v":66950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AX$12))","v":66950},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AY$12))","v":68958.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AZ$12))","v":68958.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BA$12))","v":68958.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BB$12))","v":68958.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BC$12))","v":68958.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BD$12))","v":68958.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BE$12))","v":68958.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BF$12))","v":68958.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BG$12))","v":68958.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BH$12))","v":68958.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BI$12))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BJ$12))","v":68958.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BK$12))","v":71027.255000000005},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BL$12))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BM$12))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BN$12))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BO$12))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BP$12))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BQ$12))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BR$12))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BS$12))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BT$12))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BU$12))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BV$12))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BW$12))","v":73158.072649999987},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BX$12))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BY$12))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BZ$12))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CA$12))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CB$12))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CC$12))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CD$12))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CE$12))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CF$12))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CG$12))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CH$12))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"H118","v":"Управленческие расходы"},{"$f":"I119","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)))","v":"Заведующий складом"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CV122,$Z$2:$CV$2,Periods!$Q$18),SUM($Z122:$CV122))","v":2420965.9293599995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AA$12))","v":38000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AB$12))","v":38000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AC$12))","v":38000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AD$12))","v":38000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AE$12))","v":38000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AF$12))","v":38000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AG$12))","v":38000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AH$12))","v":38000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AI$12))","v":38000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AJ$12))","v":38000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AK$12))","v":38000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AL$12))","v":38000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AM$12))","v":39140},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AN$12))","v":39140},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AO$12))","v":39140},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AP$12))","v":39140},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AQ$12))","v":39140},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AR$12))","v":39140},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AS$12))","v":39140},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AT$12))","v":39140},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AU$12))","v":39140},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AV$12))","v":39140},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AW$12))","v":39140},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AX$12))","v":39140},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AY$12))","v":40314.199999999997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,AZ$12))","v":40314.199999999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BA$12))","v":40314.199999999997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BB$12))","v":40314.199999999997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BC$12))","v":40314.199999999997},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BD$12))","v":40314.199999999997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BE$12))","v":40314.199999999997},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BF$12))","v":40314.199999999997},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BG$12))","v":40314.199999999997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BH$12))","v":40314.199999999997},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BI$12))","v":40314.199999999997},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BJ$12))","v":40314.199999999997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BK$12))","v":41523.625999999997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BL$12))","v":41523.625999999997},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BM$12))","v":41523.625999999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BN$12))","v":41523.625999999997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BO$12))","v":41523.625999999997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BP$12))","v":41523.625999999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BQ$12))","v":41523.625999999997},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BR$12))","v":41523.625999999997},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BS$12))","v":41523.625999999997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BT$12))","v":41523.625999999997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BU$12))","v":41523.625999999997},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BV$12))","v":41523.625999999997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BW$12))","v":42769.334779999997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BX$12))","v":42769.334779999997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BY$12))","v":42769.334779999997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,BZ$12))","v":42769.334779999997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CA$12))","v":42769.334779999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CB$12))","v":42769.334779999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CC$12))","v":42769.334779999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CD$12))","v":42769.334779999997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CE$12))","v":42769.334779999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CF$12))","v":42769.334779999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CG$12))","v":42769.334779999997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CH$12))","v":42769.334779999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H119","v":"Управленческие расходы"},{"$f":"I120","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)))","v":"Начальник цеха литья"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CV123,$Z$2:$CV$2,Periods!$Q$18),SUM($Z123:$CV123))","v":4109271.116940001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AA$12))","v":64500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AB$12))","v":64500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AC$12))","v":64500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AD$12))","v":64500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AE$12))","v":64500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AF$12))","v":64500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AG$12))","v":64500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AH$12))","v":64500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AI$12))","v":64500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AJ$12))","v":64500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AK$12))","v":64500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AL$12))","v":64500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AM$12))","v":66435},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AN$12))","v":66435},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AO$12))","v":66435},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AP$12))","v":66435},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AQ$12))","v":66435},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AR$12))","v":66435},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AS$12))","v":66435},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AT$12))","v":66435},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AU$12))","v":66435},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AV$12))","v":66435},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AW$12))","v":66435},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AX$12))","v":66435},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AY$12))","v":68428.05},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,AZ$12))","v":68428.05},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BA$12))","v":68428.05},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BB$12))","v":68428.05},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BC$12))","v":68428.05},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BD$12))","v":68428.05},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BE$12))","v":68428.05},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BF$12))","v":68428.05},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BG$12))","v":68428.05},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BH$12))","v":68428.05},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BI$12))","v":68428.05},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BJ$12))","v":68428.05},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BK$12))","v":70480.891499999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BL$12))","v":70480.891499999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BM$12))","v":70480.891499999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BN$12))","v":70480.891499999998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BO$12))","v":70480.891499999998},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BP$12))","v":70480.891499999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BQ$12))","v":70480.891499999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BR$12))","v":70480.891499999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BS$12))","v":70480.891499999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BT$12))","v":70480.891499999998},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BU$12))","v":70480.891499999998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BV$12))","v":70480.891499999998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BW$12))","v":72595.318244999988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BX$12))","v":72595.318244999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BY$12))","v":72595.318244999988},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,BZ$12))","v":72595.318244999988},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CA$12))","v":72595.318244999988},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CB$12))","v":72595.318244999988},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CC$12))","v":72595.318244999988},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CD$12))","v":72595.318244999988},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CE$12))","v":72595.318244999988},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CF$12))","v":72595.318244999988},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CG$12))","v":72595.318244999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CH$12))","v":72595.318244999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CV125,$Z$2:$CV$2,Periods!$Q$18),SUM($Z125:$CV125))","v":6120201.8694220819},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AA$12))","v":96064},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AB$12))","v":96064},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AC$12))","v":96064},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AD$12))","v":96064},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AE$12))","v":96064},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AF$12))","v":96064},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AG$12))","v":96064},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AH$12))","v":96064},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AI$12))","v":96064},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AJ$12))","v":96064},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AK$12))","v":96064},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AL$12))","v":96064},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AM$12))","v":98945.919999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AN$12))","v":98945.919999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AO$12))","v":98945.919999999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AP$12))","v":98945.919999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AQ$12))","v":98945.919999999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AR$12))","v":98945.919999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AS$12))","v":98945.919999999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AT$12))","v":98945.919999999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AU$12))","v":98945.919999999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AV$12))","v":98945.919999999998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AW$12))","v":98945.919999999998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AX$12))","v":98945.919999999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AY$12))","v":101914.29759999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AZ$12))","v":101914.29759999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BA$12))","v":101914.29759999999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BB$12))","v":101914.29759999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BC$12))","v":101914.29759999999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BD$12))","v":101914.29759999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BE$12))","v":101914.29759999999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BF$12))","v":101914.29759999999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BG$12))","v":101914.29759999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BH$12))","v":101914.29759999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BI$12))","v":101914.29759999999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BJ$12))","v":101914.29759999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BK$12))","v":104971.72652799997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BL$12))","v":104971.72652799997},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BM$12))","v":104971.72652799997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BN$12))","v":104971.72652799997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BO$12))","v":104971.72652799997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BP$12))","v":104971.72652799997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BQ$12))","v":104971.72652799997},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BR$12))","v":104971.72652799997},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BS$12))","v":104971.72652799997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BT$12))","v":104971.72652799997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BU$12))","v":104971.72652799997},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BV$12))","v":104971.72652799997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BW$12))","v":108120.87832383999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BX$12))","v":108120.87832383999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BY$12))","v":108120.87832383999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BZ$12))","v":108120.87832383999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CA$12))","v":108120.87832383999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CB$12))","v":108120.87832383999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CC$12))","v":108120.87832383999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CD$12))","v":108120.87832383999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CE$12))","v":108120.87832383999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CF$12))","v":108120.87832383999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CG$12))","v":108120.87832383999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CH$12))","v":108120.87832383999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":19374563.119627878},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AA$12))","v":2714843.4873826178},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AB$12))","v":106510.15404928464},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AC$12))","v":106510.15404928464},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AD$12))","v":106510.15404928464},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AE$12))","v":142768.6038029138},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AF$12))","v":164176.56037507657},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AG$12))","v":144711.70506122877},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AH$12))","v":139615.42738279523},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AI$12))","v":108503.39667720544},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AJ$12))","v":177621.06652006099},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AK$12))","v":313307.44087915373},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AL$12))","v":297007.34680390451},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AM$12))","v":276747.13498282206},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AN$12))","v":223012.64697540429},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AO$12))","v":151544.65621797543},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AP$12))","v":405804.18043964135},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AQ$12))","v":420181.92288540863},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AR$12))","v":173688.2652903519},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AS$12))","v":158131.40314511774},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AT$12))","v":158131.40314511774},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AU$12))","v":158131.40314511774},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AV$12))","v":158131.40314511774},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AW$12))","v":286386.20739852457},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AX$12))","v":506221.88127147377},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AY$12))","v":299611.30313913937},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AZ$12))","v":202051.70992906281},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BA$12))","v":202051.70992906281},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BB$12))","v":498374.92755019083},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BC$12))","v":652532.74592007394},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BD$12))","v":211191.72901734716},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BE$12))","v":211191.72901734716},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BF$12))","v":211191.72901734716},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BG$12))","v":211191.72901734716},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BH$12))","v":211191.72901734716},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BI$12))","v":211191.72901734716},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BJ$12))","v":554550.37800690776},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BK$12))","v":354943.04016748257},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BL$12))","v":252972.05113399701},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BM$12))","v":252972.05113399701},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BN$12))","v":562694.31936792424},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BO$12))","v":900807.02113483963},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BP$12))","v":264702.28002118896},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BQ$12))","v":264702.28002118896},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BR$12))","v":264702.28002118896},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BS$12))","v":264702.28002118896},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BT$12))","v":264702.28002118896},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BU$12))","v":264702.28002118896},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BV$12))","v":264702.28002118896},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BW$12))","v":287827.08735754958},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BX$12))","v":287827.08735754958},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BY$12))","v":287827.08735754958},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BZ$12))","v":287827.08735754958},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CA$12))","v":719473.66621325235},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CB$12))","v":293136.50103492301},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CC$12))","v":293136.50103492301},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CD$12))","v":293136.50103492301},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CE$12))","v":293136.50103492301},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CF$12))","v":293136.50103492301},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CG$12))","v":293136.50103492301},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CH$12))","v":293136.50103492301},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)))","v":"Содержание мест локации персонала"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":6473315.1295806225},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AA$12))","v":45760.154049284625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AB$12))","v":45760.154049284625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AC$12))","v":45760.154049284625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AD$12))","v":45760.154049284625},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AE$12))","v":45760.154049284625},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AF$12))","v":45760.154049284625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AG$12))","v":45760.154049284625},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AH$12))","v":45760.154049284625},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AI$12))","v":45760.154049284625},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AJ$12))","v":45760.154049284625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AK$12))","v":45760.154049284625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AL$12))","v":45760.154049284625},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AM$12))","v":77963.527682123953},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AN$12))","v":77963.527682123953},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AO$12))","v":77963.527682123953},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AP$12))","v":77963.527682123953},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AQ$12))","v":77963.527682123953},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AR$12))","v":77963.527682123953},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AS$12))","v":77963.527682123953},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AT$12))","v":77963.527682123953},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AU$12))","v":77963.527682123953},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AV$12))","v":77963.527682123953},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AW$12))","v":77963.527682123953},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AX$12))","v":77963.527682123953},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AY$12))","v":111293.50654731976},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AZ$12))","v":111293.50654731976},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BA$12))","v":111293.50654731976},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BB$12))","v":111293.50654731976},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BC$12))","v":111293.50654731976},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BD$12))","v":111293.50654731976},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BE$12))","v":111293.50654731976},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BF$12))","v":111293.50654731976},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BG$12))","v":111293.50654731976},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BH$12))","v":111293.50654731976},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BI$12))","v":111293.50654731976},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BJ$12))","v":111293.50654731976},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BK$12))","v":143224.1715973285},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BL$12))","v":143224.1715973285},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BM$12))","v":143224.1715973285},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BN$12))","v":143224.1715973285},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BO$12))","v":143224.1715973285},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BP$12))","v":143224.1715973285},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BQ$12))","v":143224.1715973285},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BR$12))","v":143224.1715973285},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BS$12))","v":143224.1715973285},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BT$12))","v":143224.1715973285},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BU$12))","v":143224.1715973285},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BV$12))","v":143224.1715973285},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BW$12))","v":161201.56758899536},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BX$12))","v":161201.56758899536},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BY$12))","v":161201.56758899536},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BZ$12))","v":161201.56758899536},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CA$12))","v":161201.56758899536},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CB$12))","v":161201.56758899536},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CC$12))","v":161201.56758899536},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CD$12))","v":161201.56758899536},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CE$12))","v":161201.56758899536},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CF$12))","v":161201.56758899536},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CG$12))","v":161201.56758899536},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CH$12))","v":161201.56758899536},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L128)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L127+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":3316549.5868710456},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AA$12))","v":1187500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AE$12))","v":17298.565833752727},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AF$12))","v":27299.299206391035},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AG$12))","v":17676.971961366085},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AH$12))","v":15028.129068072671},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AJ$12))","v":32975.391120591143},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AK$12))","v":97304.432814859072},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AL$12))","v":88330.801788599914},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AM$12))","v":60605.525398552687},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AN$12))","v":34350.627104374471},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AP$12))","v":120705.06774646805},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AQ$12))","v":126045.99994763928},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AR$12))","v":7477.3050816396462},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AW$12))","v":60886.627093351199},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AX$12))","v":164500.71179607147},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AY$12))","v":46658.383709431248},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BB$12))","v":139975.15112829386},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BC$12))","v":211073.64059028396},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BJ$12))","v":162193.4290851657},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BK$12))","v":48524.719057808288},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BN$12))","v":145574.15717342531},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BO$12))","v":302701.81888442422},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CA$12))","v":201862.83128048346},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)))","v":"Расходы на оргтехнику"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CV129,$Z$2:$CV$2,Periods!$Q$18),SUM($Z129:$CV129))","v":3740862.7950110203},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AA$12))","v":1420833.3333333335},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AE$12))","v":18513.843611530508},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AF$12))","v":29217.15944944659},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AG$12))","v":18918.83394053275},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AH$12))","v":16083.901637517114},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AJ$12))","v":35292.014384480026},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AK$12))","v":104140.37031485907},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AL$12))","v":94536.313941377695},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AM$12))","v":65486.936199660558},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AN$12))","v":37117.363653054359},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AP$12))","v":130427.13545516809},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AQ$12))","v":136198.24764344995},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AR$12))","v":8079.5570635945087},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AW$12))","v":65790.678946412285},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AX$12))","v":177750.25539907857},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AY$12))","v":50901.209500645287},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BB$12))","v":152703.62850193601},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BC$12))","v":230267.37631244271},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BJ$12))","v":176942.29969271927},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BK$12))","v":53446.269975677344},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BN$12))","v":160338.80992703247},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BO$12))","v":333402.9222292265},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CA$12))","v":224474.33389784579},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Управленческие расходы"},{"$f":"I127","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)))","v":"Канцелярские расходы"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$CV130,$Z$2:$CV$2,Periods!$Q$18),SUM($Z130:$CV130))","v":4217017.7961827721},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AA$12))","v":39416.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AB$12))","v":39416.666666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AC$12))","v":39416.666666666672},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AD$12))","v":39416.666666666672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AE$12))","v":39788.366923621601},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AF$12))","v":40374.956391628599},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AG$12))","v":40754.787591704415},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AH$12))","v":41077.702189934011},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AI$12))","v":41077.702189934011},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AJ$12))","v":41786.255804754343},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AK$12))","v":43877.069750125818},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AL$12))","v":45775.064187201926},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AM$12))","v":49378.59089920979},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AN$12))","v":50123.791836239281},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AO$12))","v":50123.791836239281},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AP$12))","v":52742.3620683216},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AQ$12))","v":55476.798239876589},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AR$12))","v":55639.010555138339},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AS$12))","v":55639.010555138339},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AT$12))","v":55639.010555138339},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AU$12))","v":55639.010555138339},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AV$12))","v":55639.010555138339},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AW$12))","v":56959.882265126776},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AX$12))","v":60528.553200884977},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AY$12))","v":64576.918447078184},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,AZ$12))","v":64576.918447078184},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BA$12))","v":64576.918447078184},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BB$12))","v":67642.731205525022},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BC$12))","v":72265.782190484519},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BD$12))","v":72265.782190484519},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BE$12))","v":72265.782190484519},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BF$12))","v":72265.782190484519},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BG$12))","v":72265.782190484519},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BH$12))","v":72265.782190484519},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BI$12))","v":72265.782190484519},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BJ$12))","v":75818.231894716577},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BK$12))","v":80682.177954908795},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BL$12))","v":80682.177954908795},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BM$12))","v":80682.177954908795},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BN$12))","v":83901.281351277968},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BO$12))","v":90594.972540553557},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BP$12))","v":90594.972540553557},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BQ$12))","v":90594.972540553557},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BR$12))","v":90594.972540553557},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BS$12))","v":90594.972540553557},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BT$12))","v":90594.972540553557},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BU$12))","v":90594.972540553557},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BV$12))","v":90594.972540553557},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BW$12))","v":95124.721167581214},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BX$12))","v":95124.721167581214},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BY$12))","v":95124.721167581214},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,BZ$12))","v":95124.721167581214},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CA$12))","v":99631.465922498086},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CB$12))","v":99631.465922498086},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CC$12))","v":99631.465922498086},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CD$12))","v":99631.465922498086},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CE$12))","v":99631.465922498086},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CF$12))","v":99631.465922498086},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CG$12))","v":99631.465922498086},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CH$12))","v":99631.465922498086},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"H127","v":"Управленческие расходы"},{"$f":"I128","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L131)))","v":"Прочие расходы на персонал"},null,{"$f":"L130+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CV131,$Z$2:$CV$2,Periods!$Q$18),SUM($Z131:$CV131))","v":1626817.8119824154},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AA$12))","v":21333.333333333336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AB$12))","v":21333.333333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AC$12))","v":21333.333333333336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AD$12))","v":21333.333333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AE$12))","v":21407.673384724319},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AF$12))","v":21524.99127832572},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AG$12))","v":21600.957518340885},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AH$12))","v":21665.540437986801},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AI$12))","v":21665.540437986801},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AJ$12))","v":21807.251160950869},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AK$12))","v":22225.413950025166},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AL$12))","v":22605.012837440387},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AM$12))","v":23312.554803275048},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AN$12))","v":23457.336699612202},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AO$12))","v":23457.336699612202},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AP$12))","v":23966.087487559627},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AQ$12))","v":24497.349372318884},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AR$12))","v":24528.864907855448},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AS$12))","v":24528.864907855448},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AT$12))","v":24528.864907855448},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AU$12))","v":24528.864907855448},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AV$12))","v":24528.864907855448},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AW$12))","v":24785.491411510346},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AX$12))","v":25478.8331933148},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AY$12))","v":26181.28493466488},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AZ$12))","v":26181.28493466488},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BA$12))","v":26181.28493466488},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BB$12))","v":26759.910167116232},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BC$12))","v":27632.440279542876},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BD$12))","v":27632.440279542876},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BE$12))","v":27632.440279542876},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BF$12))","v":27632.440279542876},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BG$12))","v":27632.440279542876},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BH$12))","v":27632.440279542876},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BI$12))","v":27632.440279542876},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BJ$12))","v":28302.910786986511},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BK$12))","v":29065.701581759691},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BL$12))","v":29065.701581759691},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BM$12))","v":29065.701581759691},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BN$12))","v":29655.899318860065},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BO$12))","v":30883.135883306892},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BP$12))","v":30883.135883306892},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BQ$12))","v":30883.135883306892},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BR$12))","v":30883.135883306892},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BS$12))","v":30883.135883306892},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BT$12))","v":30883.135883306892},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BU$12))","v":30883.135883306892},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BV$12))","v":30883.135883306892},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BW$12))","v":31500.798600973038},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BX$12))","v":31500.798600973038},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BY$12))","v":31500.798600973038},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BZ$12))","v":31500.798600973038},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CA$12))","v":32303.467523429554},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CB$12))","v":32303.467523429554},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CC$12))","v":32303.467523429554},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CD$12))","v":32303.467523429554},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CE$12))","v":32303.467523429554},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CF$12))","v":32303.467523429554},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CG$12))","v":32303.467523429554},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CH$12))","v":32303.467523429554},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X133-SUM($X134:$X141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$CV133,$Z$2:$CV$2,Periods!$Q$18),SUM($Z133:$CV133))","v":220142580.25708318},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AA$12))","v":260416.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AB$12))","v":260416.66666666669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AC$12))","v":260416.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AD$12))","v":260416.66666666669},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AE$12))","v":330168.16339142463},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AF$12))","v":427093.70249351661},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AG$12))","v":492473.18590273859},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AH$12))","v":546461.94083412853},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AI$12))","v":497134.08560904564},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AJ$12))","v":665611.43256763485},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AK$12))","v":1015783.2848331952},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AL$12))","v":1333661.5107231534},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AM$12))","v":1558578.6164186283},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AN$12))","v":1678860.2532671907},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AO$12))","v":1465660.5598023899},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AP$12))","v":2104673.9434022093},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AQ$12))","v":2547211.0699085915},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AR$12))","v":2573438.5548143378},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AS$12))","v":2271238.5273150136},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AT$12))","v":2051313.9668650061},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AU$12))","v":1406707.4965805002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AV$12))","v":1879646.0990881745},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AW$12))","v":2821624.6350328294},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AX$12))","v":3406562.9194500749},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AY$12))","v":3605995.5769498772},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AZ$12))","v":3517577.2993732486},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BA$12))","v":2883272.264584389},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BB$12))","v":4096893.3144073845},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BC$12))","v":4828988.8255449459},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BD$12))","v":4717314.7080555288},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BE$12))","v":4011471.7276796033},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BF$12))","v":3504760.4954591016},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BG$12))","v":2280857.9807111206},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BH$12))","v":3049536.6426076754},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BI$12))","v":4580061.2641931744},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BJ$12))","v":5462455.5613317536},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BK$12))","v":5692219.1435799571},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BL$12))","v":5459030.8901995746},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BM$12))","v":4380041.1754056038},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BN$12))","v":6200227.3494537333},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BO$12))","v":7237951.9273176929},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BP$12))","v":6980615.1403476261},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BQ$12))","v":5849186.1143493541},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BR$12))","v":5039572.0628537321},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BS$12))","v":3167840.5675643552},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BT$12))","v":4140272.1444140137},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BU$12))","v":6075376.4457876878},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BV$12))","v":7042928.5964745255},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BW$12))","v":7125233.356167119},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BX$12))","v":6635578.3694170872},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BY$12))","v":5166613.4091669898},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BZ$12))","v":7134676.315808557},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CA$12))","v":8115817.6272931127},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CB$12))","v":7625488.1434258344},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CC$12))","v":6226553.0892792316},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CD$12))","v":5233885.2219688045},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CE$12))","v":3248549.4873479488},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CF$12))","v":4246670.5318510998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CG$12))","v":6234732.8550683167},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CH$12))","v":7228764.0166769251},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L134)=0,$L134=0,$L134=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L134)))","v":"Коммунальные расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B134=Lists!$CU$24,SUMIFS($Z134:$CV134,$Z$2:$CV$2,Periods!$Q$18),SUM($Z134:$CV134))","v":87430943.145892784},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AE$12))","v":26322.070024896268},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AF$12))","v":67861.586782935687},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AG$12))","v":95881.365386887977},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AH$12))","v":119019.40321462654},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AI$12))","v":97878.893832448128},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AJ$12))","v":170083.4711004149},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AK$12))","v":320157.12207136932},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AL$12))","v":456390.64745278005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AM$12))","v":552783.69275084068},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AN$12))","v":604332.96568593883},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AO$12))","v":512961.66848673858},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AP$12))","v":786824.54717237549},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AQ$12))","v":976304.74424653919},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AR$12))","v":987545.09492043057},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AS$12))","v":858030.79742072022},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AT$12))","v":763777.4143707169},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AU$12))","v":487517.49853450002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AV$12))","v":690205.47103778902},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AW$12))","v":1093910.5578712127},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AX$12))","v":1344598.3940500321},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AY$12))","v":1430069.5329785189},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,AZ$12))","v":1392175.985445678},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BA$12))","v":1120330.9705361668},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BB$12))","v":1640454.2776031648},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BC$12))","v":1954021.9966621196},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BD$12))","v":1906161.6605952266},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BE$12))","v":1603657.5261484014},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BF$12))","v":1386495.5694824723},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BG$12))","v":861965.92030476592},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BH$12))","v":1191399.6325461466},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BI$12))","v":1847338.756082789},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BJ$12))","v":2225507.7405707515},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BK$12))","v":2323977.8472485528},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BL$12))","v":2224040.0243712463},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BM$12))","v":1761615.8608881161},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BN$12))","v":2541695.6497658854},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BO$12))","v":2986237.8795647253},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BP$12))","v":2875950.6851489823},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BQ$12))","v":2391052.5311497231},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BR$12))","v":2044075.0805087422},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BS$12))","v":1241904.4396704379},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BT$12))","v":1658660.8297488631},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BU$12))","v":2487991.2446232946},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BV$12))","v":2902656.4520605109},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BW$12))","v":2937929.9205001937},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BX$12))","v":2728077.7833216088},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BY$12))","v":2098521.3717858526},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,BZ$12))","v":2941976.9032036671},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CA$12))","v":3362259.3179470482},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CB$12))","v":3152118.110575357},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CC$12))","v":2552574.5159410993},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CD$12))","v":2127145.4299509162},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CE$12))","v":1276287.2579705496},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CF$12))","v":1704053.4199004713},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CG$12))","v":2556080.129850707},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CH$12))","v":2982093.4848258249},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z134:$CV134,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L135)))","v":"Юридические расходы"},null,{"$f":"L134+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":14571823.857648794},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AE$12))","v":4387.0116708160449},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AF$12))","v":11310.264463822614},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AG$12))","v":15980.227564481329},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AH$12))","v":19836.56720243776},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AI$12))","v":16313.148972074687},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AJ$12))","v":28347.245183402491},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AK$12))","v":53359.520345228215},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AL$12))","v":76065.107908796679},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AM$12))","v":92130.615458473461},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AN$12))","v":100722.16094765648},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AO$12))","v":85493.611414456434},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AP$12))","v":131137.42452872926},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AQ$12))","v":162717.45737442322},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AR$12))","v":164590.84915340511},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AS$12))","v":143005.13290345337},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AT$12))","v":127296.23572845281},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AU$12))","v":81252.916422416674},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AV$12))","v":115034.24517296483},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AW$12))","v":182318.4263118688},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AX$12))","v":224099.73234167206},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AY$12))","v":238344.92216308651},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AZ$12))","v":232029.33090761301},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BA$12))","v":186721.8284226945},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BB$12))","v":273409.04626719415},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BC$12))","v":325670.33277702},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BD$12))","v":317693.61009920447},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BE$12))","v":267276.25435806694},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BF$12))","v":231082.59491374542},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BG$12))","v":143660.986717461},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BH$12))","v":198566.60542435778},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BI$12))","v":307889.79268046492},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BJ$12))","v":370917.95676179195},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BK$12))","v":387329.64120809222},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BL$12))","v":370673.33739520772},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BM$12))","v":293602.64348135266},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BN$12))","v":423615.94162764755},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BO$12))","v":497706.31326078757},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BP$12))","v":479325.11419149709},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BQ$12))","v":398508.7551916205},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BR$12))","v":340679.18008479045},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BS$12))","v":206984.07327840634},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BT$12))","v":276443.47162481054},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BU$12))","v":414665.20743721578},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BV$12))","v":483776.07534341846},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BW$12))","v":489654.98675003235},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BX$12))","v":454679.63055360143},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BY$12))","v":349753.56196430884},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BZ$12))","v":490329.48386727786},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CA$12))","v":560376.55299117474},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CB$12))","v":525353.01842922624},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CC$12))","v":425429.08599018323},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CD$12))","v":354524.23832515272},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CE$12))","v":212714.54299509162},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CF$12))","v":284008.90331674524},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CG$12))","v":426013.35497511789},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CH$12))","v":497015.58080430416},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)))","v":"Расходы на лицензии, ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$CV136,$Z$2:$CV$2,Periods!$Q$18),SUM($Z136:$CV136))","v":512046.25},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AE$12))","v":8333.3333333333339},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AF$12))","v":8333.3333333333339},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AG$12))","v":8333.3333333333339},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AH$12))","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AI$12))","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AJ$12))","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AK$12))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AL$12))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AM$12))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AN$12))","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AO$12))","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AP$12))","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AQ$12))","v":8750},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AR$12))","v":8750},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AS$12))","v":8750},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AT$12))","v":8750},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AU$12))","v":8750},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AV$12))","v":8750},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AW$12))","v":8750},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AX$12))","v":8750},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AY$12))","v":8750},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,AZ$12))","v":8750},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BA$12))","v":8750},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BB$12))","v":8750},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BC$12))","v":9187.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BD$12))","v":9187.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BE$12))","v":9187.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BF$12))","v":9187.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BG$12))","v":9187.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BH$12))","v":9187.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BI$12))","v":9187.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BJ$12))","v":9187.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BK$12))","v":9187.5},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BL$12))","v":9187.5},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BM$12))","v":9187.5},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BN$12))","v":9187.5},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BO$12))","v":9646.8750000000018},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BP$12))","v":9646.8750000000018},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BQ$12))","v":9646.8750000000018},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BR$12))","v":9646.8750000000018},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BS$12))","v":9646.8750000000018},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BT$12))","v":9646.8750000000018},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BU$12))","v":9646.8750000000018},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BV$12))","v":9646.8750000000018},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BW$12))","v":9646.8750000000018},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BX$12))","v":9646.8750000000018},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BY$12))","v":9646.8750000000018},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,BZ$12))","v":9646.8750000000018},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CA$12))","v":10129.21875},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CB$12))","v":10129.21875},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CC$12))","v":10129.21875},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CD$12))","v":10129.21875},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CE$12))","v":10129.21875},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CF$12))","v":10129.21875},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CG$12))","v":10129.21875},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CH$12))","v":10129.21875},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"H133","v":"Управленческие расходы"},{"$f":"I134","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)=0,$L137=0,$L137=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$CV137,$Z$2:$CV$2,Periods!$Q$18),SUM($Z137:$CV137))","v":14571823.857648794},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AE$12))","v":4387.0116708160449},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AF$12))","v":11310.264463822614},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AG$12))","v":15980.227564481329},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AH$12))","v":19836.56720243776},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AI$12))","v":16313.148972074687},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AJ$12))","v":28347.245183402491},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AK$12))","v":53359.520345228215},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AL$12))","v":76065.107908796679},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AM$12))","v":92130.615458473461},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AN$12))","v":100722.16094765648},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AO$12))","v":85493.611414456434},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AP$12))","v":131137.42452872926},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AQ$12))","v":162717.45737442322},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AR$12))","v":164590.84915340511},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AS$12))","v":143005.13290345337},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AT$12))","v":127296.23572845281},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AU$12))","v":81252.916422416674},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AV$12))","v":115034.24517296483},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AW$12))","v":182318.4263118688},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AX$12))","v":224099.73234167206},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AY$12))","v":238344.92216308651},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AZ$12))","v":232029.33090761301},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BA$12))","v":186721.8284226945},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BB$12))","v":273409.04626719415},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BC$12))","v":325670.33277702},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BD$12))","v":317693.61009920447},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BE$12))","v":267276.25435806694},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BF$12))","v":231082.59491374542},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BG$12))","v":143660.986717461},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BH$12))","v":198566.60542435778},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BI$12))","v":307889.79268046492},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BJ$12))","v":370917.95676179195},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BK$12))","v":387329.64120809222},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BL$12))","v":370673.33739520772},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BM$12))","v":293602.64348135266},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BN$12))","v":423615.94162764755},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BO$12))","v":497706.31326078757},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BP$12))","v":479325.11419149709},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BQ$12))","v":398508.7551916205},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BR$12))","v":340679.18008479045},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BS$12))","v":206984.07327840634},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BT$12))","v":276443.47162481054},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BU$12))","v":414665.20743721578},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BV$12))","v":483776.07534341846},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BW$12))","v":489654.98675003235},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BX$12))","v":454679.63055360143},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BY$12))","v":349753.56196430884},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BZ$12))","v":490329.48386727786},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CA$12))","v":560376.55299117474},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CB$12))","v":525353.01842922624},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CC$12))","v":425429.08599018323},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CD$12))","v":354524.23832515272},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CE$12))","v":212714.54299509162},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CF$12))","v":284008.90331674524},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CG$12))","v":426013.35497511789},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CH$12))","v":497015.58080430416},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H134","v":"Управленческие расходы"},{"$f":"I135","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)=0,$L138=0,$L138=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)))","v":"Расходы на эксплуатацию и ремонт"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$CV138,$Z$2:$CV$2,Periods!$Q$18),SUM($Z138:$CV138))","v":87430943.145892784},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AE$12))","v":26322.070024896268},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AF$12))","v":67861.586782935687},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AG$12))","v":95881.365386887977},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AH$12))","v":119019.40321462654},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AI$12))","v":97878.893832448128},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AJ$12))","v":170083.4711004149},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AK$12))","v":320157.12207136932},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AL$12))","v":456390.64745278005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AM$12))","v":552783.69275084068},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AN$12))","v":604332.96568593883},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AO$12))","v":512961.66848673858},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AP$12))","v":786824.54717237549},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AQ$12))","v":976304.74424653919},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AR$12))","v":987545.09492043057},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AS$12))","v":858030.79742072022},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AT$12))","v":763777.4143707169},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AU$12))","v":487517.49853450002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AV$12))","v":690205.47103778902},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AW$12))","v":1093910.5578712127},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AX$12))","v":1344598.3940500321},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AY$12))","v":1430069.5329785189},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,AZ$12))","v":1392175.985445678},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BA$12))","v":1120330.9705361668},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BB$12))","v":1640454.2776031648},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BC$12))","v":1954021.9966621196},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BD$12))","v":1906161.6605952266},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BE$12))","v":1603657.5261484014},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BF$12))","v":1386495.5694824723},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BG$12))","v":861965.92030476592},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BH$12))","v":1191399.6325461466},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BI$12))","v":1847338.756082789},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BJ$12))","v":2225507.7405707515},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BK$12))","v":2323977.8472485528},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BL$12))","v":2224040.0243712463},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BM$12))","v":1761615.8608881161},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BN$12))","v":2541695.6497658854},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BO$12))","v":2986237.8795647253},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BP$12))","v":2875950.6851489823},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BQ$12))","v":2391052.5311497231},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BR$12))","v":2044075.0805087422},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BS$12))","v":1241904.4396704379},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BT$12))","v":1658660.8297488631},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BU$12))","v":2487991.2446232946},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BV$12))","v":2902656.4520605109},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BW$12))","v":2937929.9205001937},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BX$12))","v":2728077.7833216088},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BY$12))","v":2098521.3717858526},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,BZ$12))","v":2941976.9032036671},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CA$12))","v":3362259.3179470482},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CB$12))","v":3152118.110575357},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CC$12))","v":2552574.5159410993},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CD$12))","v":2127145.4299509162},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CE$12))","v":1276287.2579705496},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CF$12))","v":1704053.4199004713},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CG$12))","v":2556080.129850707},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CH$12))","v":2982093.4848258249},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H135","v":"Управленческие расходы"},{"$f":"I136","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)))","v":"Расходы на банковскую гарантию (МСП)"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CV139,$Z$2:$CV$2,Periods!$Q$18),SUM($Z139:$CV139))","v":15624999.999999987},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AA$12))","v":260416.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AB$12))","v":260416.66666666669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AC$12))","v":260416.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AD$12))","v":260416.66666666669},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AE$12))","v":260416.66666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AF$12))","v":260416.66666666669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AG$12))","v":260416.66666666669},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AH$12))","v":260416.66666666669},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AI$12))","v":260416.66666666669},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AJ$12))","v":260416.66666666669},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AK$12))","v":260416.66666666669},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AL$12))","v":260416.66666666669},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AM$12))","v":260416.66666666669},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AN$12))","v":260416.66666666669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AO$12))","v":260416.66666666669},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AP$12))","v":260416.66666666669},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AQ$12))","v":260416.66666666669},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AR$12))","v":260416.66666666669},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AS$12))","v":260416.66666666669},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AT$12))","v":260416.66666666669},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AU$12))","v":260416.66666666669},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AV$12))","v":260416.66666666669},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AW$12))","v":260416.66666666669},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AX$12))","v":260416.66666666669},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AY$12))","v":260416.66666666669},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AZ$12))","v":260416.66666666669},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BA$12))","v":260416.66666666669},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BB$12))","v":260416.66666666669},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BC$12))","v":260416.66666666669},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BD$12))","v":260416.66666666669},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BE$12))","v":260416.66666666669},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BF$12))","v":260416.66666666669},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BG$12))","v":260416.66666666669},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BH$12))","v":260416.66666666669},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BI$12))","v":260416.66666666669},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BJ$12))","v":260416.66666666669},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BK$12))","v":260416.66666666669},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BL$12))","v":260416.66666666669},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BM$12))","v":260416.66666666669},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BN$12))","v":260416.66666666669},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BO$12))","v":260416.66666666669},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BP$12))","v":260416.66666666669},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BQ$12))","v":260416.66666666669},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BR$12))","v":260416.66666666669},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BS$12))","v":260416.66666666669},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BT$12))","v":260416.66666666669},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BU$12))","v":260416.66666666669},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BV$12))","v":260416.66666666669},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BW$12))","v":260416.66666666669},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BX$12))","v":260416.66666666669},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BY$12))","v":260416.66666666669},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BZ$12))","v":260416.66666666669},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CA$12))","v":260416.66666666669},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CB$12))","v":260416.66666666669},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CC$12))","v":260416.66666666669},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CD$12))","v":260416.66666666669},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CE$12))","v":260416.66666666669},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CF$12))","v":260416.66666666669},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CG$12))","v":260416.66666666669},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CH$12))","v":260416.66666666669},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H136","v":"Управленческие расходы"},{"$f":"I137","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$CV140,$Z$2:$CV$2,Periods!$Q$18),SUM($Z140:$CV140))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z140:$CV140,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X144-(X113-X115))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B144=Lists!$CU$24,SUMIFS($Z144:$CV144,$Z$2:$CV$2,Periods!$Q$18),SUM($Z144:$CV144))","v":488556792.13819957},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AA$12))","v":-4347824.1540492848},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AB$12))","v":-1754074.1540492848},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AC$12))","v":-1758240.8207159515},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AD$12))","v":-1762407.4873826182},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AE$12))","v":-1625210.9048065683},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AF$12))","v":-1342804.4093167903},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AG$12))","v":-1085141.6097926148},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AH$12))","v":-949486.90128573589},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AI$12))","v":-1216009.0729418956},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AJ$12))","v":-713986.7729170816},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AK$12))","v":320429.26864802092},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AL$12))","v":1452128.9076974262},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AM$12))","v":2366467.7457363997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AN$12))","v":2799567.8449331485},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AO$12))","v":1908681.7284635864},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AP$12))","v":3936523.9117704518},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AQ$12))","v":5449709.4620609879},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AR$12))","v":5756180.3912590481},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AS$12))","v":4771850.0023296699},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AT$12))","v":3759702.8819265142},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AU$12))","v":1091897.7982410118},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AV$12))","v":2916425.07607821},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AW$12))","v":6378938.131735798},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AX$12))","v":8121559.8894700259},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AY$12))","v":9267129.0205798522},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,AZ$12))","v":8783874.1530475095},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BA$12))","v":6077429.9511905536},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BB$12))","v":10118347.55518093},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BC$12))","v":12405684.148544364},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BD$12))","v":12360549.924065299},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BE$12))","v":10037070.932820067},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BF$12))","v":7828506.2997567803},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BG$12))","v":2929415.2609823346},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BH$12))","v":5794731.8583265543},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BI$12))","v":11620318.324475735},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BJ$12))","v":14279935.884495109},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BK$12))","v":15699314.241513729},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BL$12))","v":14525731.11492271},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BM$12))","v":10078888.222529739},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BN$12))","v":16142090.148382217},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BO$12))","v":19131904.16599147},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BP$12))","v":18728670.344593242},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BQ$12))","v":15130373.843015611},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BR$12))","v":11726667.431719445},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BS$12))","v":4486625.4418262243},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BT$12))","v":7970254.9438302964},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BU$12))","v":15085874.179540217},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BV$12))","v":18560347.130728543},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BW$12))","v":19397331.670992374},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BX$12))","v":17097346.22375232},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BY$12))","v":11292209.399440825},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,BZ$12))","v":18149532.370799989},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CA$12))","v":20886138.094925269},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CB$12))","v":19472575.756787673},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CC$12))","v":15130852.93207854},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CD$12))","v":11150467.312371634},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CE$12))","v":3765107.4543716833},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CF$12))","v":7178219.1964484751},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CG$12))","v":14185829.653054982},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CH$12))","v":17606570.798024908},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X146-SUMIFS($X147:$X164,$J147:$J164,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B146=Lists!$CU$24,SUMIFS($Z146:$CV146,$Z$2:$CV$2,Periods!$Q$18),SUM($Z146:$CV146))","v":60496527.777777769},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AD$12))","v":1033564.8148148148},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AE$12))","v":1034293.1190159802},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AF$12))","v":1035385.5753177281},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AG$12))","v":1036478.0316194759},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AH$12))","v":1037570.4879212239},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AI$12))","v":1038662.9442229718},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AJ$12))","v":1039755.4005247197},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AK$12))","v":1040847.8568264677},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AL$12))","v":1041940.3131282156},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AM$12))","v":1043032.7694299635},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AN$12))","v":1044125.2257317115},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AO$12))","v":1045217.6820334594},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AP$12))","v":1046310.1383352074},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AQ$12))","v":1047402.5946369553},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AR$12))","v":1048495.0509387032},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AS$12))","v":1049587.5072404512},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AT$12))","v":1050679.963542199},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AU$12))","v":1051772.419843947},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AV$12))","v":1052864.8761456949},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AW$12))","v":1053957.3324474429},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AX$12))","v":1055049.7887491907},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AY$12))","v":1056142.2450509388},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AZ$12))","v":1057234.7013526866},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BA$12))","v":1058327.1576544347},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BB$12))","v":1059419.6139561825},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BC$12))","v":1060512.0702579306},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BD$12))","v":1061604.5265596784},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BE$12))","v":1062696.9828614262},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BF$12))","v":1063789.4391631742},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BG$12))","v":1064881.8954649221},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BH$12))","v":1065974.3517666701},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BI$12))","v":1067066.8080684179},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BJ$12))","v":1068159.264370166},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BK$12))","v":1069251.7206719138},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BL$12))","v":1070344.1769736619},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BM$12))","v":1071436.6332754097},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BN$12))","v":1072529.0895771577},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BO$12))","v":1073621.5458789056},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BP$12))","v":1074714.0021806536},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BQ$12))","v":1075806.4584824014},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BR$12))","v":1076898.9147841495},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BS$12))","v":1077445.1429350234},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BT$12))","v":1077445.1429350234},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BU$12))","v":1077445.1429350234},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BV$12))","v":1077445.1429350234},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BW$12))","v":1077445.1429350234},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BX$12))","v":1077445.1429350234},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BY$12))","v":1077445.1429350234},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BZ$12))","v":1077445.1429350234},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CA$12))","v":1077445.1429350234},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CB$12))","v":1077445.1429350234},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CC$12))","v":1077445.1429350234},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CD$12))","v":1077445.1429350234},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CE$12))","v":1077445.1429350234},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CF$12))","v":1077445.1429350234},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CG$12))","v":1077445.1429350234},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CH$12))","v":1077445.1429350234},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X147-SUM($X148:$X158))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$CV147,$Z$2:$CV$2,Periods!$Q$18),SUM($Z147:$CV147))","v":58913194.444444396},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AD$12))","v":1033564.8148148148},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AE$12))","v":1033564.8148148148},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AF$12))","v":1033564.8148148148},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AG$12))","v":1033564.8148148148},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AH$12))","v":1033564.8148148148},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AI$12))","v":1033564.8148148148},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AJ$12))","v":1033564.8148148148},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AK$12))","v":1033564.8148148148},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AL$12))","v":1033564.8148148148},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AM$12))","v":1033564.8148148148},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AN$12))","v":1033564.8148148148},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AO$12))","v":1033564.8148148148},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AP$12))","v":1033564.8148148148},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AQ$12))","v":1033564.8148148148},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AR$12))","v":1033564.8148148148},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AS$12))","v":1033564.8148148148},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AT$12))","v":1033564.8148148148},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AU$12))","v":1033564.8148148148},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AV$12))","v":1033564.8148148148},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AW$12))","v":1033564.8148148148},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AX$12))","v":1033564.8148148148},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AY$12))","v":1033564.8148148148},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AZ$12))","v":1033564.8148148148},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BA$12))","v":1033564.8148148148},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BB$12))","v":1033564.8148148148},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BC$12))","v":1033564.8148148148},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BD$12))","v":1033564.8148148148},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BE$12))","v":1033564.8148148148},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BF$12))","v":1033564.8148148148},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BG$12))","v":1033564.8148148148},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BH$12))","v":1033564.8148148148},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BI$12))","v":1033564.8148148148},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BJ$12))","v":1033564.8148148148},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BK$12))","v":1033564.8148148148},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BL$12))","v":1033564.8148148148},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BM$12))","v":1033564.8148148148},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BN$12))","v":1033564.8148148148},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BO$12))","v":1033564.8148148148},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BP$12))","v":1033564.8148148148},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BQ$12))","v":1033564.8148148148},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BR$12))","v":1033564.8148148148},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BS$12))","v":1033564.8148148148},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BT$12))","v":1033564.8148148148},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BU$12))","v":1033564.8148148148},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BV$12))","v":1033564.8148148148},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BW$12))","v":1033564.8148148148},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BX$12))","v":1033564.8148148148},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BY$12))","v":1033564.8148148148},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BZ$12))","v":1033564.8148148148},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CA$12))","v":1033564.8148148148},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CB$12))","v":1033564.8148148148},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CC$12))","v":1033564.8148148148},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CD$12))","v":1033564.8148148148},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CE$12))","v":1033564.8148148148},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CF$12))","v":1033564.8148148148},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CG$12))","v":1033564.8148148148},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CH$12))","v":1033564.8148148148},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L148)))","v":"5*Двухручьевая линия производства масок"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$CV148,$Z$2:$CV$2,Periods!$Q$18),SUM($Z148:$CV148))","v":4750000.0000000009},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AD$12))","v":83333.333333333343},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AE$12))","v":83333.333333333343},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AF$12))","v":83333.333333333343},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AG$12))","v":83333.333333333343},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AH$12))","v":83333.333333333343},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AI$12))","v":83333.333333333343},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AJ$12))","v":83333.333333333343},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AK$12))","v":83333.333333333343},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AL$12))","v":83333.333333333343},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AM$12))","v":83333.333333333343},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AN$12))","v":83333.333333333343},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AO$12))","v":83333.333333333343},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AP$12))","v":83333.333333333343},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AQ$12))","v":83333.333333333343},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AR$12))","v":83333.333333333343},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AS$12))","v":83333.333333333343},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AT$12))","v":83333.333333333343},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AU$12))","v":83333.333333333343},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AV$12))","v":83333.333333333343},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AW$12))","v":83333.333333333343},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AX$12))","v":83333.333333333343},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AY$12))","v":83333.333333333343},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AZ$12))","v":83333.333333333343},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BA$12))","v":83333.333333333343},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BB$12))","v":83333.333333333343},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BC$12))","v":83333.333333333343},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BD$12))","v":83333.333333333343},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BE$12))","v":83333.333333333343},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BF$12))","v":83333.333333333343},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BG$12))","v":83333.333333333343},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BH$12))","v":83333.333333333343},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BI$12))","v":83333.333333333343},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BJ$12))","v":83333.333333333343},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BK$12))","v":83333.333333333343},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BL$12))","v":83333.333333333343},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BM$12))","v":83333.333333333343},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BN$12))","v":83333.333333333343},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BO$12))","v":83333.333333333343},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BP$12))","v":83333.333333333343},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BQ$12))","v":83333.333333333343},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BR$12))","v":83333.333333333343},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BS$12))","v":83333.333333333343},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BT$12))","v":83333.333333333343},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BU$12))","v":83333.333333333343},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BV$12))","v":83333.333333333343},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BW$12))","v":83333.333333333343},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BX$12))","v":83333.333333333343},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BY$12))","v":83333.333333333343},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BZ$12))","v":83333.333333333343},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CA$12))","v":83333.333333333343},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CB$12))","v":83333.333333333343},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CC$12))","v":83333.333333333343},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CD$12))","v":83333.333333333343},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CE$12))","v":83333.333333333343},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CF$12))","v":83333.333333333343},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CG$12))","v":83333.333333333343},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CH$12))","v":83333.333333333343},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L149)=0,$L149=0,$L149=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L149)))","v":"2*Скоростная линия производства масок"},null,{"$f":"L148+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B149=Lists!$CU$24,SUMIFS($Z149:$CV149,$Z$2:$CV$2,Periods!$Q$18),SUM($Z149:$CV149))","v":2506944.444444445},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AD$12))","v":43981.481481481489},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AE$12))","v":43981.481481481489},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AF$12))","v":43981.481481481489},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AG$12))","v":43981.481481481489},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AH$12))","v":43981.481481481489},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AI$12))","v":43981.481481481489},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AJ$12))","v":43981.481481481489},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AK$12))","v":43981.481481481489},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AL$12))","v":43981.481481481489},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AM$12))","v":43981.481481481489},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AN$12))","v":43981.481481481489},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AO$12))","v":43981.481481481489},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AP$12))","v":43981.481481481489},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AQ$12))","v":43981.481481481489},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AR$12))","v":43981.481481481489},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AS$12))","v":43981.481481481489},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AT$12))","v":43981.481481481489},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AU$12))","v":43981.481481481489},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AV$12))","v":43981.481481481489},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AW$12))","v":43981.481481481489},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AX$12))","v":43981.481481481489},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AY$12))","v":43981.481481481489},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AZ$12))","v":43981.481481481489},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BA$12))","v":43981.481481481489},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BB$12))","v":43981.481481481489},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BC$12))","v":43981.481481481489},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BD$12))","v":43981.481481481489},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BE$12))","v":43981.481481481489},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BF$12))","v":43981.481481481489},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BG$12))","v":43981.481481481489},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BH$12))","v":43981.481481481489},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BI$12))","v":43981.481481481489},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BJ$12))","v":43981.481481481489},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BK$12))","v":43981.481481481489},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BL$12))","v":43981.481481481489},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BM$12))","v":43981.481481481489},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BN$12))","v":43981.481481481489},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BO$12))","v":43981.481481481489},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BP$12))","v":43981.481481481489},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BQ$12))","v":43981.481481481489},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BR$12))","v":43981.481481481489},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BS$12))","v":43981.481481481489},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BT$12))","v":43981.481481481489},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BU$12))","v":43981.481481481489},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BV$12))","v":43981.481481481489},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BW$12))","v":43981.481481481489},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BX$12))","v":43981.481481481489},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BY$12))","v":43981.481481481489},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BZ$12))","v":43981.481481481489},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CA$12))","v":43981.481481481489},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CB$12))","v":43981.481481481489},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CC$12))","v":43981.481481481489},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CD$12))","v":43981.481481481489},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CE$12))","v":43981.481481481489},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CF$12))","v":43981.481481481489},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CG$12))","v":43981.481481481489},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CH$12))","v":43981.481481481489},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)))","v":"4*Упаковочная машина шир. 250"},null,{"$f":"L149+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B150=Lists!$CU$24,SUMIFS($Z150:$CV150,$Z$2:$CV$2,Periods!$Q$18),SUM($Z150:$CV150))","v":3958333.3333333358},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AD$12))","v":69444.444444444453},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AE$12))","v":69444.444444444453},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AF$12))","v":69444.444444444453},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AG$12))","v":69444.444444444453},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AH$12))","v":69444.444444444453},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AI$12))","v":69444.444444444453},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AJ$12))","v":69444.444444444453},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AK$12))","v":69444.444444444453},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AL$12))","v":69444.444444444453},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AM$12))","v":69444.444444444453},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AN$12))","v":69444.444444444453},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AO$12))","v":69444.444444444453},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AP$12))","v":69444.444444444453},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AQ$12))","v":69444.444444444453},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AR$12))","v":69444.444444444453},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AS$12))","v":69444.444444444453},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AT$12))","v":69444.444444444453},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AU$12))","v":69444.444444444453},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AV$12))","v":69444.444444444453},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AW$12))","v":69444.444444444453},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AX$12))","v":69444.444444444453},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AY$12))","v":69444.444444444453},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,AZ$12))","v":69444.444444444453},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BA$12))","v":69444.444444444453},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BB$12))","v":69444.444444444453},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BC$12))","v":69444.444444444453},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BD$12))","v":69444.444444444453},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BE$12))","v":69444.444444444453},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BF$12))","v":69444.444444444453},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BG$12))","v":69444.444444444453},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BH$12))","v":69444.444444444453},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BI$12))","v":69444.444444444453},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BJ$12))","v":69444.444444444453},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BK$12))","v":69444.444444444453},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BL$12))","v":69444.444444444453},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BM$12))","v":69444.444444444453},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BN$12))","v":69444.444444444453},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BO$12))","v":69444.444444444453},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BP$12))","v":69444.444444444453},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BQ$12))","v":69444.444444444453},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BR$12))","v":69444.444444444453},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BS$12))","v":69444.444444444453},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BT$12))","v":69444.444444444453},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BU$12))","v":69444.444444444453},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BV$12))","v":69444.444444444453},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BW$12))","v":69444.444444444453},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BX$12))","v":69444.444444444453},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BY$12))","v":69444.444444444453},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,BZ$12))","v":69444.444444444453},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CA$12))","v":69444.444444444453},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CB$12))","v":69444.444444444453},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CC$12))","v":69444.444444444453},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CD$12))","v":69444.444444444453},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CE$12))","v":69444.444444444453},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CF$12))","v":69444.444444444453},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CG$12))","v":69444.444444444453},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CH$12))","v":69444.444444444453},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"H147","v":"Амортизация"},{"$f":"I148","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)=0,$L151=0,$L151=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)))","v":"1*Упаковочная машина шир. 350"},null,{"$f":"L150+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$CV151,$Z$2:$CV$2,Periods!$Q$18),SUM($Z151:$CV151))","v":989583.33333333395},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AD$12))","v":17361.111111111113},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AE$12))","v":17361.111111111113},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AF$12))","v":17361.111111111113},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AG$12))","v":17361.111111111113},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AH$12))","v":17361.111111111113},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AI$12))","v":17361.111111111113},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AJ$12))","v":17361.111111111113},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AK$12))","v":17361.111111111113},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AL$12))","v":17361.111111111113},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AM$12))","v":17361.111111111113},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AN$12))","v":17361.111111111113},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AO$12))","v":17361.111111111113},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AP$12))","v":17361.111111111113},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AQ$12))","v":17361.111111111113},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AR$12))","v":17361.111111111113},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AS$12))","v":17361.111111111113},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AT$12))","v":17361.111111111113},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AU$12))","v":17361.111111111113},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AV$12))","v":17361.111111111113},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AW$12))","v":17361.111111111113},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AX$12))","v":17361.111111111113},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AY$12))","v":17361.111111111113},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,AZ$12))","v":17361.111111111113},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BA$12))","v":17361.111111111113},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BB$12))","v":17361.111111111113},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BC$12))","v":17361.111111111113},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BD$12))","v":17361.111111111113},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BE$12))","v":17361.111111111113},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BF$12))","v":17361.111111111113},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BG$12))","v":17361.111111111113},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BH$12))","v":17361.111111111113},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BI$12))","v":17361.111111111113},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BJ$12))","v":17361.111111111113},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BK$12))","v":17361.111111111113},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BL$12))","v":17361.111111111113},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BM$12))","v":17361.111111111113},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BN$12))","v":17361.111111111113},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BO$12))","v":17361.111111111113},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BP$12))","v":17361.111111111113},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BQ$12))","v":17361.111111111113},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BR$12))","v":17361.111111111113},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BS$12))","v":17361.111111111113},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BT$12))","v":17361.111111111113},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BU$12))","v":17361.111111111113},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BV$12))","v":17361.111111111113},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BW$12))","v":17361.111111111113},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BX$12))","v":17361.111111111113},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BY$12))","v":17361.111111111113},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,BZ$12))","v":17361.111111111113},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CA$12))","v":17361.111111111113},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CB$12))","v":17361.111111111113},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CC$12))","v":17361.111111111113},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CD$12))","v":17361.111111111113},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CE$12))","v":17361.111111111113},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CF$12))","v":17361.111111111113},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CG$12))","v":17361.111111111113},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CH$12))","v":17361.111111111113},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L152)=0,$L152=0,$L152=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L152)))","v":"5*Машина пайки петель"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B152=Lists!$CU$24,SUMIFS($Z152:$CV152,$Z$2:$CV$2,Periods!$Q$18),SUM($Z152:$CV152))","v":5805555.5555555504},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AD$12))","v":101851.85185185187},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AE$12))","v":101851.85185185187},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AF$12))","v":101851.85185185187},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AG$12))","v":101851.85185185187},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AH$12))","v":101851.85185185187},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AI$12))","v":101851.85185185187},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AJ$12))","v":101851.85185185187},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AK$12))","v":101851.85185185187},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AL$12))","v":101851.85185185187},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AM$12))","v":101851.85185185187},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AN$12))","v":101851.85185185187},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AO$12))","v":101851.85185185187},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AP$12))","v":101851.85185185187},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AQ$12))","v":101851.85185185187},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AR$12))","v":101851.85185185187},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AS$12))","v":101851.85185185187},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AT$12))","v":101851.85185185187},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AU$12))","v":101851.85185185187},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AV$12))","v":101851.85185185187},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AW$12))","v":101851.85185185187},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AX$12))","v":101851.85185185187},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AY$12))","v":101851.85185185187},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AZ$12))","v":101851.85185185187},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BA$12))","v":101851.85185185187},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BB$12))","v":101851.85185185187},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BC$12))","v":101851.85185185187},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BD$12))","v":101851.85185185187},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BE$12))","v":101851.85185185187},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BF$12))","v":101851.85185185187},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BG$12))","v":101851.85185185187},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BH$12))","v":101851.85185185187},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BI$12))","v":101851.85185185187},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BJ$12))","v":101851.85185185187},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BK$12))","v":101851.85185185187},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BL$12))","v":101851.85185185187},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BM$12))","v":101851.85185185187},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BN$12))","v":101851.85185185187},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BO$12))","v":101851.85185185187},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BP$12))","v":101851.85185185187},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BQ$12))","v":101851.85185185187},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BR$12))","v":101851.85185185187},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BS$12))","v":101851.85185185187},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BT$12))","v":101851.85185185187},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BU$12))","v":101851.85185185187},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BV$12))","v":101851.85185185187},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BW$12))","v":101851.85185185187},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BX$12))","v":101851.85185185187},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BY$12))","v":101851.85185185187},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BZ$12))","v":101851.85185185187},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CA$12))","v":101851.85185185187},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CB$12))","v":101851.85185185187},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CC$12))","v":101851.85185185187},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CD$12))","v":101851.85185185187},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CE$12))","v":101851.85185185187},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CF$12))","v":101851.85185185187},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CG$12))","v":101851.85185185187},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CH$12))","v":101851.85185185187},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L153)=0,$L153=0,$L153=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L153)))","v":"1*Бобинорезка"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$CV153,$Z$2:$CV$2,Periods!$Q$18),SUM($Z153:$CV153))","v":791666.66666666616},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AD$12))","v":13888.888888888891},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AE$12))","v":13888.888888888891},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AF$12))","v":13888.888888888891},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AG$12))","v":13888.888888888891},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AH$12))","v":13888.888888888891},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AI$12))","v":13888.888888888891},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AJ$12))","v":13888.888888888891},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AK$12))","v":13888.888888888891},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AL$12))","v":13888.888888888891},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AM$12))","v":13888.888888888891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AN$12))","v":13888.888888888891},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AO$12))","v":13888.888888888891},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AP$12))","v":13888.888888888891},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AQ$12))","v":13888.888888888891},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AR$12))","v":13888.888888888891},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AS$12))","v":13888.888888888891},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AT$12))","v":13888.888888888891},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AU$12))","v":13888.888888888891},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AV$12))","v":13888.888888888891},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AW$12))","v":13888.888888888891},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AX$12))","v":13888.888888888891},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AY$12))","v":13888.888888888891},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,AZ$12))","v":13888.888888888891},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BA$12))","v":13888.888888888891},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BB$12))","v":13888.888888888891},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BC$12))","v":13888.888888888891},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BD$12))","v":13888.888888888891},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BE$12))","v":13888.888888888891},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BF$12))","v":13888.888888888891},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BG$12))","v":13888.888888888891},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BH$12))","v":13888.888888888891},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BI$12))","v":13888.888888888891},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BJ$12))","v":13888.888888888891},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BK$12))","v":13888.888888888891},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BL$12))","v":13888.888888888891},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BM$12))","v":13888.888888888891},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BN$12))","v":13888.888888888891},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BO$12))","v":13888.888888888891},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BP$12))","v":13888.888888888891},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BQ$12))","v":13888.888888888891},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BR$12))","v":13888.888888888891},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BS$12))","v":13888.888888888891},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BT$12))","v":13888.888888888891},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BU$12))","v":13888.888888888891},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BV$12))","v":13888.888888888891},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BW$12))","v":13888.888888888891},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BX$12))","v":13888.888888888891},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BY$12))","v":13888.888888888891},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,BZ$12))","v":13888.888888888891},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CA$12))","v":13888.888888888891},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CB$12))","v":13888.888888888891},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CC$12))","v":13888.888888888891},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CD$12))","v":13888.888888888891},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CE$12))","v":13888.888888888891},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CF$12))","v":13888.888888888891},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CG$12))","v":13888.888888888891},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CH$12))","v":13888.888888888891},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z153:$CV153,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L154)=0,$L154=0,$L154=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L154)))","v":"2*ПСР"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B154=Lists!$CU$24,SUMIFS($Z154:$CV154,$Z$2:$CV$2,Periods!$Q$18),SUM($Z154:$CV154))","v":4750000.0000000009},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AD$12))","v":83333.333333333343},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AE$12))","v":83333.333333333343},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AF$12))","v":83333.333333333343},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AG$12))","v":83333.333333333343},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AH$12))","v":83333.333333333343},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AI$12))","v":83333.333333333343},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AJ$12))","v":83333.333333333343},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AK$12))","v":83333.333333333343},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AL$12))","v":83333.333333333343},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AM$12))","v":83333.333333333343},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AN$12))","v":83333.333333333343},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AO$12))","v":83333.333333333343},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AP$12))","v":83333.333333333343},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AQ$12))","v":83333.333333333343},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AR$12))","v":83333.333333333343},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AS$12))","v":83333.333333333343},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AT$12))","v":83333.333333333343},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AU$12))","v":83333.333333333343},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AV$12))","v":83333.333333333343},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AW$12))","v":83333.333333333343},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AX$12))","v":83333.333333333343},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AY$12))","v":83333.333333333343},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AZ$12))","v":83333.333333333343},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BA$12))","v":83333.333333333343},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BB$12))","v":83333.333333333343},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BC$12))","v":83333.333333333343},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BD$12))","v":83333.333333333343},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BE$12))","v":83333.333333333343},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BF$12))","v":83333.333333333343},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BG$12))","v":83333.333333333343},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BH$12))","v":83333.333333333343},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BI$12))","v":83333.333333333343},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BJ$12))","v":83333.333333333343},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BK$12))","v":83333.333333333343},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BL$12))","v":83333.333333333343},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BM$12))","v":83333.333333333343},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BN$12))","v":83333.333333333343},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BO$12))","v":83333.333333333343},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BP$12))","v":83333.333333333343},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BQ$12))","v":83333.333333333343},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BR$12))","v":83333.333333333343},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BS$12))","v":83333.333333333343},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BT$12))","v":83333.333333333343},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BU$12))","v":83333.333333333343},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BV$12))","v":83333.333333333343},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BW$12))","v":83333.333333333343},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BX$12))","v":83333.333333333343},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BY$12))","v":83333.333333333343},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BZ$12))","v":83333.333333333343},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CA$12))","v":83333.333333333343},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CB$12))","v":83333.333333333343},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CC$12))","v":83333.333333333343},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CD$12))","v":83333.333333333343},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CE$12))","v":83333.333333333343},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CF$12))","v":83333.333333333343},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CG$12))","v":83333.333333333343},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CH$12))","v":83333.333333333343},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L155)=0,$L155=0,$L155=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L155)))","v":"3*Линия производства респираторов серии FFP"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$CV155,$Z$2:$CV$2,Periods!$Q$18),SUM($Z155:$CV155))","v":7125000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AD$12))","v":125000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AE$12))","v":125000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AF$12))","v":125000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AG$12))","v":125000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AH$12))","v":125000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AI$12))","v":125000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AJ$12))","v":125000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AK$12))","v":125000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AL$12))","v":125000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AM$12))","v":125000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AN$12))","v":125000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AO$12))","v":125000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AP$12))","v":125000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AQ$12))","v":125000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AR$12))","v":125000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AS$12))","v":125000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AT$12))","v":125000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AU$12))","v":125000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AV$12))","v":125000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AW$12))","v":125000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AX$12))","v":125000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AY$12))","v":125000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,AZ$12))","v":125000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BA$12))","v":125000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BB$12))","v":125000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BC$12))","v":125000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BD$12))","v":125000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BE$12))","v":125000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BF$12))","v":125000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BG$12))","v":125000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BH$12))","v":125000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BI$12))","v":125000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BJ$12))","v":125000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BK$12))","v":125000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BL$12))","v":125000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BM$12))","v":125000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BN$12))","v":125000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BO$12))","v":125000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BP$12))","v":125000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BQ$12))","v":125000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BR$12))","v":125000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BS$12))","v":125000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BT$12))","v":125000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BU$12))","v":125000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BV$12))","v":125000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BW$12))","v":125000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BX$12))","v":125000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BY$12))","v":125000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,BZ$12))","v":125000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CA$12))","v":125000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CB$12))","v":125000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CC$12))","v":125000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CD$12))","v":125000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CE$12))","v":125000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CF$12))","v":125000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CG$12))","v":125000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CH$12))","v":125000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L156)=0,$L156=0,$L156=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L156)))","v":"7ед. Оборудования на участок литья"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B156=Lists!$CU$24,SUMIFS($Z156:$CV156,$Z$2:$CV$2,Periods!$Q$18),SUM($Z156:$CV156))","v":9763888.8888888992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AD$12))","v":171296.29629629632},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AE$12))","v":171296.29629629632},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AF$12))","v":171296.29629629632},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AG$12))","v":171296.29629629632},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AH$12))","v":171296.29629629632},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AI$12))","v":171296.29629629632},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AJ$12))","v":171296.29629629632},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AK$12))","v":171296.29629629632},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AL$12))","v":171296.29629629632},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AM$12))","v":171296.29629629632},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AN$12))","v":171296.29629629632},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AO$12))","v":171296.29629629632},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AP$12))","v":171296.29629629632},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AQ$12))","v":171296.29629629632},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AR$12))","v":171296.29629629632},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AS$12))","v":171296.29629629632},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AT$12))","v":171296.29629629632},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AU$12))","v":171296.29629629632},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AV$12))","v":171296.29629629632},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AW$12))","v":171296.29629629632},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AX$12))","v":171296.29629629632},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AY$12))","v":171296.29629629632},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AZ$12))","v":171296.29629629632},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BA$12))","v":171296.29629629632},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BB$12))","v":171296.29629629632},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BC$12))","v":171296.29629629632},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BD$12))","v":171296.29629629632},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BE$12))","v":171296.29629629632},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BF$12))","v":171296.29629629632},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BG$12))","v":171296.29629629632},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BH$12))","v":171296.29629629632},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BI$12))","v":171296.29629629632},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BJ$12))","v":171296.29629629632},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BK$12))","v":171296.29629629632},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BL$12))","v":171296.29629629632},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BM$12))","v":171296.29629629632},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BN$12))","v":171296.29629629632},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BO$12))","v":171296.29629629632},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BP$12))","v":171296.29629629632},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BQ$12))","v":171296.29629629632},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BR$12))","v":171296.29629629632},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BS$12))","v":171296.29629629632},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BT$12))","v":171296.29629629632},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BU$12))","v":171296.29629629632},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BV$12))","v":171296.29629629632},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BW$12))","v":171296.29629629632},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BX$12))","v":171296.29629629632},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BY$12))","v":171296.29629629632},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BZ$12))","v":171296.29629629632},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CA$12))","v":171296.29629629632},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CB$12))","v":171296.29629629632},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CC$12))","v":171296.29629629632},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CD$12))","v":171296.29629629632},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CE$12))","v":171296.29629629632},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CF$12))","v":171296.29629629632},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CG$12))","v":171296.29629629632},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CH$12))","v":171296.29629629632},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L157)=0,$L157=0,$L157=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L157)))","v":"Доставка, монтаж и ПНР"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$CV157,$Z$2:$CV$2,Periods!$Q$18),SUM($Z157:$CV157))","v":18472222.222222235},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AD$12))","v":324074.0740740741},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AE$12))","v":324074.0740740741},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AF$12))","v":324074.0740740741},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AG$12))","v":324074.0740740741},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AH$12))","v":324074.0740740741},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AI$12))","v":324074.0740740741},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AJ$12))","v":324074.0740740741},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AK$12))","v":324074.0740740741},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AL$12))","v":324074.0740740741},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AM$12))","v":324074.0740740741},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AN$12))","v":324074.0740740741},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AO$12))","v":324074.0740740741},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AP$12))","v":324074.0740740741},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AQ$12))","v":324074.0740740741},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AR$12))","v":324074.0740740741},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AS$12))","v":324074.0740740741},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AT$12))","v":324074.0740740741},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AU$12))","v":324074.0740740741},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AV$12))","v":324074.0740740741},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AW$12))","v":324074.0740740741},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AX$12))","v":324074.0740740741},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AY$12))","v":324074.0740740741},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,AZ$12))","v":324074.0740740741},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BA$12))","v":324074.0740740741},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BB$12))","v":324074.0740740741},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BC$12))","v":324074.0740740741},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BD$12))","v":324074.0740740741},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BE$12))","v":324074.0740740741},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BF$12))","v":324074.0740740741},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BG$12))","v":324074.0740740741},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BH$12))","v":324074.0740740741},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BI$12))","v":324074.0740740741},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BJ$12))","v":324074.0740740741},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BK$12))","v":324074.0740740741},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BL$12))","v":324074.0740740741},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BM$12))","v":324074.0740740741},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BN$12))","v":324074.0740740741},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BO$12))","v":324074.0740740741},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BP$12))","v":324074.0740740741},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BQ$12))","v":324074.0740740741},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BR$12))","v":324074.0740740741},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BS$12))","v":324074.0740740741},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BT$12))","v":324074.0740740741},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BU$12))","v":324074.0740740741},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BV$12))","v":324074.0740740741},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BW$12))","v":324074.0740740741},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BX$12))","v":324074.0740740741},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BY$12))","v":324074.0740740741},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,BZ$12))","v":324074.0740740741},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CA$12))","v":324074.0740740741},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CB$12))","v":324074.0740740741},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CC$12))","v":324074.0740740741},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CD$12))","v":324074.0740740741},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CE$12))","v":324074.0740740741},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CF$12))","v":324074.0740740741},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CG$12))","v":324074.0740740741},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CH$12))","v":324074.0740740741},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X159-SUM($X160:$X163))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B159=Lists!$CU$24,SUMIFS($Z159:$CV159,$Z$2:$CV$2,Periods!$Q$18),SUM($Z159:$CV159))","v":1583333.333333334},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AE$12))","v":728.30420116528671},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AF$12))","v":1820.7605029132169},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AG$12))","v":2913.2168046611469},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AH$12))","v":4005.6731064090768},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AI$12))","v":5098.1294081570077},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AJ$12))","v":6190.5857099049381},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AK$12))","v":7283.0420116528676},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AL$12))","v":8375.498313400798},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AM$12))","v":9467.9546151487302},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AN$12))","v":10560.410916896659},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AO$12))","v":11652.867218644587},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AP$12))","v":12745.323520392518},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AQ$12))","v":13837.77982214045},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AR$12))","v":14930.236123888379},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AS$12))","v":16022.692425636307},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AT$12))","v":17115.148727384239},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AU$12))","v":18207.60502913217},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AV$12))","v":19300.0613308801},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AW$12))","v":20392.517632628031},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AX$12))","v":21484.973934375961},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AY$12))","v":22577.430236123892},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AZ$12))","v":23669.886537871818},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BA$12))","v":24762.342839619752},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BB$12))","v":25854.799141367686},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BC$12))","v":26947.25544311561},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BD$12))","v":28039.711744863533},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BE$12))","v":29132.16804661147},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BF$12))","v":30224.624348359397},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BG$12))","v":31317.080650107331},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BH$12))","v":32409.536951855258},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BI$12))","v":33501.993253603192},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BJ$12))","v":34594.449555351122},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BK$12))","v":35686.905857099053},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BL$12))","v":36779.362158846976},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BM$12))","v":37871.818460594921},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BN$12))","v":38964.274762342844},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BO$12))","v":40056.731064090782},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BP$12))","v":41149.187365838698},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BQ$12))","v":42241.643667586635},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BR$12))","v":43334.099969334558},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BS$12))","v":43880.32812020852},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BT$12))","v":43880.32812020852},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BU$12))","v":43880.32812020852},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BV$12))","v":43880.32812020852},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BW$12))","v":43880.32812020852},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BX$12))","v":43880.32812020852},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BY$12))","v":43880.32812020852},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BZ$12))","v":43880.32812020852},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CA$12))","v":43880.32812020852},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CB$12))","v":43880.32812020852},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CC$12))","v":43880.32812020852},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CD$12))","v":43880.32812020852},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CE$12))","v":43880.32812020852},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CF$12))","v":43880.32812020852},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CG$12))","v":43880.32812020852},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CH$12))","v":43880.32812020852},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I159","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L160)=0,$L160=0,$L160=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L160)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B160=Lists!$CU$24,SUMIFS($Z160:$CV160,$Z$2:$CV$2,Periods!$Q$18),SUM($Z160:$CV160))","v":833333.33333333267},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AE$12))","v":383.31800061330881},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AF$12))","v":958.29500153327206},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AG$12))","v":1533.2720024532352},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AH$12))","v":2108.2490033731983},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AI$12))","v":2683.2260042931621},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AJ$12))","v":3258.2030052131254},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AK$12))","v":3833.1800061330882},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AL$12))","v":4408.1570070530515},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AM$12))","v":4983.1340079730153},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AN$12))","v":5558.1110088929781},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AO$12))","v":6133.088009812941},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AP$12))","v":6708.0650107329047},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AQ$12))","v":7283.0420116528685},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AR$12))","v":7858.0190125728313},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AS$12))","v":8432.9960134927933},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AT$12))","v":9007.973014412757},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AU$12))","v":9582.9500153327208},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AV$12))","v":10157.927016252685},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AW$12))","v":10732.904017172648},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AX$12))","v":11307.88101809261},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AY$12))","v":11882.858019012574},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AZ$12))","v":12457.835019932536},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BA$12))","v":13032.812020852502},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BB$12))","v":13607.789021772465},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BC$12))","v":14182.766022692425},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BD$12))","v":14757.743023612387},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BE$12))","v":15332.720024532353},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BF$12))","v":15907.697025452315},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BG$12))","v":16482.674026372279},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BH$12))","v":17057.651027292242},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BI$12))","v":17632.628028212206},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BJ$12))","v":18207.60502913217},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BK$12))","v":18782.582030052134},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BL$12))","v":19357.559030972094},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BM$12))","v":19932.536031892061},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BN$12))","v":20507.513032812021},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BO$12))","v":21082.490033731989},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BP$12))","v":21657.467034651945},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BQ$12))","v":22232.444035571913},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BR$12))","v":22807.421036491873},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BS$12))","v":23094.909536951855},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BT$12))","v":23094.909536951855},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BU$12))","v":23094.909536951855},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BV$12))","v":23094.909536951855},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BW$12))","v":23094.909536951855},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BX$12))","v":23094.909536951855},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BY$12))","v":23094.909536951855},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BZ$12))","v":23094.909536951855},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CA$12))","v":23094.909536951855},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CB$12))","v":23094.909536951855},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CC$12))","v":23094.909536951855},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CD$12))","v":23094.909536951855},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CE$12))","v":23094.909536951855},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CF$12))","v":23094.909536951855},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CG$12))","v":23094.909536951855},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CH$12))","v":23094.909536951855},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I159","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L161)=0,$L161=0,$L161=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L161)))","v":"Съемка видео-роликов"},null,{"$f":"L160+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$CV161,$Z$2:$CV$2,Periods!$Q$18),SUM($Z161:$CV161))","v":416666.66666666634},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AE$12))","v":191.65900030665441},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AF$12))","v":479.14750076663603},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AG$12))","v":766.63600122661762},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AH$12))","v":1054.1245016865992},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AI$12))","v":1341.613002146581},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AJ$12))","v":1629.1015026065627},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AK$12))","v":1916.5900030665441},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AL$12))","v":2204.0785035265258},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AM$12))","v":2491.5670039865076},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AN$12))","v":2779.0555044464891},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AO$12))","v":3066.5440049064705},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AP$12))","v":3354.0325053664524},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AQ$12))","v":3641.5210058264342},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AR$12))","v":3929.0095062864157},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AS$12))","v":4216.4980067463966},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AT$12))","v":4503.9865072063785},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AU$12))","v":4791.4750076663604},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AV$12))","v":5078.9635081263423},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AW$12))","v":5366.4520085863242},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AX$12))","v":5653.9405090463051},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AY$12))","v":5941.429009506287},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AZ$12))","v":6228.917509966268},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BA$12))","v":6516.4060104262508},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BB$12))","v":6803.8945108862326},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BC$12))","v":7091.3830113462127},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BD$12))","v":7378.8715118061937},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BE$12))","v":7666.3600122661765},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BF$12))","v":7953.8485127261574},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BG$12))","v":8241.3370131861393},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BH$12))","v":8528.8255136461212},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BI$12))","v":8816.3140141061031},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BJ$12))","v":9103.8025145660849},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BK$12))","v":9391.2910150260668},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BL$12))","v":9678.7795154860469},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BM$12))","v":9966.2680159460306},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BN$12))","v":10253.756516406011},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BO$12))","v":10541.245016865994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BP$12))","v":10828.733517325973},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BQ$12))","v":11116.222017785956},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BR$12))","v":11403.710518245936},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BS$12))","v":11547.454768475927},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BT$12))","v":11547.454768475927},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BU$12))","v":11547.454768475927},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BV$12))","v":11547.454768475927},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BW$12))","v":11547.454768475927},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BX$12))","v":11547.454768475927},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BY$12))","v":11547.454768475927},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BZ$12))","v":11547.454768475927},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CA$12))","v":11547.454768475927},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CB$12))","v":11547.454768475927},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CC$12))","v":11547.454768475927},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CD$12))","v":11547.454768475927},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CE$12))","v":11547.454768475927},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CF$12))","v":11547.454768475927},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CG$12))","v":11547.454768475927},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CH$12))","v":11547.454768475927},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I159","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L162)=0,$L162=0,$L162=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L162)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L161+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B162=Lists!$CU$24,SUMIFS($Z162:$CV162,$Z$2:$CV$2,Periods!$Q$18),SUM($Z162:$CV162))","v":333333.33333333355},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AE$12))","v":153.32720024532352},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AF$12))","v":383.31800061330875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AG$12))","v":613.3088009812941},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AH$12))","v":843.29960134927933},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AI$12))","v":1073.2904017172648},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AJ$12))","v":1303.28120208525},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AK$12))","v":1533.272002453235},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AL$12))","v":1763.2628028212205},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AM$12))","v":1993.2536031892059},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AN$12))","v":2223.2444035571912},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AO$12))","v":2453.2352039251764},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AP$12))","v":2683.2260042931621},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AQ$12))","v":2913.2168046611473},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AR$12))","v":3143.2076050291325},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AS$12))","v":3373.1984053971173},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AT$12))","v":3603.189205765103},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AU$12))","v":3833.1800061330882},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AV$12))","v":4063.170806501073},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AW$12))","v":4293.1616068690591},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AX$12))","v":4523.1524072370439},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AY$12))","v":4753.1432076050296},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AZ$12))","v":4983.1340079730144},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BA$12))","v":5213.1248083410001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BB$12))","v":5443.1156087089857},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BC$12))","v":5673.1064090769705},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BD$12))","v":5903.0972094449553},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BE$12))","v":6133.0880098129401},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BF$12))","v":6363.0788101809267},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BG$12))","v":6593.0696105489114},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BH$12))","v":6823.0604109168962},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BI$12))","v":7053.0512112848819},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BJ$12))","v":7283.0420116528685},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BK$12))","v":7513.0328120208533},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BL$12))","v":7743.023612388838},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BM$12))","v":7973.0144127568237},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BN$12))","v":8203.0052131248085},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BO$12))","v":8432.9960134927951},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BP$12))","v":8662.9868138607781},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BQ$12))","v":8892.9776142287647},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BR$12))","v":9122.9684145967494},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BS$12))","v":9237.9638147807418},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BT$12))","v":9237.9638147807418},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BU$12))","v":9237.9638147807418},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BV$12))","v":9237.9638147807418},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BW$12))","v":9237.9638147807418},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BX$12))","v":9237.9638147807418},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BY$12))","v":9237.9638147807418},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BZ$12))","v":9237.9638147807418},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CA$12))","v":9237.9638147807418},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CB$12))","v":9237.9638147807418},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CC$12))","v":9237.9638147807418},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CD$12))","v":9237.9638147807418},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CE$12))","v":9237.9638147807418},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CF$12))","v":9237.9638147807418},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CG$12))","v":9237.9638147807418},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CH$12))","v":9237.9638147807418},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B166=Lists!$CU$24,SUMIFS($Z166:$CV166,$Z$2:$CV$2,Periods!$Q$18),SUM($Z166:$CV166))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,{"$f":"H166","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L167)=0,$L167=0,$L167=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L167)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$CV167,$Z$2:$CV$2,Periods!$Q$18),SUM($Z167:$CV167))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,{"$f":"H166","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L168)=0,$L168=0,$L168=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L168)))","v":"транспортный налог"},null,null,{"$f":"L167+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B168=Lists!$CU$24,SUMIFS($Z168:$CV168,$Z$2:$CV$2,Periods!$Q$18),SUM($Z168:$CV168))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z168:$CV168,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,{"$f":"H166","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L169)=0,$L169=0,$L169=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L169)))","v":"налог на имущество организаций"},null,null,{"$f":"L168+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B169=Lists!$CU$24,SUMIFS($Z169:$CV169,$Z$2:$CV$2,Periods!$Q$18),SUM($Z169:$CV169))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X172-(X144-X146-X166))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B172=Lists!$CU$24,SUMIFS($Z172:$CV172,$Z$2:$CV$2,Periods!$Q$18),SUM($Z172:$CV172))","v":428060264.36042178},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AA$12))","v":-4347824.1540492848},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AB$12))","v":-1754074.1540492848},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AC$12))","v":-1758240.8207159515},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AD$12))","v":-2795972.3021974331},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AE$12))","v":-2659504.0238225483},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AF$12))","v":-2378189.9846345186},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AG$12))","v":-2121619.641412091},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AH$12))","v":-1987057.3892069599},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AI$12))","v":-2254672.0171648674},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AJ$12))","v":-1753742.1734418012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AK$12))","v":-720418.58817844652},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AL$12))","v":410188.59456920996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AM$12))","v":1323434.9763064347},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AN$12))","v":1755442.6192014366},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AO$12))","v":863464.0464301277},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AP$12))","v":2890213.7734352462},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AQ$12))","v":4402306.8674240336},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AR$12))","v":4707685.340320345},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AS$12))","v":3722262.495089218},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AT$12))","v":2709022.9183843136},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AU$12))","v":40125.378397064283},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AV$12))","v":1863560.1999325156},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AW$12))","v":5324980.7992883548},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AX$12))","v":7066510.1007208377},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AY$12))","v":8210986.7755289152},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AZ$12))","v":7726639.4516948238},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BA$12))","v":5019102.7935361192},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BB$12))","v":9058927.9412247464},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BC$12))","v":11345172.078286432},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BD$12))","v":11298945.397505619},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BE$12))","v":8974373.9499586374},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BF$12))","v":6764716.8605936095},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BG$12))","v":1864533.3655174114},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BH$12))","v":4728757.506559886},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BI$12))","v":10553251.516407318},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BJ$12))","v":13211776.620124944},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BK$12))","v":14630062.520841815},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BL$12))","v":13455386.937949046},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BM$12))","v":9007451.5892543271},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BN$12))","v":15069561.058805063},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BO$12))","v":18058282.620112568},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BP$12))","v":17653956.342412591},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BQ$12))","v":14054567.384533212},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BR$12))","v":10649768.516935296},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BS$12))","v":3409180.2988912016},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BT$12))","v":6892809.8008952737},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BU$12))","v":14008429.036605194},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BV$12))","v":17482901.98779352},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BW$12))","v":18319886.528057352},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BX$12))","v":16019901.080817297},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BY$12))","v":10214764.256505802},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BZ$12))","v":17072087.227864966},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CA$12))","v":19808692.951990247},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CB$12))","v":18395130.61385265},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CC$12))","v":14053407.789143518},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CD$12))","v":10073022.169436611},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CE$12))","v":2687662.3114366606},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CF$12))","v":6100774.0535134524},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CG$12))","v":13108384.51011996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CH$12))","v":16529125.655089885},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B174=Lists!$CU$24,SUMIFS($Z174:$CV174,$Z$2:$CV$2,Periods!$Q$18),SUM($Z174:$CV174))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B176=Lists!$CU$24,SUMIFS($Z176:$CV176,$Z$2:$CV$2,Periods!$Q$18),SUM($Z176:$CV176))","v":47503981.091385745},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AA$12))","v":1333333.3333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AB$12))","v":1333333.3333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AC$12))","v":1333333.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AD$12))","v":1333333.3333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AE$12))","v":1333333.3333333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AF$12))","v":1333333.3333333333},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AG$12))","v":1333333.3333333333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AH$12))","v":1338033.9456492092},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AI$12))","v":1338033.9456492092},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AJ$12))","v":1333333.3333333333},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AK$12))","v":1333333.3333333333},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AL$12))","v":1333333.3333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AM$12))","v":1305555.5555555557},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AN$12))","v":1277777.7777777778},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AO$12))","v":1250000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AP$12))","v":1222222.2222222222},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AQ$12))","v":1194444.4444444443},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AR$12))","v":1166666.6666666667},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AS$12))","v":1138888.888888889},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AT$12))","v":1111111.111111111},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AU$12))","v":1083333.3333333333},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AV$12))","v":1105771.7754546236},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AW$12))","v":1077993.9976768459},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AX$12))","v":1031764.2379570662},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AY$12))","v":972222.22222222236},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AZ$12))","v":944444.44444444473},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BA$12))","v":931191.5944993929},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BB$12))","v":903413.81672161527},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BC$12))","v":861111.11111111136},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BD$12))","v":833333.33333333349},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BE$12))","v":805555.55555555562},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BF$12))","v":777777.77777777775},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BG$12))","v":750000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BH$12))","v":722222.22222222225},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BI$12))","v":694444.44444444438},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BJ$12))","v":666666.66666666651},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BK$12))","v":638888.88888888876},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BL$12))","v":611111.11111111101},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BM$12))","v":583333.33333333314},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BN$12))","v":555555.55555555527},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BO$12))","v":527777.77777777752},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BP$12))","v":499999.99999999971},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BQ$12))","v":472222.22222222196},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BR$12))","v":444444.44444444421},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BS$12))","v":416666.66666666651},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BT$12))","v":388888.88888888876},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BU$12))","v":361111.11111111112},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BV$12))","v":333333.33333333331},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BW$12))","v":305555.55555555562},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BX$12))","v":277777.77777777787},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BY$12))","v":250000.00000000017},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BZ$12))","v":222222.22222222248},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CA$12))","v":194444.44444444455},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CB$12))","v":166666.66666666686},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CC$12))","v":138888.88888888917},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CD$12))","v":111111.11111111124},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CE$12))","v":83333.333333333328},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CF$12))","v":55555.55555555562},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CG$12))","v":27777.777777777912},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":177}]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X178-($X172+$X174-$X176))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B178=Lists!$CU$24,SUMIFS($Z178:$CV178,$Z$2:$CV$2,Periods!$Q$18),SUM($Z178:$CV178))","v":380556283.26903629},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AA$12))","v":-5681157.4873826178},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AB$12))","v":-3087407.4873826178},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AC$12))","v":-3091574.1540492848},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AD$12))","v":-4129305.6355307661},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AE$12))","v":-3992837.3571558814},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AF$12))","v":-3711523.3179678516},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AG$12))","v":-3454952.974745424},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AH$12))","v":-3325091.3348561693},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AI$12))","v":-3592705.9628140768},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AJ$12))","v":-3087075.5067751352},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AK$12))","v":-2053751.9215117805},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AL$12))","v":-923144.73876412399},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AM$12))","v":17879.420750878751},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AN$12))","v":477664.84142366052},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AO$12))","v":-386535.95356987044},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AP$12))","v":1667991.5512130223},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AQ$12))","v":3207862.4229795896},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AR$12))","v":3541018.6736536771},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AS$12))","v":2583373.60620033},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AT$12))","v":1597911.8072732016},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AU$12))","v":-1043207.9549362678},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AV$12))","v":757788.42447789386},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AW$12))","v":4246986.8016115092},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AX$12))","v":6034745.8627637699},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AY$12))","v":7238764.5533066913},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,AZ$12))","v":6782195.007250376},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BA$12))","v":4087911.1990367249},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BB$12))","v":8155514.1245031282},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BC$12))","v":10484060.96717532},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BD$12))","v":10465612.064172283},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BE$12))","v":8168818.3944030851},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BF$12))","v":5986939.0828158334},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BG$12))","v":1114533.3655174114},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BH$12))","v":4006535.2843376622},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BI$12))","v":9858807.0719628707},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BJ$12))","v":12545109.953458279},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BK$12))","v":13991173.631952927},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BL$12))","v":12844275.826837935},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BM$12))","v":8424118.2559209913},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BN$12))","v":14514005.503249511},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BO$12))","v":17530504.842334792},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BP$12))","v":17153956.342412591},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BQ$12))","v":13582345.162310988},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BR$12))","v":10205324.072490849},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BS$12))","v":2992513.6322245374},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BT$12))","v":6503920.9120063856},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BU$12))","v":13647317.92549409},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BV$12))","v":17149568.654460192},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BW$12))","v":18014330.972501799},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BX$12))","v":15742123.303039521},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BY$12))","v":9964764.2565058023},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,BZ$12))","v":16849865.005642742},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CA$12))","v":19614248.507545799},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CB$12))","v":18228463.947185978},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CC$12))","v":13914518.900254622},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CD$12))","v":9961911.0583254993},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CE$12))","v":2604328.9781033248},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CF$12))","v":6045218.4979579002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CG$12))","v":13080606.732342184},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CH$12))","v":16529125.655089885},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":180},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,{"$f":"X180-Repd!X180","v":0},null,null,null,{"$f":"IF($B180=Lists!$CU$24,SUMIFS($Z180:$CV180,$Z$2:$CV$2,Periods!$Q$18),SUM($Z180:$CV180))","v":45666753.99228435},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CE$12))","v":41388159.886037558},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CF$12))","v":725426.21975494176},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CG$12))","v":1569672.8078810647},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CH$12))","v":1983495.0786107853},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":181}]
[{"$f":"ROW()","v":182},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X182-($X178-$X180))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X182-Calc!X840","v":0},null,null,null,{"$f":"IF($B182=Lists!$CU$24,SUMIFS($Z182:$CV182,$Z$2:$CV$2,Periods!$Q$18),SUM($Z182:$CV182))","v":334889529.27675188},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AA$12))","v":-5681157.4873826178},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AB$12))","v":-3087407.4873826178},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AC$12))","v":-3091574.1540492848},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AD$12))","v":-4129305.6355307661},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AE$12))","v":-3992837.3571558814},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AF$12))","v":-3711523.3179678516},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AG$12))","v":-3454952.974745424},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AH$12))","v":-3325091.3348561693},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AI$12))","v":-3592705.9628140768},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AJ$12))","v":-3087075.5067751352},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AK$12))","v":-2053751.9215117805},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AL$12))","v":-923144.73876412399},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AM$12))","v":17879.420750878751},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AN$12))","v":477664.84142366052},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AO$12))","v":-386535.95356987044},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AP$12))","v":1667991.5512130223},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AQ$12))","v":3207862.4229795896},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AR$12))","v":3541018.6736536771},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AS$12))","v":2583373.60620033},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AT$12))","v":1597911.8072732016},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AU$12))","v":-1043207.9549362678},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AV$12))","v":757788.42447789386},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AW$12))","v":4246986.8016115092},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AX$12))","v":6034745.8627637699},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AY$12))","v":7238764.5533066913},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AZ$12))","v":6782195.007250376},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BA$12))","v":4087911.1990367249},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BB$12))","v":8155514.1245031282},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BC$12))","v":10484060.96717532},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BD$12))","v":10465612.064172283},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BE$12))","v":8168818.3944030851},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BF$12))","v":5986939.0828158334},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BG$12))","v":1114533.3655174114},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BH$12))","v":4006535.2843376622},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BI$12))","v":9858807.0719628707},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BJ$12))","v":12545109.953458279},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BK$12))","v":13991173.631952927},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BL$12))","v":12844275.826837935},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BM$12))","v":8424118.2559209913},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BN$12))","v":14514005.503249511},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BO$12))","v":17530504.842334792},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BP$12))","v":17153956.342412591},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BQ$12))","v":13582345.162310988},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BR$12))","v":10205324.072490849},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BS$12))","v":2992513.6322245374},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BT$12))","v":6503920.9120063856},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BU$12))","v":13647317.92549409},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BV$12))","v":17149568.654460192},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BW$12))","v":18014330.972501799},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BX$12))","v":15742123.303039521},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BY$12))","v":9964764.2565058023},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BZ$12))","v":16849865.005642742},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CA$12))","v":19614248.507545799},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CB$12))","v":18228463.947185978},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CC$12))","v":13914518.900254622},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CD$12))","v":9961911.0583254993},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CE$12))","v":-38783830.907934234},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CF$12))","v":5319792.2782029584},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CG$12))","v":11510933.924461126},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CH$12))","v":14545630.576479107},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":183}]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":186}]

{"sheet":"CFd","index":19,"n_rows":140,"n_cols":99,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I44\")","v":"CFd"},null,null,{"$f":"INDIRECT(\"START!K44\")","v":"Детализированный отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99190)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99190)","v":0},{"$f":"SUM(T$15:T$99190)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X23))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":3497237725.8357115},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AE$12))","v":1052882.8009958507},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AF$12))","v":2714463.4713174272},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AG$12))","v":3835254.6154755186},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AH$12))","v":4760776.128585062},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AI$12))","v":3915155.753297925},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AJ$12))","v":6803338.8440165967},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AK$12))","v":12806284.882854771},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AL$12))","v":18255625.898111202},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AM$12))","v":22111347.710033629},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AN$12))","v":24173318.627437554},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AO$12))","v":20518466.739469543},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AP$12))","v":31472981.886895016},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AQ$12))","v":39052189.769861571},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AR$12))","v":39501803.796817221},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AS$12))","v":34321231.896828808},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AT$12))","v":30551096.574828677},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AU$12))","v":19500699.941380002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AV$12))","v":27608218.841511559},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AW$12))","v":43756422.314848505},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AX$12))","v":53783935.762001291},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AY$12))","v":57202781.319140755},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AZ$12))","v":55687039.417827122},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BA$12))","v":44813238.821446672},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BB$12))","v":65618171.104126588},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BC$12))","v":78160879.866484791},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BD$12))","v":76246466.423809066},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BE$12))","v":64146301.045936063},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BF$12))","v":55459822.779298894},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BG$12))","v":34478636.812190637},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BH$12))","v":47655985.301845863},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BI$12))","v":73893550.243311569},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BJ$12))","v":89020309.622830063},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BK$12))","v":92959113.889942124},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BL$12))","v":88961600.97484985},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BM$12))","v":70464634.435524642},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BN$12))","v":101667825.99063541},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BO$12))","v":119449515.18258901},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BP$12))","v":115038027.40595929},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BQ$12))","v":95642101.24598892},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BR$12))","v":81763003.220349699},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BS$12))","v":49676177.586817518},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BT$12))","v":66346433.189954527},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BU$12))","v":99519649.784931779},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BV$12))","v":116106258.08242042},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BW$12))","v":117517196.82000776},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BX$12))","v":109123111.33286434},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BY$12))","v":83940854.871434107},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BZ$12))","v":117679076.12814668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CA$12))","v":134490372.71788192},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CB$12))","v":126084724.42301428},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CC$12))","v":102102980.63764398},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CD$12))","v":85085817.198036641},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CE$12))","v":51051490.318821989},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CF$12))","v":68162136.796018854},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CG$12))","v":102243205.19402829},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CH$12))","v":119283739.393033},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":833263944.67214966},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AE$12))","v":235369.1618257261},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AF$12))","v":606811.12033195014},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AG$12))","v":866091.2671867219},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AH$12))","v":1075095.9306224061},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AI$12))","v":884134.83525311179},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AJ$12))","v":1536918.5965145226},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AK$12))","v":2893023.2404979244},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AL$12))","v":4124064.9006473026},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AM$12))","v":5045478.6805961821},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AN$12))","v":5515989.5893025696},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AO$12))","v":4682007.0784531105},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AP$12))","v":7184290.6109875478},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AQ$12))","v":8914385.0846539363},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AR$12))","v":9017017.8076680489},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AS$12))","v":7912719.0316713927},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AT$12))","v":7043518.8350105202},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AU$12))","v":4495863.0861769281},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AV$12))","v":6367363.4594303966},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AW$12))","v":10091670.388531195},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AX$12))","v":12404344.852569593},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AY$12))","v":13323360.333854355},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AZ$12))","v":12970321.98399416},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BA$12))","v":10437655.561084058},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BB$12))","v":15288985.32400224},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BC$12))","v":18211427.186739087},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BD$12))","v":17765370.270847674},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BE$12))","v":15092460.960374957},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BF$12))","v":13048690.205324184},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BG$12))","v":8112197.7662015418},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BH$12))","v":11216654.748798257},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BI$12))","v":17392116.352069199},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BJ$12))","v":20952459.011097863},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BK$12))","v":22091760.882367983},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BL$12))","v":21141750.756960027},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BM$12))","v":16745941.19363171},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BN$12))","v":24170125.010135494},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BO$12))","v":28397476.647422209},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BP$12))","v":27348706.203057189},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BQ$12))","v":22955963.598947622},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BR$12))","v":19624710.260594591},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BS$12))","v":11923248.334798226},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BT$12))","v":15930175.007637715},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BU$12))","v":23895262.511456568},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BV$12))","v":27877806.263365995},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BW$12))","v":28493393.740446858},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BX$12))","v":26458151.33041494},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BY$12))","v":20352424.100319188},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BZ$12))","v":28551425.092260402},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CA$12))","v":32630200.10544046},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CB$12))","v":30590812.598850425},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CC$12))","v":25012839.062533211},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CD$12))","v":20844032.552111011},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CE$12))","v":12506419.531266605},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CF$12))","v":16709050.029602986},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CG$12))","v":25063575.044404477},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CH$12))","v":29240837.551805221},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":223727695.36390379},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AE$12))","v":63702.433195020749},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AF$12))","v":164232.83558091288},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AG$12))","v":234273.73408132789},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AH$12))","v":290808.54143775936},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AI$12))","v":239154.43687468881},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AJ$12))","v":415494.40302074689},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AK$12))","v":782107.11156846478},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AL$12))","v":1114909.9814390044},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AM$12))","v":1363238.8287526309},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AN$12))","v":1490366.2592117053},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AO$12))","v":1265032.3685616597},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AP$12))","v":1940035.1826585066},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AQ$12))","v":2407227.328686473},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AR$12))","v":2434942.1170101659},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AS$12))","v":2135543.7807416045},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AT$12))","v":1900957.5320995341},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AU$12))","v":1213377.1481486391},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AV$12))","v":1717513.9310195728},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AW$12))","v":2722097.5510498891},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AX$12))","v":3345911.5731654889},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AY$12))","v":3591808.4074001946},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AZ$12))","v":3496633.7606603284},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BA$12))","v":2813859.1210047612},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BB$12))","v":4119435.2206732808},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BC$12))","v":4906852.4157717954},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BD$12))","v":4786667.6859936016},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BE$12))","v":4064241.996705411},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BF$12))","v":3513875.8929848876},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BG$12))","v":2184530.0732291592},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BH$12))","v":3018868.4507182278},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BI$12))","v":4680942.0921248924},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BJ$12))","v":5639178.4262011843},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BK$12))","v":5942557.028946273},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BL$12))","v":5687009.7514624316},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BM$12))","v":4504562.1793761831},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BN$12))","v":6498078.5093221478},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BO$12))","v":7634591.5730353678},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BP$12))","v":7352632.2251675846},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BQ$12))","v":6168299.5870053042},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BR$12))","v":5273187.1469370062},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BS$12))","v":3203793.5354919792},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BT$12))","v":4278141.9268796248},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BU$12))","v":6417212.8903194368},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BV$12))","v":7486748.3720393442},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BW$12))","v":7636483.3394801319},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BX$12))","v":7091020.2438029787},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BY$12))","v":5454630.9567715218},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BZ$12))","v":7636483.3394801319},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CA$12))","v":8727409.5308344346},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CB$12))","v":8181946.4351572851},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CC$12))","v":6676468.2910883427},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CD$12))","v":5563723.5759069528},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CE$12))","v":3338234.1455441713},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CF$12))","v":4450978.8607255621},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CG$12))","v":6676468.2910883427},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CH$12))","v":7789213.0062697334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":811313538.82667828},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AE$12))","v":232118.4398340249},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AF$12))","v":598430.35269709548},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AG$12))","v":853207.75807468884},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AH$12))","v":1059103.3802489624},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AI$12))","v":870982.9197012448},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AJ$12))","v":1512427.3214937756},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AK$12))","v":2846922.0169294607},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AL$12))","v":4058346.6460082987},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AM$12))","v":4959752.3038964318},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AN$12))","v":5422268.8877915349},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AO$12))","v":4602456.3503800826},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AP$12))","v":7054673.3914854769},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AQ$12))","v":8753553.9224962648},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AR$12))","v":8854334.9709460568},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AS$12))","v":7761677.8060589666},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AT$12))","v":6909069.2591812778},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AU$12))","v":4410044.2079880489},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AV$12))","v":6239183.842165323},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AW$12))","v":9888517.7875827756},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AX$12))","v":12154636.44723716},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AY$12))","v":13041321.903666284},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AZ$12))","v":12695756.922347941},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BA$12))","v":10216703.795498934},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BB$12))","v":14949532.825413723},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BC$12))","v":17807089.401700046},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BD$12))","v":17370936.029530026},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BE$12))","v":14741834.950266484},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BF$12))","v":12745544.80075123},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BG$12))","v":7923736.2857682342},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BH$12))","v":10944571.555375027},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BI$12))","v":16970234.546536561},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BJ$12))","v":20444213.720012344},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BK$12))","v":21533323.858142376},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BL$12))","v":20607328.152872406},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BM$12))","v":16322636.160691015},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BN$12))","v":23534574.486210972},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BO$12))","v":27650768.421716496},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BP$12))","v":26629575.269778106},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BQ$12))","v":22329092.873795319},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BR$12))","v":19088807.84469571},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BS$12))","v":11597653.84177731},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BT$12))","v":15479095.33543719},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BU$12))","v":23218643.003155779},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BV$12))","v":27088416.837015081},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BW$12))","v":27657954.204080764},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BX$12))","v":25682386.046646424},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BY$12))","v":19755681.574343402},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BZ$12))","v":27685723.234406147},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CA$12))","v":31640826.553607024},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CB$12))","v":29663274.894006584},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CC$12))","v":24229510.380022421},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CD$12))","v":20191258.650018685},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CE$12))","v":12114755.190011211},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CF$12))","v":16169192.297690313},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CG$12))","v":24253788.446535472},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CH$12))","v":28296086.520958051},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$CV20,$Z$2:$CV$2,Periods!$Q$18),SUM($Z20:$CV20))","v":1120166808.3954897},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AE$12))","v":357739.23585062241},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AF$12))","v":922296.46742738585},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AG$12))","v":1290595.5616929461},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AH$12))","v":1602041.3656431532},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AI$12))","v":1317482.9692282155},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AJ$12))","v":2290271.6524481326},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AK$12))","v":4311099.5810788376},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AL$12))","v":6145562.2674024897},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AM$12))","v":7371365.0633029034},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AN$12))","v":8058774.1069045635},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AO$12))","v":6840338.7644813275},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AP$12))","v":10496366.346473029},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AQ$12))","v":13024062.731950207},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AR$12))","v":13174010.822614105},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AS$12))","v":11334181.573045643},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AT$12))","v":10089138.900248963},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AU$12))","v":6439875.8937759334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AV$12))","v":9120812.4633360989},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AW$12))","v":14455627.300381742},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AX$12))","v":17768375.223385893},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AY$12))","v":18710996.273327801},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AZ$12))","v":18215197.984979253},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BA$12))","v":14658384.17726141},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BB$12))","v":21471935.222688798},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BC$12))","v":25576228.675717838},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BD$12))","v":24949783.88551867},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BE$12))","v":20780775.993360996},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BF$12))","v":17966712.57759336},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BG$12))","v":11169667.096431535},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BH$12))","v":15444518.04687137},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BI$12))","v":23947679.668182574},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BJ$12))","v":28850012.64373444},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BK$12))","v":29822938.991999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BL$12))","v":28540465.667999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BM$12))","v":22606309.439999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BN$12))","v":32629335.888846464},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BO$12))","v":38336202.379419088},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BP$12))","v":36920376.723360993},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BQ$12))","v":30383226.233626559},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BR$12))","v":25974166.104896266},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BS$12))","v":15780942.936000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BT$12))","v":21084730.919999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BU$12))","v":31627096.379999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BV$12))","v":36898279.109999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BW$12))","v":36974358.035999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BX$12))","v":34333332.462000005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BY$12))","v":26410255.739999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BZ$12))","v":37050436.962000005},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CA$12))","v":42343356.527999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CB$12))","v":39696896.74499999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CC$12))","v":31822727.904000003},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CD$12))","v":26518939.919999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CE$12))","v":15911363.952000001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CF$12))","v":21258625.607999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CG$12))","v":31887938.412},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CH$12))","v":37202594.814000003},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$CV21,$Z$2:$CV$2,Periods!$Q$18),SUM($Z21:$CV21))","v":424700742.11358923},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AE$12))","v":136735.02074688798},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AF$12))","v":352519.97536307061},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AG$12))","v":493000.28215767647},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AH$12))","v":611970.83635892125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AI$12))","v":503271.12136929465},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AJ$12))","v":874356.90871369303},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AK$12))","v":1645848.2987551868},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AL$12))","v":2346191.0383817432},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AM$12))","v":2812518.2147302912},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AN$12))","v":3074796.6990404567},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AO$12))","v":2609907.012448133},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AP$12))","v":4002515.3137966809},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AQ$12))","v":4966386.3485477185},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AR$12))","v":5023565.1387448134},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AS$12))","v":4319482.3506224062},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AT$12))","v":3844993.7590767634},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AU$12))","v":2454251.3355809129},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AV$12))","v":3473949.4356846479},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AW$12))","v":5505882.1244813278},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AX$12))","v":6767646.7780082999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AY$12))","v":7122561.6239626557},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AZ$12))","v":6933830.1523599587},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BA$12))","v":5579886.9865145236},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BB$12))","v":8168846.4102697112},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BC$12))","v":9730295.925311204},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BD$12))","v":9491969.4203838184},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BE$12))","v":7901370.746887967},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BF$12))","v":6831393.4582468886},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BG$12))","v":4246986.7764522824},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BH$12))","v":5869040.0041493783},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BI$12))","v":9100309.2199170124},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BJ$12))","v":10963234.83921162},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BK$12))","v":11326508.81794606},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BL$12))","v":10839435.916882781},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BM$12))","v":8585691.8153526969},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BN$12))","v":12385332.303423235},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BO$12))","v":14551525.269709544},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BP$12))","v":14014110.984180499},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BQ$12))","v":11526248.968879668},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BR$12))","v":9853618.0121887978},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BS$12))","v":5986693.96875},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BT$12))","v":7994250},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BU$12))","v":11991375},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BV$12))","v":13989937.5},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BW$12))","v":13989937.5},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BX$12))","v":12990656.25},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BY$12))","v":9992812.5000000019},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BZ$12))","v":13989937.5},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CA$12))","v":15988500},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CB$12))","v":14989218.75},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CC$12))","v":11991375},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CD$12))","v":9992812.5000000019},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CE$12))","v":5995687.5},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CF$12))","v":7994250},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CG$12))","v":11991375},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CH$12))","v":13989937.5},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H19","v":"Поступление ДС"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":84064996.463900417},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AE$12))","v":27218.509543568463},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AF$12))","v":70172.719917012437},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AG$12))","v":98086.012282157695},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AH$12))","v":121756.07427385892},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AI$12))","v":100129.4708713693},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AJ$12))","v":173869.96182572615},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AK$12))","v":327284.63402489625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AL$12))","v":466551.06423236517},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AM$12))","v":558994.61875518668},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AN$12))","v":611123.08518672211},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AO$12))","v":518725.16514522821},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AP$12))","v":795101.04149377602},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AQ$12))","v":986574.35352697084},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AR$12))","v":997932.93983402487},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AS$12))","v":857627.35468879656},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AT$12))","v":763418.28921161813},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AU$12))","v":487288.26970954356},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AV$12))","v":689395.70987551869},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AW$12))","v":1092627.1628215765},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AX$12))","v":1343020.8876348548},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AY$12))","v":1412732.7769294602},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AZ$12))","v":1375298.6134854772},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BA$12))","v":1106749.1800829873},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BB$12))","v":1619436.1010788383},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BC$12))","v":1928986.2612448132},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BD$12))","v":1881739.1315352698},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BE$12))","v":1565616.398340249},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BF$12))","v":1353605.8443983402},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BG$12))","v":841518.81410788372},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BH$12))","v":1162332.4959336098},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BI$12))","v":1802268.3644813278},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BJ$12))","v":2171210.9825726137},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BK$12))","v":2242024.3105394193},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BL$12))","v":2145610.728672199},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BM$12))","v":1699493.6464730292},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BN$12))","v":2450379.7926970953},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BO$12))","v":2878950.891286307},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BP$12))","v":2772626.0004149377},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BQ$12))","v":2279269.9837344401},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BR$12))","v":1948513.8510373444},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BS$12))","v":1183844.97},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BT$12))","v":1580040},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BU$12))","v":2370060},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BV$12))","v":2765070},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BW$12))","v":2765070},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BX$12))","v":2567565},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BY$12))","v":1975049.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BZ$12))","v":2765070},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CA$12))","v":3160080},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CB$12))","v":2962575},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CC$12))","v":2370060},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CD$12))","v":1975049.9999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CE$12))","v":1185030},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CF$12))","v":1580040},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CG$12))","v":2370060},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CH$12))","v":2765070},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$751","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":1672884727.039789},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AA$12))","v":14497.879672791934},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AB$12))","v":83053.25450800237},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AC$12))","v":319608.58885880257},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AD$12))","v":761443.92735862476},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AE$12))","v":1277252.601429757},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AF$12))","v":1729975.46408391},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AG$12))","v":2065828.9655388496},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AH$12))","v":2834055.1518797716},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AI$12))","v":4313999.3841564897},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AJ$12))","v":6424596.6563827042},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AK$12))","v":8353823.4856907157},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AL$12))","v":9726000.3954903726},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AM$12))","v":10504407.154433023},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AN$12))","v":12343295.39725183},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AO$12))","v":14591662.324453549},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AP$12))","v":16552787.230146527},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AQ$12))","v":16245756.266433844},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AR$12))","v":14600828.410514846},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AS$12))","v":12552824.648913868},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AT$12))","v":12896566.653857619},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AU$12))","v":15834565.854516769},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AV$12))","v":20622327.455168307},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AW$12))","v":23937795.872029185},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AX$12))","v":25030252.561676182},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AY$12))","v":24761251.767154142},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AZ$12))","v":27181537.207182489},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BA$12))","v":30732734.035365183},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BB$12))","v":33755976.724584654},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BC$12))","v":32137558.063957464},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BD$12))","v":28022898.688725002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BE$12))","v":23371476.108845688},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BF$12))","v":23255624.86496038},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BG$12))","v":27780033.868160851},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BH$12))","v":35529951.106286429},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BI$12))","v":40579582.313167356},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BJ$12))","v":41727547.033139139},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BK$12))","v":40578890.570519641},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BL$12))","v":43781297.932160415},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BM$12))","v":48785670.577520281},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BN$12))","v":52993123.556638293},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BO$12))","v":49895478.210450336},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BP$12))","v":42958048.801003642},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BQ$12))","v":35149511.165074237},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BR$12))","v":33883133.356908418},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BS$12))","v":38994785.954256669},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BT$12))","v":48478200.676863246},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BU$12))","v":53919327.41599156},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BV$12))","v":53880185.476896331},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BW$12))","v":50814642.457843348},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BX$12))","v":53068599.592066057},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BY$12))","v":57460943.831162781},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BZ$12))","v":61012348.563924819},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CA$12))","v":56142363.043534301},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CB$12))","v":47215470.351725169},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CC$12))","v":37877411.56031923},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CD$12))","v":36067108.174483068},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CE$12))","v":39474790.920786604},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CF$12))","v":43701546.093609467},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CG$12))","v":30747138.224318475},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CH$12))","v":13551333.165757915},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$80","v":"ФОТ производственного персонала"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$CV27,$Z$2:$CV$2,Periods!$Q$18),SUM($Z27:$CV27))","v":77095945.372079492},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AE$12))","v":9606.6232004026206},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AF$12))","v":34373.698638940623},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AG$12))","v":59350.918959987452},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AH$12))","v":77513.440948248652},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AI$12))","v":85859.194853598412},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AJ$12))","v":104171.8203293659},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AK$12))","v":176521.70130739815},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AL$12))","v":279612.77652671881},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AM$12))","v":366929.77645097836},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AN$12))","v":424085.88221664878},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AO$12))","v":442978.80777511559},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AP$12))","v":509366.87843637291},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AQ$12))","v":645080.54500938579},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AR$12))","v":718518.6762718386},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AS$12))","v":722631.21162253595},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AT$12))","v":722631.21162253595},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AU$12))","v":722631.21162253595},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AV$12))","v":722631.21162253595},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AW$12))","v":756118.99947821442},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AX$12))","v":880082.56504923478},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AY$12))","v":1010532.186373355},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AZ$12))","v":1050506.0299821333},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BA$12))","v":1050506.0299821333},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BB$12))","v":1126752.4353840626},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BC$12))","v":1317973.5790904877},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BD$12))","v":1432948.3173949837},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BE$12))","v":1432948.3173949837},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BF$12))","v":1432948.3173949837},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BG$12))","v":1432948.3173949837},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BH$12))","v":1432948.3173949837},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BI$12))","v":1432948.3173949837},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BJ$12))","v":1521297.326828965},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BK$12))","v":1659968.9638282196},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BL$12))","v":1710291.5913934927},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BM$12))","v":1710291.5913934927},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BN$12))","v":1788825.3889574795},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BO$12))","v":2030659.6227259471},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BP$12))","v":2193960.0589304278},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BQ$12))","v":2193960.0589304278},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BR$12))","v":2193960.0589304278},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BS$12))","v":2193960.0589304278},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BT$12))","v":2193960.0589304278},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BU$12))","v":2193960.0589304278},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BV$12))","v":2193960.0589304278},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BW$12))","v":2226869.4598143841},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BX$12))","v":2259778.8606983405},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BY$12))","v":2259778.8606983405},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BZ$12))","v":2259778.8606983405},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CA$12))","v":2367631.942686216},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CB$12))","v":2475485.024674091},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CC$12))","v":2475485.024674091},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CD$12))","v":2475485.024674091},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CE$12))","v":2475485.024674091},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CF$12))","v":2475485.024674091},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CG$12))","v":2475485.024674091},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CH$12))","v":2475485.024674091},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":5765223.4173404258},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AF$12))","v":1460.2067264611983},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AG$12))","v":3764.5954666577768},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AH$12))","v":5256.7442152603144},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AI$12))","v":6525.2988088734801},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AJ$12))","v":6525.2988088734801},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AK$12))","v":9308.8178811901398},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AL$12))","v":17522.480717534378},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AM$12))","v":24978.661314526871},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AN$12))","v":30794.664706021831},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AO$12))","v":33666.389390908778},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AP$12))","v":33666.389390908778},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AQ$12))","v":43757.376131419907},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AR$12))","v":54294.866710006732},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AS$12))","v":54919.972083312729},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AT$12))","v":54919.972083312729},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AU$12))","v":54919.972083312729},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AV$12))","v":54919.972083312729},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AW$12))","v":54919.972083312729},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AX$12))","v":60010.115837375866},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AY$12))","v":73762.434050107811},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AZ$12))","v":79838.458278642123},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BA$12))","v":79838.458278642123},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BB$12))","v":79838.458278642123},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BC$12))","v":91427.911899735351},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BD$12))","v":108904.07212201878},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BE$12))","v":108904.07212201878},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BF$12))","v":108904.07212201878},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BG$12))","v":108904.07212201878},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BH$12))","v":108904.07212201878},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BI$12))","v":108904.07212201878},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BJ$12))","v":108904.07212201878},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BK$12))","v":122333.12155598393},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BL$12))","v":129982.16094590546},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BM$12))","v":129982.16094590546},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BN$12))","v":129982.16094590546},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BO$12))","v":141919.29817563144},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BP$12))","v":166740.96447871253},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BQ$12))","v":166740.96447871253},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BR$12))","v":166740.96447871253},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BS$12))","v":166740.96447871253},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BT$12))","v":166740.96447871253},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BU$12))","v":166740.96447871253},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BV$12))","v":166740.96447871253},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BW$12))","v":166740.96447871253},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BX$12))","v":171743.19341307387},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BY$12))","v":171743.19341307387},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BZ$12))","v":171743.19341307387},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CA$12))","v":171743.19341307387},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CB$12))","v":188136.86187523091},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CC$12))","v":188136.86187523091},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CD$12))","v":188136.86187523091},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CE$12))","v":188136.86187523091},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CF$12))","v":188136.86187523091},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CG$12))","v":188136.86187523091},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CH$12))","v":188136.86187523091},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X31-SUMIFS($X32:$X63,$J32:$J63,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":741397341.29438341},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AA$12))","v":28000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AB$12))","v":34666.666666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AC$12))","v":39666.666666666672},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AD$12))","v":70266.666666666657},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AE$12))","v":185029.16666666666},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AF$12))","v":514582.51302083337},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AG$12))","v":880246.04166666674},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AH$12))","v":1132677.244791667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AI$12))","v":1327228.8281250002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AJ$12))","v":1544948.6458333335},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AK$12))","v":2474145},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AL$12))","v":3745546.4843750005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AM$12))","v":4772259.463541667},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AN$12))","v":5306609.311484376},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AO$12))","v":5622844.9169010418},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AP$12))","v":5811956.3915104177},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AQ$12))","v":7805893.2833333323},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AR$12))","v":8833845.997682292},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AS$12))","v":8559011.5222656243},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AT$12))","v":7380019.8555989582},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AU$12))","v":6494613.1889322922},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AV$12))","v":5654638.3889322923},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AW$12))","v":7768107.7020833334},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AX$12))","v":10618179.524843751},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AY$12))","v":12194534.866848957},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AZ$12))","v":12317153.632465625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BA$12))","v":12010171.965798961},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BB$12))","v":11755301.345811982},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BC$12))","v":15263146.491183337},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BD$12))","v":16722134.966558335},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BE$12))","v":15693883.299891666},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BF$12))","v":13127711.633225},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BG$12))","v":11240345.466558333},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BH$12))","v":9497817.3225583322},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BI$12))","v":12783973.989225002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BJ$12))","v":17142658.694107812},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BK$12))","v":19331670.778274741},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BL$12))","v":19210723.80395291},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BM$12))","v":18432562.137286242},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BN$12))","v":17729686.848699652},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BO$12))","v":22748228.343049332},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BP$12))","v":24642085.901284583},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BQ$12))","v":22862934.234617919},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BR$12))","v":18898327.567951251},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BS$12))","v":15946528.116284583},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BT$12))","v":13067303.027964585},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BU$12))","v":17059809.694631249},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BV$12))","v":22181863.027964585},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BW$12))","v":24235999.200683855},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BX$12))","v":23419671.478323121},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BY$12))","v":21842527.311656456},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BZ$12))","v":20338888.144989789},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CA$12))","v":25362198.204219762},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CB$12))","v":26785771.172452692},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CC$12))","v":24272342.005786024},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CD$12))","v":19639727.839119356},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CE$12))","v":16287286.35390269},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CF$12))","v":13273075.76293309},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CG$12))","v":17268462.429599758},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CH$12))","v":20205850.76293309},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X32-SUM($X33:$X39))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":5796096},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AH$12))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AI$12))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AJ$12))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AK$12))","v":80000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AL$12))","v":80000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AM$12))","v":80000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AN$12))","v":80000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AO$12))","v":80000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AP$12))","v":80000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AQ$12))","v":80000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AR$12))","v":80000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AS$12))","v":80000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AT$12))","v":90000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AU$12))","v":90000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AV$12))","v":90000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AW$12))","v":96000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AX$12))","v":96000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AY$12))","v":96000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,AZ$12))","v":96000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BA$12))","v":96000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BB$12))","v":96000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BC$12))","v":96000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BD$12))","v":96000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BE$12))","v":96000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BF$12))","v":108000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BG$12))","v":108000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BH$12))","v":108000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BI$12))","v":115200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BJ$12))","v":115200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BK$12))","v":115200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BL$12))","v":115200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BM$12))","v":115200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BN$12))","v":115200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BO$12))","v":115200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BP$12))","v":115200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BQ$12))","v":115200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BR$12))","v":129600},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BS$12))","v":129600},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BT$12))","v":129600},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BU$12))","v":138240},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BV$12))","v":138240},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BW$12))","v":138240},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BX$12))","v":138240},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BY$12))","v":138240},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,BZ$12))","v":138240},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CA$12))","v":138240},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CB$12))","v":138240},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CC$12))","v":138240},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CD$12))","v":155520},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CE$12))","v":155520},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CF$12))","v":155520},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CG$12))","v":165888},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CH$12))","v":165888},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L33)=0,$L33=0,$L33=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L33)))","v":"Полумаски FFP1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":2056896},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AK$12))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AL$12))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AM$12))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AN$12))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AO$12))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AP$12))","v":30000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AQ$12))","v":30000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AR$12))","v":30000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AS$12))","v":30000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AT$12))","v":30000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AU$12))","v":30000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AV$12))","v":30000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AW$12))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AX$12))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AY$12))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AZ$12))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BA$12))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BB$12))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BC$12))","v":36000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BD$12))","v":36000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BE$12))","v":36000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BF$12))","v":36000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BG$12))","v":36000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BH$12))","v":36000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BI$12))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BJ$12))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BK$12))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BL$12))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BM$12))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BN$12))","v":43200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BO$12))","v":43200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BP$12))","v":43200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BQ$12))","v":43200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BR$12))","v":43200},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BS$12))","v":43200},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BT$12))","v":43200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BU$12))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BV$12))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BW$12))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BX$12))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BY$12))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BZ$12))","v":51840},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CA$12))","v":51840},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CB$12))","v":51840},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CC$12))","v":51840},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CD$12))","v":51840},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CE$12))","v":51840},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CF$12))","v":51840},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CG$12))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CH$12))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L34)=0,$L34=0,$L34=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L34)))","v":"Полумаски FFP2"},null,{"$f":"L33+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AR$12))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AS$12))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AT$12))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AU$12))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AV$12))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AW$12))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AX$12))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AY$12))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AZ$12))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BA$12))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BB$12))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BC$12))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BD$12))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BE$12))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BF$12))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BG$12))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BH$12))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BI$12))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BJ$12))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BK$12))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BL$12))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BM$12))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BN$12))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BO$12))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BP$12))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BQ$12))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BR$12))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BS$12))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BT$12))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BU$12))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BV$12))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BW$12))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BX$12))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BY$12))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BZ$12))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CA$12))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CB$12))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CC$12))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CD$12))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CE$12))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CF$12))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CG$12))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CH$12))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I32","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L35)=0,$L35=0,$L35=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L35)))","v":"Полумаски FFP3"},null,{"$f":"L34+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AR$12))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AS$12))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AT$12))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AU$12))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AV$12))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AW$12))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AX$12))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AY$12))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AZ$12))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BA$12))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BB$12))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BC$12))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BD$12))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BE$12))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BF$12))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BG$12))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BH$12))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BI$12))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BJ$12))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BK$12))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BL$12))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BM$12))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BN$12))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BO$12))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BP$12))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BQ$12))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BR$12))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BS$12))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BT$12))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BU$12))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BV$12))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BW$12))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BX$12))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BY$12))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BZ$12))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CA$12))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CB$12))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CC$12))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CD$12))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CE$12))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CF$12))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CG$12))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CH$12))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L36)=0,$L36=0,$L36=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L36)))","v":"Полумаски FFP4"},null,{"$f":"L35+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AR$12))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AS$12))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AT$12))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AU$12))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AV$12))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AW$12))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AX$12))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AY$12))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AZ$12))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BA$12))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BB$12))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BC$12))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BD$12))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BE$12))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BF$12))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BG$12))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BH$12))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BI$12))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BJ$12))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BK$12))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BL$12))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BM$12))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BN$12))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BO$12))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BP$12))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BQ$12))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BR$12))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BS$12))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BT$12))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BU$12))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BV$12))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BW$12))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BX$12))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BY$12))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BZ$12))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CA$12))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CB$12))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CC$12))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CD$12))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CE$12))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CF$12))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CG$12))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CH$12))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L37)=0,$L37=0,$L37=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L37)))","v":"Маски медицинские"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AR$12))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AS$12))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AT$12))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AU$12))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AV$12))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AW$12))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AX$12))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AY$12))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AZ$12))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BA$12))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BB$12))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BC$12))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BD$12))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BE$12))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BF$12))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BG$12))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BH$12))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BI$12))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BJ$12))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BK$12))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BL$12))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BM$12))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BN$12))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BO$12))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BP$12))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BQ$12))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BR$12))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BS$12))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BT$12))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BU$12))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BV$12))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BW$12))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BX$12))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BY$12))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BZ$12))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CA$12))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CB$12))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CC$12))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CD$12))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CE$12))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CF$12))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CG$12))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CH$12))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I35","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L38)=0,$L38=0,$L38=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L38)))","v":"Маски гигиенические"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AR$12))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AS$12))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AT$12))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AU$12))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AV$12))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AW$12))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AX$12))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AY$12))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AZ$12))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BA$12))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BB$12))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BC$12))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BD$12))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BE$12))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BF$12))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BG$12))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BH$12))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BI$12))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BJ$12))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BK$12))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BL$12))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BM$12))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BN$12))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BO$12))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BP$12))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BQ$12))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BR$12))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BS$12))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BT$12))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BU$12))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BV$12))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BW$12))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BX$12))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BY$12))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BZ$12))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CA$12))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CB$12))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CC$12))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CD$12))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CE$12))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CF$12))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CG$12))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CH$12))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X40-SUM($X41:$X44))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":157327183.33333334},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AA$12))","v":28000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AB$12))","v":34666.666666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AC$12))","v":39666.666666666672},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AD$12))","v":52666.666666666664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AE$12))","v":99350},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AF$12))","v":208233.33333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AG$12))","v":313716.66666666669},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AH$12))","v":363200},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AI$12))","v":381033.33333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AJ$12))","v":415933.33333333331},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AK$12))","v":634700},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AL$12))","v":914933.33333333326},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AM$12))","v":1110016.6666666667},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AN$12))","v":1188233.3333333335},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AO$12))","v":1199150},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AP$12))","v":1291333.3333333333},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AQ$12))","v":1710316.6666666665},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AR$12))","v":1905766.6666666667},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AS$12))","v":1819650},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AT$12))","v":1565933.3333333333},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AU$12))","v":1329166.6666666667},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AV$12))","v":1207866.6666666667},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AW$12))","v":1707233.3333333333},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AX$12))","v":2308866.6666666665},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AY$12))","v":2618350},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AZ$12))","v":2629766.6666666665},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BA$12))","v":2507750},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BB$12))","v":2564533.3333333335},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BC$12))","v":3300916.666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BD$12))","v":3562966.6666666665},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BE$12))","v":3290250},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BF$12))","v":2738333.3333333335},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BG$12))","v":2251966.6666666665},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BH$12))","v":1979466.6666666667},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BI$12))","v":2764433.3333333335},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BJ$12))","v":3692466.6666666665},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BK$12))","v":4121350},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BL$12))","v":4070966.666666667},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BM$12))","v":3816350},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BN$12))","v":3837733.333333333},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BO$12))","v":4891516.666666667},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BP$12))","v":5220166.666666667},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BQ$12))","v":4760850},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BR$12))","v":3908483.3333333335},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BS$12))","v":3157066.6666666665},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BT$12))","v":2677716.6666666665},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BU$12))","v":3633683.3333333335},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BV$12))","v":4726216.666666667},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BW$12))","v":5125875},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BX$12))","v":4919016.666666667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BY$12))","v":4475175},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BZ$12))","v":4356683.333333333},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CA$12))","v":5419091.666666667},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CB$12))","v":5642016.666666667},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CC$12))","v":5017425},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CD$12))","v":4019283.3333333335},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CE$12))","v":3183816.6666666665},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CF$12))","v":2677716.6666666665},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CG$12))","v":3633683.3333333335},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CH$12))","v":4304466.666666667},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L41=0,$L41=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L41)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L41)))","v":"Расходы на привлечение заказчиков"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":126295250},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AD$12))","v":7999.9999999999991},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AE$12))","v":34750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AF$12))","v":117500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AG$12))","v":206750},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AH$12))","v":244000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AI$12))","v":268500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AJ$12))","v":275000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AK$12))","v":438500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AL$12))","v":672000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AM$12))","v":839750},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AN$12))","v":905500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AO$12))","v":942250},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AP$12))","v":957000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AQ$12))","v":1315250},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AR$12))","v":1503500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AS$12))","v":1457750},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AT$12))","v":1234000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AU$12))","v":1078500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AV$12))","v":905000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AW$12))","v":1284500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AX$12))","v":1806000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AY$12))","v":2090749.9999999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,AZ$12))","v":2111500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BA$12))","v":2067250},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BB$12))","v":1983000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BC$12))","v":2620250},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BD$12))","v":2889500},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BE$12))","v":2708750},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BF$12))","v":2224000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BG$12))","v":1888500},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BH$12))","v":1535000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BI$12))","v":2130500},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BJ$12))","v":2940000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BK$12))","v":3341750},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BL$12))","v":3317500},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BM$12))","v":3192250},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BN$12))","v":3009000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BO$12))","v":3925250},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BP$12))","v":4275500},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BQ$12))","v":3959750},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BR$12))","v":3211750},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BS$12))","v":2685000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BT$12))","v":2108750},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BU$12))","v":2831750},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BV$12))","v":3795750},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BW$12))","v":4187375},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BX$12))","v":4036750},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BY$12))","v":3765625},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,BZ$12))","v":3434250},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CA$12))","v":4368125},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CB$12))","v":4639250},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CC$12))","v":4187375},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CD$12))","v":3313750},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CE$12))","v":2711250},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CF$12))","v":2108750},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CG$12))","v":2831750},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CH$12))","v":3374000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L42)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L42)))","v":"Расходы на онлайн агрегаторы"},null,{"$f":"L41+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":25793266.666666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AE$12))","v":14933.333333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AF$12))","v":36066.666666666664},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AG$12))","v":47300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AH$12))","v":54533.333333333336},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AI$12))","v":42866.666666666664},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AJ$12))","v":66266.666666666657},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AK$12))","v":116533.33333333333},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AL$12))","v":158266.66666666666},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AM$12))","v":180600},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AN$12))","v":188066.66666666669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AO$12))","v":161900},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AP$12))","v":239333.33333333331},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AQ$12))","v":300066.66666666663},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AR$12))","v":307266.66666666669},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AS$12))","v":266900},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AT$12))","v":236933.33333333334},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AU$12))","v":155666.66666666666},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AV$12))","v":207866.66666666666},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AW$12))","v":327733.33333333331},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AX$12))","v":407866.66666666669},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AY$12))","v":432600},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,AZ$12))","v":423266.66666666663},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BA$12))","v":345500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BB$12))","v":486533.33333333337},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BC$12))","v":585666.66666666674},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BD$12))","v":578466.66666666663},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BE$12))","v":486500},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BF$12))","v":419333.33333333331},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BG$12))","v":268466.66666666669},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BH$12))","v":349466.66666666669},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BI$12))","v":538933.33333333337},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BJ$12))","v":657466.66666666663},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BK$12))","v":684600},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BL$12))","v":658466.66666666674},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BM$12))","v":529100},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BN$12))","v":733733.33333333326},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BO$12))","v":871266.66666666674},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BP$12))","v":849666.66666666663},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BQ$12))","v":706100},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BR$12))","v":601733.33333333337},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BS$12))","v":377066.66666666669},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BT$12))","v":473966.66666666669},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BU$12))","v":706933.33333333337},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BV$12))","v":835466.66666666663},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BW$12))","v":843500},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BX$12))","v":787266.66666666674},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BY$12))","v":614550},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,BZ$12))","v":827433.33333333326},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CA$12))","v":955966.66666666674},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CB$12))","v":907766.66666666663},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CC$12))","v":735050},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CD$12))","v":610533.33333333337},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CE$12))","v":377566.66666666669},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CF$12))","v":473966.66666666669},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CG$12))","v":706933.33333333337},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CH$12))","v":835466.66666666663},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I40","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L43=0,$L43=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L43)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L43)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L42+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":5238666.666666666},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AA$12))","v":28000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AB$12))","v":34666.666666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AC$12))","v":39666.666666666672},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AD$12))","v":44666.666666666664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AE$12))","v":49666.666666666664},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AF$12))","v":54666.666666666679},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AG$12))","v":59666.666666666672},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AH$12))","v":64666.666666666664},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AI$12))","v":69666.666666666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AJ$12))","v":74666.666666666672},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AK$12))","v":79666.666666666672},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AL$12))","v":84666.666666666672},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AM$12))","v":89666.666666666686},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AN$12))","v":94666.666666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AO$12))","v":95000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AP$12))","v":95000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AQ$12))","v":95000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AR$12))","v":95000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AS$12))","v":95000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AT$12))","v":95000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AU$12))","v":95000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AV$12))","v":95000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AW$12))","v":95000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AX$12))","v":95000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AY$12))","v":95000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,AZ$12))","v":95000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BA$12))","v":95000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BB$12))","v":95000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BC$12))","v":95000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BD$12))","v":95000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BE$12))","v":95000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BF$12))","v":95000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BG$12))","v":95000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BH$12))","v":95000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BI$12))","v":95000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BJ$12))","v":95000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BK$12))","v":95000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BL$12))","v":95000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BM$12))","v":95000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BN$12))","v":95000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BO$12))","v":95000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BP$12))","v":95000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BQ$12))","v":95000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BR$12))","v":95000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BS$12))","v":95000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BT$12))","v":95000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BU$12))","v":95000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BV$12))","v":95000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BW$12))","v":95000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BX$12))","v":95000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BY$12))","v":95000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,BZ$12))","v":95000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CA$12))","v":95000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CB$12))","v":95000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CC$12))","v":95000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CD$12))","v":95000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CE$12))","v":95000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CF$12))","v":95000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CG$12))","v":95000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CH$12))","v":95000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z214:$CV214,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X45-SUM($X46:$X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":5898746.9800911946},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AI$12))","v":55000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AJ$12))","v":106840},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AK$12))","v":106840},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AL$12))","v":106840},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AM$12))","v":106840},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AN$12))","v":106840},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AO$12))","v":106840},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AP$12))","v":106840},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AQ$12))","v":106840},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AR$12))","v":107840},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AS$12))","v":107840},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AT$12))","v":107840},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AU$12))","v":109190},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AV$12))","v":110745.2},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AW$12))","v":110745.2},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AX$12))","v":110745.2},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AY$12))","v":110745.2},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,AZ$12))","v":110745.2},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BA$12))","v":110745.2},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BB$12))","v":110745.2},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BC$12))","v":110745.2},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BD$12))","v":111845.2},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BE$12))","v":111845.2},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BF$12))","v":111845.2},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BG$12))","v":113235.7},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BH$12))","v":114837.556},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BI$12))","v":114837.556},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BJ$12))","v":114837.556},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BK$12))","v":114837.556},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BL$12))","v":114837.556},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BM$12))","v":114837.556},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BN$12))","v":114837.556},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BO$12))","v":114837.556},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BP$12))","v":116047.556},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BQ$12))","v":116047.556},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BR$12))","v":116047.556},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BS$12))","v":117479.77099999999},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BT$12))","v":119129.68268000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BU$12))","v":119129.68268000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BV$12))","v":119129.68268000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BW$12))","v":119129.68268000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BX$12))","v":119129.68268000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BY$12))","v":119129.68268000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,BZ$12))","v":119129.68268000001},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CA$12))","v":119129.68268000001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CB$12))","v":120460.68268000001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CC$12))","v":120460.68268000001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CD$12))","v":120460.68268000001},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CE$12))","v":121935.86413},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CF$12))","v":123635.27316039999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CG$12))","v":123635.27316039999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CH$12))","v":123635.27316039999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L46=0,$L46=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L46)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L46)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":4872852.4351499993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AI$12))","v":45000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AJ$12))","v":90000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AK$12))","v":90000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AL$12))","v":90000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AM$12))","v":90000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AN$12))","v":90000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AO$12))","v":90000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AP$12))","v":90000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AQ$12))","v":90000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AR$12))","v":90000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AS$12))","v":90000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AT$12))","v":90000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AU$12))","v":91350},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AV$12))","v":92700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AW$12))","v":92700},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AX$12))","v":92700},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AY$12))","v":92700},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AZ$12))","v":92700},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BA$12))","v":92700},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BB$12))","v":92700},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BC$12))","v":92700},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BD$12))","v":92700},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BE$12))","v":92700},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BF$12))","v":92700},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BG$12))","v":94090.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BH$12))","v":95481},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BI$12))","v":95481},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BJ$12))","v":95481},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BK$12))","v":95481},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BL$12))","v":95481},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BM$12))","v":95481},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BN$12))","v":95481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BO$12))","v":95481},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BP$12))","v":95481},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BQ$12))","v":95481},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BR$12))","v":95481},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BS$12))","v":96913.214999999997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BT$12))","v":98345.430000000008},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BU$12))","v":98345.430000000008},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BV$12))","v":98345.430000000008},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BW$12))","v":98345.430000000008},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BX$12))","v":98345.430000000008},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BY$12))","v":98345.430000000008},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BZ$12))","v":98345.430000000008},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CA$12))","v":98345.430000000008},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CB$12))","v":98345.430000000008},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CC$12))","v":98345.430000000008},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CD$12))","v":98345.430000000008},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CE$12))","v":99820.611449999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CF$12))","v":101295.79289999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CG$12))","v":101295.79289999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CH$12))","v":101295.79289999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":366487.54494119989},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AJ$12))","v":6840},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AK$12))","v":6840},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AL$12))","v":6840},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AM$12))","v":6840},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AN$12))","v":6840},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AO$12))","v":6840},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AP$12))","v":6840},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AQ$12))","v":6840},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AR$12))","v":6840},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AS$12))","v":6840},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AT$12))","v":6840},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AU$12))","v":6840},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AV$12))","v":7045.2},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AW$12))","v":7045.2},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AX$12))","v":7045.2},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AY$12))","v":7045.2},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AZ$12))","v":7045.2},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BA$12))","v":7045.2},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BB$12))","v":7045.2},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BC$12))","v":7045.2},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BD$12))","v":7045.2},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BE$12))","v":7045.2},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BF$12))","v":7045.2},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BG$12))","v":7045.2},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BH$12))","v":7256.5559999999996},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BI$12))","v":7256.5559999999996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BJ$12))","v":7256.5559999999996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BK$12))","v":7256.5559999999996},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BL$12))","v":7256.5559999999996},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BM$12))","v":7256.5559999999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BN$12))","v":7256.5559999999996},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BO$12))","v":7256.5559999999996},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BP$12))","v":7256.5559999999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BQ$12))","v":7256.5559999999996},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BR$12))","v":7256.5559999999996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BS$12))","v":7256.5559999999996},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BT$12))","v":7474.2526800000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BU$12))","v":7474.2526800000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BV$12))","v":7474.2526800000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BW$12))","v":7474.2526800000005},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BX$12))","v":7474.2526800000005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BY$12))","v":7474.2526800000005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BZ$12))","v":7474.2526800000005},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CA$12))","v":7474.2526800000005},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CB$12))","v":7474.2526800000005},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CC$12))","v":7474.2526800000005},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CD$12))","v":7474.2526800000005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CE$12))","v":7474.2526800000005},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CF$12))","v":7698.4802603999988},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CG$12))","v":7698.4802603999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CH$12))","v":7698.4802603999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I45","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L48=0,$L48=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L48)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L48)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$46:L47)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":659407},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AQ$12))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AR$12))","v":11000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AS$12))","v":11000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AT$12))","v":11000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AU$12))","v":11000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AV$12))","v":11000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AW$12))","v":11000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AX$12))","v":11000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AY$12))","v":11000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,AZ$12))","v":11000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BA$12))","v":11000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BB$12))","v":11000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BC$12))","v":11000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BD$12))","v":12100.000000000002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BE$12))","v":12100.000000000002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BF$12))","v":12100.000000000002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BG$12))","v":12100.000000000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BH$12))","v":12100.000000000002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BI$12))","v":12100.000000000002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BJ$12))","v":12100.000000000002},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BK$12))","v":12100.000000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BL$12))","v":12100.000000000002},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BM$12))","v":12100.000000000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BN$12))","v":12100.000000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BO$12))","v":12100.000000000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BP$12))","v":13310.000000000004},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BQ$12))","v":13310.000000000004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BR$12))","v":13310.000000000004},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BS$12))","v":13310.000000000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BT$12))","v":13310.000000000004},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BU$12))","v":13310.000000000004},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BV$12))","v":13310.000000000004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BW$12))","v":13310.000000000004},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BX$12))","v":13310.000000000004},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BY$12))","v":13310.000000000004},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,BZ$12))","v":13310.000000000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CA$12))","v":13310.000000000004},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CB$12))","v":14641.000000000004},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CC$12))","v":14641.000000000004},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CD$12))","v":14641.000000000004},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CE$12))","v":14641.000000000004},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CF$12))","v":14641.000000000004},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CG$12))","v":14641.000000000004},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CH$12))","v":14641.000000000004},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X50-SUM($X51:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":525212545},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AD$12))","v":17600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AE$12))","v":80575.000000000015},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AF$12))","v":277310},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AG$12))","v":522995.00000000012},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AH$12))","v":665500.00000000023},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AI$12))","v":792110},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AJ$12))","v":888360.00000000012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AK$12))","v":1508870.0000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AL$12))","v":2440900.0000000005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AM$12))","v":3222175.0000000005},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AN$12))","v":3644850.0000000009},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AO$12))","v":3938605},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AP$12))","v":4000260.0000000005},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AQ$12))","v":5497745},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AR$12))","v":6284630.0000000009},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AS$12))","v":6093395},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AT$12))","v":5158120},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AU$12))","v":4508130},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AV$12))","v":3782900},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AW$12))","v":5369210},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AX$12))","v":7549080},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AY$12))","v":8739335},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AZ$12))","v":8826070},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BA$12))","v":8641105.0000000019},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BB$12))","v":8288940.0000000019},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BC$12))","v":10952645.000000004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BD$12))","v":12078110.000000002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BE$12))","v":11322575},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BF$12))","v":9296320},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BG$12))","v":7893930.0000000009},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BH$12))","v":6416300},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BI$12))","v":8905490.0000000019},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BJ$12))","v":12289200.000000002},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BK$12))","v":13968515.000000004},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BL$12))","v":13867150.000000004},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BM$12))","v":13343605},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BN$12))","v":12577620.000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BO$12))","v":16407545},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BP$12))","v":17871590},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BQ$12))","v":16551755},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BR$12))","v":13425115},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BS$12))","v":11223300},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BT$12))","v":8814575},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BU$12))","v":11836715},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BV$12))","v":15866235},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BW$12))","v":17503227.5},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BX$12))","v":16873615},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BY$12))","v":15740312.500000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BZ$12))","v":14355165.000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CA$12))","v":18258762.5},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CB$12))","v":19392065},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CC$12))","v":17503227.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CD$12))","v":13851475},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CE$12))","v":11333025},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CF$12))","v":8814575},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CG$12))","v":11836715},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CH$12))","v":14103320},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L51)=0,$L51=0,$L51=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L51)))","v":"Полумаски FFP1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":34868882.655601658},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AD$12))","v":1168.4647302904564},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AE$12))","v":5349.3775933609959},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AF$12))","v":18410.622406639006},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AG$12))","v":34721.659751037339},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AH$12))","v":44182.572614107885},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AI$12))","v":52588.215767634843},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AJ$12))","v":58978.257261410778},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AK$12))","v":100173.94190871369},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AL$12))","v":162051.45228215764},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AM$12))","v":213920.33195020747},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AN$12))","v":241981.74273858921},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AO$12))","v":261484.1493775933},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AP$12))","v":265577.42738589208},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AQ$12))","v":364995.5186721991},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AR$12))","v":417236.846473029},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AS$12))","v":404540.7468879667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AT$12))","v":342447.80082987546},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AU$12))","v":299294.93775933608},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AV$12))","v":251146.88796680496},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AW$12))","v":356462.07468879665},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AX$12))","v":501183.7344398339},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AY$12))","v":580204.81327800814},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AZ$12))","v":585963.15352697088},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BA$12))","v":573683.31950207474},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BB$12))","v":550303.07053941907},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BC$12))","v":727146.55601659743},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BD$12))","v":801866.22406638996},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BE$12))","v":751706.22406638996},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BF$12))","v":617183.07053941896},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BG$12))","v":524078.34024896257},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BH$12))","v":425978.42323651444},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BI$12))","v":591235.85062240658},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BJ$12))","v":815880.49792531109},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BK$12))","v":927370.29045643145},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BL$12))","v":920640.66390041483},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BM$12))","v":885882.48962655594},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BN$12))","v":835028.71369294589},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BO$12))","v":1089297.5933609956},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BP$12))","v":1186495.6016597508},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BQ$12))","v":1098871.7012448132},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BR$12))","v":891293.94190871355},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BS$12))","v":745115.35269709537},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BT$12))","v":585199.99999999977},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BU$12))","v":785839.99999999977},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BV$12))","v":1053359.9999999998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BW$12))","v":1162039.9999999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BX$12))","v":1120239.9999999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BY$12))","v":1044999.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BZ$12))","v":953039.99999999977},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CA$12))","v":1212199.9999999995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CB$12))","v":1287439.9999999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CC$12))","v":1162039.9999999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CD$12))","v":919599.99999999977},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CE$12))","v":752399.99999999988},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CF$12))","v":585199.99999999977},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CG$12))","v":785839.99999999977},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CH$12))","v":936319.99999999977},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L52)=0,$L52=0,$L52=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L52)))","v":"Полумаски FFP2"},null,{"$f":"L51+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":8717220.6639004163},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AD$12))","v":292.11618257261415},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AE$12))","v":1337.3443983402492},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AF$12))","v":4602.6556016597515},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AG$12))","v":8680.4149377593367},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AH$12))","v":11045.643153526973},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AI$12))","v":13147.053941908714},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AJ$12))","v":14744.564315352698},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AK$12))","v":25043.485477178423},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AL$12))","v":40512.863070539417},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AM$12))","v":53480.082987551868},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AN$12))","v":60495.435684647309},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AO$12))","v":65371.037344398341},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AP$12))","v":66394.356846473034},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AQ$12))","v":91248.879668049805},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AR$12))","v":104309.21161825728},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AS$12))","v":101135.1867219917},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AT$12))","v":85611.950207468879},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AU$12))","v":74823.734439834021},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AV$12))","v":62786.721991701241},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AW$12))","v":89115.518672199178},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AX$12))","v":125295.93360995851},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AY$12))","v":145051.20331950206},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AZ$12))","v":146490.78838174275},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BA$12))","v":143420.82987551868},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BB$12))","v":137575.76763485477},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BC$12))","v":181786.63900414939},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BD$12))","v":200466.55601659752},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BE$12))","v":187926.55601659755},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BF$12))","v":154295.76763485477},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BG$12))","v":131019.58506224066},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BH$12))","v":106494.60580912864},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BI$12))","v":147808.96265560167},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BJ$12))","v":203970.12448132783},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BK$12))","v":231842.57261410789},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BL$12))","v":230160.16597510374},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BM$12))","v":221470.62240663898},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BN$12))","v":208757.17842323653},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BO$12))","v":272324.39834024897},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BP$12))","v":296623.90041493782},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BQ$12))","v":274717.92531120335},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BR$12))","v":222823.48547717842},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BS$12))","v":186278.83817427387},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BT$12))","v":146300},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BU$12))","v":196460},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BV$12))","v":263340},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BW$12))","v":290510},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BX$12))","v":280060},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BY$12))","v":261250},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BZ$12))","v":238260},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CA$12))","v":303050},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CB$12))","v":321860},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CC$12))","v":290510},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CD$12))","v":229900},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CE$12))","v":188100},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CF$12))","v":146300},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CG$12))","v":196460},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CH$12))","v":234080},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I50","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L53)=0,$L53=0,$L53=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L53)))","v":"Полумаски FFP3"},null,{"$f":"L52+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":19613746.493775934},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AD$12))","v":657.26141078838168},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AE$12))","v":3009.0248962655605},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AF$12))","v":10355.975103734441},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AG$12))","v":19530.933609958509},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AH$12))","v":24852.697095435691},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AI$12))","v":29580.871369294604},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AJ$12))","v":33175.269709543572},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AK$12))","v":56347.84232365145},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AL$12))","v":91153.941908713707},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AM$12))","v":120330.18672199172},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AN$12))","v":136114.73029045644},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AO$12))","v":147084.83402489626},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AP$12))","v":149387.30290456433},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AQ$12))","v":205309.97925311205},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AR$12))","v":234695.72614107886},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AS$12))","v":227554.17012448132},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AT$12))","v":192626.88796680499},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AU$12))","v":168353.40248962655},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AV$12))","v":141270.12448132777},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AW$12))","v":200509.91701244813},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AX$12))","v":281915.85062240664},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AY$12))","v":326365.20746887964},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AZ$12))","v":329604.27385892114},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BA$12))","v":322696.86721991701},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BB$12))","v":309545.4771784232},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BC$12))","v":409019.93775933608},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BD$12))","v":451049.75103734439},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BE$12))","v":422834.75103734439},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BF$12))","v":347165.47717842326},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BG$12))","v":294794.06639004149},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BH$12))","v":239612.86307053943},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BI$12))","v":332570.16597510374},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BJ$12))","v":458932.78008298762},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BK$12))","v":521645.78838174278},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BL$12))","v":517860.3734439835},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BM$12))","v":498308.90041493776},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BN$12))","v":469703.65145228209},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BO$12))","v":612729.89626556018},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BP$12))","v":667403.77593360993},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BQ$12))","v":618115.33195020747},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BR$12))","v":501352.84232365142},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BS$12))","v":419127.38589211617},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BT$12))","v":329175},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BU$12))","v":442035},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BV$12))","v":592515},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BW$12))","v":653647.5},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BX$12))","v":630135},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BY$12))","v":587812.5},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BZ$12))","v":536085},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CA$12))","v":681862.5},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CB$12))","v":724185},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CC$12))","v":653647.5},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CD$12))","v":517275},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CE$12))","v":423225},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CF$12))","v":329175},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CG$12))","v":442035},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CH$12))","v":526680},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":54},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L54)=0,$L54=0,$L54=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L54)))","v":"Полумаски FFP4"},null,{"$f":"L53+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":26151661.991701245},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AD$12))","v":876.34854771784217},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AE$12))","v":4012.0331950207474},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AF$12))","v":13807.966804979253},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AG$12))","v":26041.244813278012},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AH$12))","v":33136.929460580919},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AI$12))","v":39441.161825726136},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AJ$12))","v":44233.692946058087},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AK$12))","v":75130.456431535276},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AL$12))","v":121538.58921161825},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AM$12))","v":160440.24896265561},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AN$12))","v":181486.30705394191},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AO$12))","v":196113.11203319501},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AP$12))","v":199183.07053941907},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AQ$12))","v":273746.63900414936},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AR$12))","v":312927.63485477178},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AS$12))","v":303405.56016597507},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AT$12))","v":256835.85062240664},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AU$12))","v":224471.20331950206},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AV$12))","v":188360.16597510374},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AW$12))","v":267346.55601659749},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AX$12))","v":375887.80082987552},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AY$12))","v":435153.60995850619},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,AZ$12))","v":439472.36514522822},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BA$12))","v":430262.48962655605},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BB$12))","v":412727.30290456431},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BC$12))","v":545359.91701244819},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BD$12))","v":601399.66804979253},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BE$12))","v":563779.66804979253},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BF$12))","v":462887.30290456431},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BG$12))","v":393058.75518672192},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BH$12))","v":319483.81742738583},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BI$12))","v":443426.88796680496},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BJ$12))","v":611910.37344398338},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BK$12))","v":695527.71784232359},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BL$12))","v":690480.49792531121},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BM$12))","v":664411.86721991701},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BN$12))","v":626271.53526970954},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BO$12))","v":816973.19502074679},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BP$12))","v":889871.70124481327},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BQ$12))","v":824153.77593360993},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BR$12))","v":668470.45643153531},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BS$12))","v":558836.51452282164},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BT$12))","v":438900},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BU$12))","v":589380},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BV$12))","v":790020},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BW$12))","v":871530},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BX$12))","v":840180},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BY$12))","v":783750},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,BZ$12))","v":714780},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CA$12))","v":909150},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CB$12))","v":965580},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CC$12))","v":871530},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CD$12))","v":689700},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CE$12))","v":564300},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CF$12))","v":438900},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CG$12))","v":589380},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CH$12))","v":702240},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":55},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L55)=0,$L55=0,$L55=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L55)))","v":"Маски медицинские"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":370481878.21576768},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AD$12))","v":12414.937759336099},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AE$12))","v":56837.13692946059},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AF$12))","v":195612.86307053943},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AG$12))","v":368917.6348547719},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AH$12))","v":469439.83402489638},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AI$12))","v":558749.79253112036},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AJ$12))","v":626643.98340248968},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AK$12))","v":1064348.1327800832},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AL$12))","v":1721796.6804979255},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AM$12))","v":2272903.5269709546},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AN$12))","v":2571056.0165975108},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AO$12))","v":2778269.0871369294},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AP$12))","v":2821760.1659751041},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AQ$12))","v":3878077.3858921165},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AR$12))","v":4433141.493775934},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AS$12))","v":4298245.4356846474},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AT$12))","v":3638507.8838174278},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AU$12))","v":3180008.7136929464},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AV$12))","v":2668435.6846473031},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AW$12))","v":3787409.5435684649},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AX$12))","v":5325077.1784232371},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AY$12))","v":6164676.1410788391},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AZ$12))","v":6225858.506224067},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BA$12))","v":6095385.2697095452},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BB$12))","v":5846970.1244813297},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BC$12))","v":7725932.1576763503},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BD$12))","v":8519828.6307053957},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BE$12))","v":7986878.6307053957},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BF$12))","v":6557570.1244813278},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BG$12))","v":5568332.3651452288},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BH$12))","v":4526020.746887967},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BI$12))","v":6281880.912863072},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BJ$12))","v":8668730.2904564328},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BK$12))","v":9853309.3360995874},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BL$12))","v":9781807.0539419111},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BM$12))","v":9412501.4522821587},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BN$12))","v":8872180.0829875525},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BO$12))","v":11573786.929460581},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BP$12))","v":12606515.767634856},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BQ$12))","v":11675511.82572614},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BR$12))","v":9469998.1327800825},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BS$12))","v":7916850.6224066401},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BT$12))","v":6217750},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BU$12))","v":8349550},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BV$12))","v":11191950},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BW$12))","v":12346675},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BX$12))","v":11902550},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BY$12))","v":11103125.000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BZ$12))","v":10126050.000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CA$12))","v":12879625},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CB$12))","v":13679050},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CC$12))","v":12346675},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CD$12))","v":9770750},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CE$12))","v":7994250.0000000009},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CF$12))","v":6217750},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CG$12))","v":8349550},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CH$12))","v":9948400},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H34","v":"Прямые расходы"},{"$f":"I53","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L56)=0,$L56=0,$L56=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L56)))","v":"Маски гигиенические"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":65379154.979253113},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AD$12))","v":2190.8713692946058},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AE$12))","v":10030.08298755187},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AF$12))","v":34519.917012448139},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AG$12))","v":65103.112033195037},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AH$12))","v":82842.323651452301},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AI$12))","v":98602.904564315351},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AJ$12))","v":110584.23236514523},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AK$12))","v":187826.14107883818},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AL$12))","v":303846.47302904568},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AM$12))","v":401100.62240663904},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AN$12))","v":453715.76763485488},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AO$12))","v":490282.78008298762},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AP$12))","v":497957.67634854774},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AQ$12))","v":684366.59751037357},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AR$12))","v":782319.08713692951},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AS$12))","v":758513.90041493776},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AT$12))","v":642089.6265560165},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AU$12))","v":561178.00829875516},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AV$12))","v":470900.41493775928},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AW$12))","v":668366.39004149381},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AX$12))","v":939719.50207468867},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AY$12))","v":1087884.0248962655},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,AZ$12))","v":1098680.9128630706},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BA$12))","v":1075656.22406639},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BB$12))","v":1031818.2572614108},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BC$12))","v":1363399.7925311206},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BD$12))","v":1503499.1701244817},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BE$12))","v":1409449.1701244814},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BF$12))","v":1157218.2572614108},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BG$12))","v":982646.8879668049},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BH$12))","v":798709.54356846481},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BI$12))","v":1108567.2199170126},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BJ$12))","v":1529775.9336099587},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BK$12))","v":1738819.2946058093},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BL$12))","v":1726201.2448132783},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BM$12))","v":1661029.6680497925},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BN$12))","v":1565678.838174274},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BO$12))","v":2042432.9875518673},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BP$12))","v":2224679.2531120335},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BQ$12))","v":2060384.439834025},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BR$12))","v":1671176.1410788381},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BS$12))","v":1397091.2863070541},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BT$12))","v":1097250},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BU$12))","v":1473450},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BV$12))","v":1975050},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BW$12))","v":2178825},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BX$12))","v":2100450},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BY$12))","v":1959375},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,BZ$12))","v":1786950},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CA$12))","v":2272875},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CB$12))","v":2413950},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CC$12))","v":2178825},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CD$12))","v":1724250},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CE$12))","v":1410750},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CF$12))","v":1097250},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CG$12))","v":1473450},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CH$12))","v":1755600},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":47162769.98095867},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AE$12))","v":5104.166666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AF$12))","v":19039.1796875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AG$12))","v":33534.375000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AH$12))","v":43977.244791666664},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AI$12))","v":49085.494791666672},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AJ$12))","v":83815.3125},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AK$12))","v":143735},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AL$12))","v":202873.15104166666},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AM$12))","v":253227.79687500003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AN$12))","v":286685.97815104167},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AO$12))","v":298249.91690104164},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AP$12))","v":333523.05817708332},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AQ$12))","v":410991.61666666664},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AR$12))","v":455609.33101562504},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AS$12))","v":458126.52226562501},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AT$12))","v":458126.52226562501},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AU$12))","v":458126.52226562501},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AV$12))","v":463126.52226562501},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AW$12))","v":484919.16874999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AX$12))","v":553487.65817708324},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AY$12))","v":630104.66684895824},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,AZ$12))","v":654571.76579895825},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BA$12))","v":654571.76579895825},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BB$12))","v":695082.81247864582},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BC$12))","v":802839.62451666663},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BD$12))","v":873213.09989166656},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BE$12))","v":873213.09989166656},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BF$12))","v":873213.09989166656},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BG$12))","v":873213.09989166656},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BH$12))","v":879213.09989166656},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BI$12))","v":884013.09989166656},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BJ$12))","v":930954.47144114564},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BK$12))","v":1011768.2222747396},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BL$12))","v":1042569.5812862397},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BM$12))","v":1042569.5812862397},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BN$12))","v":1084295.9593663178},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BO$12))","v":1219129.1203826666},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BP$12))","v":1319081.6786179165},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BQ$12))","v":1319081.6786179165},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BR$12))","v":1319081.6786179165},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BS$12))","v":1319081.6786179165},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BT$12))","v":1326281.6786179165},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BU$12))","v":1332041.6786179165},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BV$12))","v":1332041.6786179165},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BW$12))","v":1349527.018003854},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BX$12))","v":1369670.128976454},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BY$12))","v":1369670.128976454},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,BZ$12))","v":1369670.128976454},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CA$12))","v":1426974.3548730945},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CB$12))","v":1492988.8231060246},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CC$12))","v":1492988.8231060246},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CD$12))","v":1492988.8231060246},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CE$12))","v":1492988.8231060246},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CF$12))","v":1501628.8231060246},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CG$12))","v":1508540.8231060246},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CH$12))","v":1508540.8231060246},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z229:$CV229,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L59=0,$L59=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L59)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L59)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":40962422.101330079},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AE$12))","v":5104.166666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AF$12))","v":18263.346354166668},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AG$12))","v":31534.179687500004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AH$12))","v":41184.244791666664},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AI$12))","v":45618.489583333336},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AJ$12))","v":55348.307291666672},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AK$12))","v":93789.062499999985},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AL$12))","v":148563.15104166666},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AM$12))","v":194956.19791666669},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AN$12))","v":225324.23502604166},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AO$12))","v":235362.37630208334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AP$12))","v":270635.517578125},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AQ$12))","v":342742.55859375},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AR$12))","v":381761.52018229169},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AS$12))","v":383946.58203125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AT$12))","v":383946.58203125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AU$12))","v":383946.58203125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AV$12))","v":383946.58203125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AW$12))","v":401739.22851562494},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AX$12))","v":467603.23567708326},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AY$12))","v":536913.3975260416},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AZ$12))","v":558152.19869791658},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BA$12))","v":558152.19869791658},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BB$12))","v":598663.24537760415},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BC$12))","v":700262.37832031248},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BD$12))","v":761350.46458333323},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BE$12))","v":761350.46458333323},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BF$12))","v":761350.46458333323},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BG$12))","v":761350.46458333323},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BH$12))","v":761350.46458333323},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BI$12))","v":761350.46458333323},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BJ$12))","v":808291.83613281231},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BK$12))","v":881970.49849088548},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BL$12))","v":908707.78929947922},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BM$12))","v":908707.78929947922},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BN$12))","v":950434.16737955727},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BO$12))","v":1078924.9189277343},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BP$12))","v":1165689.2923958332},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BQ$12))","v":1165689.2923958332},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BR$12))","v":1165689.2923958332},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BS$12))","v":1165689.2923958332},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BT$12))","v":1165689.2923958332},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BU$12))","v":1165689.2923958332},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BV$12))","v":1165689.2923958332},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BW$12))","v":1183174.6317817706},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BX$12))","v":1200659.9711677083},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BY$12))","v":1200659.9711677083},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BZ$12))","v":1200659.9711677083},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CA$12))","v":1257964.1970643487},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CB$12))","v":1315268.4229609894},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CC$12))","v":1315268.4229609894},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CD$12))","v":1315268.4229609894},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CE$12))","v":1315268.4229609894},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CF$12))","v":1315268.4229609894},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CG$12))","v":1315268.4229609894},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CH$12))","v":1315268.4229609894},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":3063163.8796285684},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AF$12))","v":775.83333333333337},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AG$12))","v":2000.1953125000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AH$12))","v":2793.0000000000005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AI$12))","v":3467.0052083333335},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AJ$12))","v":3467.0052083333335},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AK$12))","v":4945.9375},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AL$12))","v":9309.9999999999982},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AM$12))","v":13271.598958333334},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AN$12))","v":16361.743124999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AO$12))","v":17887.540598958334},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AP$12))","v":17887.540598958334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AQ$12))","v":23249.058072916661},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AR$12))","v":28847.810833333337},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AS$12))","v":29179.940234375001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AT$12))","v":29179.940234375001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AU$12))","v":29179.940234375001},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AV$12))","v":29179.940234375001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AW$12))","v":29179.940234375001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AX$12))","v":31884.422500000001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AY$12))","v":39191.269322916662},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,AZ$12))","v":42419.567101041663},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BA$12))","v":42419.567101041663},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BB$12))","v":42419.567101041663},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BC$12))","v":48577.246196354157},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BD$12))","v":57862.635308333323},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BE$12))","v":57862.635308333323},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BF$12))","v":57862.635308333323},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BG$12))","v":57862.635308333323},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BH$12))","v":57862.635308333323},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BI$12))","v":57862.635308333323},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BJ$12))","v":57862.635308333323},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BK$12))","v":64997.723783854162},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BL$12))","v":69061.791986760421},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BM$12))","v":69061.791986760421},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BN$12))","v":69061.791986760421},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BO$12))","v":75404.201454932278},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BP$12))","v":88592.386222083325},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BQ$12))","v":88592.386222083325},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BR$12))","v":88592.386222083325},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BS$12))","v":88592.386222083325},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BT$12))","v":88592.386222083325},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BU$12))","v":88592.386222083325},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BV$12))","v":88592.386222083325},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BW$12))","v":88592.386222083325},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BX$12))","v":91250.157808745833},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BY$12))","v":91250.157808745833},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,BZ$12))","v":91250.157808745833},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CA$12))","v":91250.157808745833},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CB$12))","v":99960.400145035193},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CC$12))","v":99960.400145035193},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CD$12))","v":99960.400145035193},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CE$12))","v":99960.400145035193},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CF$12))","v":99960.400145035193},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CG$12))","v":99960.400145035193},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CH$12))","v":99960.400145035193},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H31","v":"Прямые расходы"},{"$f":"I58","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L61=0,$L61=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L61)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L61)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$59:L60)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":3137184},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AJ$12))","v":25000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AK$12))","v":45000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AL$12))","v":45000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AM$12))","v":45000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AN$12))","v":45000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AO$12))","v":45000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AP$12))","v":45000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AQ$12))","v":45000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AR$12))","v":45000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AS$12))","v":45000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AT$12))","v":45000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AU$12))","v":45000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AV$12))","v":50000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AW$12))","v":54000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AX$12))","v":54000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AY$12))","v":54000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AZ$12))","v":54000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BA$12))","v":54000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BB$12))","v":54000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BC$12))","v":54000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BD$12))","v":54000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BE$12))","v":54000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BF$12))","v":54000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BG$12))","v":54000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BH$12))","v":60000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BI$12))","v":64800},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BJ$12))","v":64800},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BK$12))","v":64800},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BL$12))","v":64800},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BM$12))","v":64800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BN$12))","v":64800},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BO$12))","v":64800},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BP$12))","v":64800},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BQ$12))","v":64800},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BR$12))","v":64800},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BS$12))","v":64800},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BT$12))","v":72000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BU$12))","v":77760},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BV$12))","v":77760},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BW$12))","v":77760},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BX$12))","v":77760},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BY$12))","v":77760},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BZ$12))","v":77760},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CA$12))","v":77760},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CB$12))","v":77760},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CC$12))","v":77760},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CD$12))","v":77760},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CE$12))","v":77760},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CF$12))","v":86400},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CG$12))","v":93312},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CH$12))","v":93312},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X65-SUMIFS($X66:$X92,$J66:$J92,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$CV65,$Z$2:$CV$2,Periods!$Q$18),SUM($Z65:$CV65))","v":365783329.36528993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AA$12))","v":4305256.3697182834},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AB$12))","v":1800376.1848591415},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AC$12))","v":1800376.1848591415},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AD$12))","v":1800376.1848591415},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AE$12))","v":1890737.2225983513},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AF$12))","v":2006168.5779760773},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AG$12))","v":2071885.8617546405},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AH$12))","v":2131787.315824097},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AI$12))","v":2092621.8112356258},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AJ$12))","v":2251280.8119635917},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AK$12))","v":2710853.065275399},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AL$12))","v":3100752.3174436279},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AM$12))","v":3356627.4687738996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AN$12))","v":3500387.6796318078},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AO$12))","v":3348565.402166131},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AP$12))","v":4689538.7915454321},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AQ$12))","v":4539100.3260144955},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AR$12))","v":4486420.6643328723},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AS$12))","v":4299920.834067666},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AT$12))","v":4012548.9407980088},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AU$12))","v":3512680.9989673016},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AV$12))","v":3464932.2614684459},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AW$12))","v":4427250.7151432745},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AX$12))","v":5566458.5732795037},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AY$12))","v":5720027.891596932},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AZ$12))","v":5673483.7687130468},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BA$12))","v":5247428.490800322},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BB$12))","v":8561959.1117511541},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BC$12))","v":7253632.1211548531},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BD$12))","v":7033299.6932486771},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BE$12))","v":6552361.5017428501},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BF$12))","v":5885329.8010743596},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BG$12))","v":4890393.9442264549},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BH$12))","v":4722165.5623511402},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BI$12))","v":6035800.7899920968},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BJ$12))","v":7802711.4933666978},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BK$12))","v":8138170.199097855},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BL$12))","v":8015699.5667068036},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BM$12))","v":7248380.3503776537},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BN$12))","v":12522825.417440781},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BO$12))","v":10121991.140999485},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BP$12))","v":9737714.0552396718},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BQ$12))","v":8926512.0063418169},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BR$12))","v":7858865.790645333},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BS$12))","v":6319453.9527025297},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BT$12))","v":5940308.1298063602},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BU$12))","v":7601478.3787246738},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BV$12))","v":9198779.0421760958},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BW$12))","v":9774229.7203478627},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BX$12))","v":9545057.5702433828},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BY$12))","v":8411856.0294790231},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BZ$12))","v":14696233.103878377},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CA$12))","v":10956322.80509001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CB$12))","v":10654859.414247705},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CC$12))","v":9563328.932913715},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CD$12))","v":8248275.8989663478},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CE$12))","v":6546559.5550056156},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CF$12))","v":6124402.3753310665},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CG$12))","v":7830559.1635773033},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CH$12))","v":9255968.0313759558},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X66-SUM($X67:$X74))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":79817650.39816004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AA$12))","v":632000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AB$12))","v":1264000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AC$12))","v":1264000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AD$12))","v":1264000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AE$12))","v":1264000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AF$12))","v":1264000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AG$12))","v":1264000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AH$12))","v":1264000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AI$12))","v":1264000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AJ$12))","v":1264000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AK$12))","v":1264000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AL$12))","v":1264000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AM$12))","v":1282960},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AN$12))","v":1301920},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AO$12))","v":1301920},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AP$12))","v":1301920},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AQ$12))","v":1301920},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AR$12))","v":1301920},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AS$12))","v":1301920},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AT$12))","v":1301920},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AU$12))","v":1301920},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AV$12))","v":1301920},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AW$12))","v":1301920},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AX$12))","v":1301920},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AY$12))","v":1321448.8},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,AZ$12))","v":1340977.5999999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BA$12))","v":1340977.5999999999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BB$12))","v":1340977.5999999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BC$12))","v":1340977.5999999999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BD$12))","v":1340977.5999999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BE$12))","v":1340977.5999999999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BF$12))","v":1340977.5999999999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BG$12))","v":1340977.5999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BH$12))","v":1340977.5999999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BI$12))","v":1340977.5999999999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BJ$12))","v":1340977.5999999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BK$12))","v":1361092.264},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BL$12))","v":1381206.9279999996},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BM$12))","v":1381206.9279999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BN$12))","v":1381206.9279999996},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BO$12))","v":1381206.9279999996},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BP$12))","v":1381206.9279999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BQ$12))","v":1381206.9279999996},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BR$12))","v":1381206.9279999996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BS$12))","v":1381206.9279999996},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BT$12))","v":1381206.9279999996},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BU$12))","v":1381206.9279999996},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BV$12))","v":1381206.9279999996},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BW$12))","v":1401925.0319199997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BX$12))","v":1422643.1358399999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BY$12))","v":1422643.1358399999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,BZ$12))","v":1422643.1358399999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CA$12))","v":1422643.1358399999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CB$12))","v":1422643.1358399999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CC$12))","v":1422643.1358399999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CD$12))","v":1422643.1358399999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CE$12))","v":1422643.1358399999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CF$12))","v":1422643.1358399999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CG$12))","v":1422643.1358399999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CH$12))","v":1422643.1358399999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L67)=0,$L67=0,$L67=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L67)))","v":"Администрация"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":15660425.078119995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AA$12))","v":123999.99999999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AB$12))","v":247999.99999999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AC$12))","v":247999.99999999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AD$12))","v":247999.99999999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AE$12))","v":247999.99999999997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AF$12))","v":247999.99999999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AG$12))","v":247999.99999999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AH$12))","v":247999.99999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AI$12))","v":247999.99999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AJ$12))","v":247999.99999999997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AK$12))","v":247999.99999999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AL$12))","v":247999.99999999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AM$12))","v":251719.99999999997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AN$12))","v":255439.99999999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AO$12))","v":255439.99999999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AP$12))","v":255439.99999999997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AQ$12))","v":255439.99999999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AR$12))","v":255439.99999999997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AS$12))","v":255439.99999999997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AT$12))","v":255439.99999999997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AU$12))","v":255439.99999999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AV$12))","v":255439.99999999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AW$12))","v":255439.99999999997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AX$12))","v":255439.99999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AY$12))","v":259271.59999999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AZ$12))","v":263103.19999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BA$12))","v":263103.19999999995},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BB$12))","v":263103.19999999995},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BC$12))","v":263103.19999999995},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BD$12))","v":263103.19999999995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BE$12))","v":263103.19999999995},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BF$12))","v":263103.19999999995},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BG$12))","v":263103.19999999995},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BH$12))","v":263103.19999999995},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BI$12))","v":263103.19999999995},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BJ$12))","v":263103.19999999995},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BK$12))","v":267049.74799999996},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BL$12))","v":270996.29599999997},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BM$12))","v":270996.29599999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BN$12))","v":270996.29599999997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BO$12))","v":270996.29599999997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BP$12))","v":270996.29599999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BQ$12))","v":270996.29599999997},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BR$12))","v":270996.29599999997},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BS$12))","v":270996.29599999997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BT$12))","v":270996.29599999997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BU$12))","v":270996.29599999997},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BV$12))","v":270996.29599999997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BW$12))","v":275061.24043999997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BX$12))","v":279126.18487999996},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BY$12))","v":279126.18487999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BZ$12))","v":279126.18487999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CA$12))","v":279126.18487999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CB$12))","v":279126.18487999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CC$12))","v":279126.18487999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CD$12))","v":279126.18487999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CE$12))","v":279126.18487999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CF$12))","v":279126.18487999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CG$12))","v":279126.18487999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CH$12))","v":279126.18487999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L68)))","v":"Служба главного инженера"},null,{"$f":"L67+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":32836375.16379999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AA$12))","v":260000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AB$12))","v":520000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AC$12))","v":520000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AD$12))","v":520000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AE$12))","v":520000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AF$12))","v":520000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AG$12))","v":520000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AH$12))","v":520000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AI$12))","v":520000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AJ$12))","v":520000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AK$12))","v":520000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AL$12))","v":520000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AM$12))","v":527800},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AN$12))","v":535600},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AO$12))","v":535600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AP$12))","v":535600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AQ$12))","v":535600},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AR$12))","v":535600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AS$12))","v":535600},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AT$12))","v":535600},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AU$12))","v":535600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AV$12))","v":535600},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AW$12))","v":535600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AX$12))","v":535600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AY$12))","v":543634},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,AZ$12))","v":551668},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BA$12))","v":551668},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BB$12))","v":551668},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BC$12))","v":551668},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BD$12))","v":551668},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BE$12))","v":551668},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BF$12))","v":551668},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BG$12))","v":551668},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BH$12))","v":551668},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BI$12))","v":551668},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BJ$12))","v":551668},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BK$12))","v":559943.02},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BL$12))","v":568218.04},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BM$12))","v":568218.04},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BN$12))","v":568218.04},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BO$12))","v":568218.04},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BP$12))","v":568218.04},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BQ$12))","v":568218.04},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BR$12))","v":568218.04},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BS$12))","v":568218.04},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BT$12))","v":568218.04},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BU$12))","v":568218.04},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BV$12))","v":568218.04},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BW$12))","v":576741.31059999997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BX$12))","v":585264.58120000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BY$12))","v":585264.58120000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,BZ$12))","v":585264.58120000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CA$12))","v":585264.58120000002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CB$12))","v":585264.58120000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CC$12))","v":585264.58120000002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CD$12))","v":585264.58120000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CE$12))","v":585264.58120000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CF$12))","v":585264.58120000002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CG$12))","v":585264.58120000002},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CH$12))","v":585264.58120000002},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L69)))","v":"Технический отдел"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":17681125.08820001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AA$12))","v":140000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AB$12))","v":280000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AC$12))","v":280000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AD$12))","v":280000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AE$12))","v":280000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AF$12))","v":280000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AG$12))","v":280000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AH$12))","v":280000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AI$12))","v":280000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AJ$12))","v":280000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AK$12))","v":280000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AL$12))","v":280000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AM$12))","v":284200},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AN$12))","v":288400},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AO$12))","v":288400},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AP$12))","v":288400},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AQ$12))","v":288400},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AR$12))","v":288400},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AS$12))","v":288400},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AT$12))","v":288400},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AU$12))","v":288400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AV$12))","v":288400},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AW$12))","v":288400},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AX$12))","v":288400},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AY$12))","v":292726},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AZ$12))","v":297052},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BA$12))","v":297052},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BB$12))","v":297052},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BC$12))","v":297052},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BD$12))","v":297052},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BE$12))","v":297052},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BF$12))","v":297052},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BG$12))","v":297052},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BH$12))","v":297052},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BI$12))","v":297052},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BJ$12))","v":297052},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BK$12))","v":301507.78000000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BL$12))","v":305963.56},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BM$12))","v":305963.56},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BN$12))","v":305963.56},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BO$12))","v":305963.56},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BP$12))","v":305963.56},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BQ$12))","v":305963.56},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BR$12))","v":305963.56},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BS$12))","v":305963.56},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BT$12))","v":305963.56},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BU$12))","v":305963.56},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BV$12))","v":305963.56},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BW$12))","v":310553.0134},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BX$12))","v":315142.46679999999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BY$12))","v":315142.46679999999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BZ$12))","v":315142.46679999999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CA$12))","v":315142.46679999999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CB$12))","v":315142.46679999999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CC$12))","v":315142.46679999999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CD$12))","v":315142.46679999999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CE$12))","v":315142.46679999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CF$12))","v":315142.46679999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CG$12))","v":315142.46679999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CH$12))","v":315142.46679999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H66","v":"Управленческие расходы"},{"$f":"I67","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L70)))","v":"Планово-диспетчерский отдел"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":3062623.4527775021},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AA$12))","v":24250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AB$12))","v":48500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AC$12))","v":48500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AD$12))","v":48500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AE$12))","v":48500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AF$12))","v":48500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AG$12))","v":48500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AH$12))","v":48500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AI$12))","v":48500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AJ$12))","v":48500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AK$12))","v":48500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AL$12))","v":48500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AM$12))","v":49227.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AN$12))","v":49955},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AO$12))","v":49955},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AP$12))","v":49955},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AQ$12))","v":49955},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AR$12))","v":49955},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AS$12))","v":49955},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AT$12))","v":49955},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AU$12))","v":49955},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AV$12))","v":49955},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AW$12))","v":49955},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AX$12))","v":49955},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AY$12))","v":50704.324999999997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,AZ$12))","v":51453.649999999994},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BA$12))","v":51453.649999999994},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BB$12))","v":51453.649999999994},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BC$12))","v":51453.649999999994},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BD$12))","v":51453.649999999994},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BE$12))","v":51453.649999999994},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BF$12))","v":51453.649999999994},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BG$12))","v":51453.649999999994},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BH$12))","v":51453.649999999994},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BI$12))","v":51453.649999999994},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BJ$12))","v":51453.649999999994},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BK$12))","v":52225.454749999997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BL$12))","v":52997.2595},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BM$12))","v":52997.2595},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BN$12))","v":52997.2595},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BO$12))","v":52997.2595},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BP$12))","v":52997.2595},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BQ$12))","v":52997.2595},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BR$12))","v":52997.2595},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BS$12))","v":52997.2595},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BT$12))","v":52997.2595},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BU$12))","v":52997.2595},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BV$12))","v":52997.2595},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BW$12))","v":53792.218392499999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BX$12))","v":54587.177284999998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BY$12))","v":54587.177284999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,BZ$12))","v":54587.177284999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CA$12))","v":54587.177284999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CB$12))","v":54587.177284999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CC$12))","v":54587.177284999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CD$12))","v":54587.177284999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CE$12))","v":54587.177284999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CF$12))","v":54587.177284999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CG$12))","v":54587.177284999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CH$12))","v":54587.177284999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z241:$CV241,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L71)))","v":"Начальник производства СИЗ"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":4104546.8954749987},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AA$12))","v":32500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AB$12))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AC$12))","v":65000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AD$12))","v":65000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AE$12))","v":65000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AF$12))","v":65000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AG$12))","v":65000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AH$12))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AI$12))","v":65000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AJ$12))","v":65000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AK$12))","v":65000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AL$12))","v":65000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AM$12))","v":65975},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AN$12))","v":66950},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AO$12))","v":66950},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AP$12))","v":66950},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AQ$12))","v":66950},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AR$12))","v":66950},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AS$12))","v":66950},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AT$12))","v":66950},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AU$12))","v":66950},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AV$12))","v":66950},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AW$12))","v":66950},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AX$12))","v":66950},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AY$12))","v":67954.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AZ$12))","v":68958.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BA$12))","v":68958.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BB$12))","v":68958.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BC$12))","v":68958.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BD$12))","v":68958.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BE$12))","v":68958.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BF$12))","v":68958.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BG$12))","v":68958.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BH$12))","v":68958.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BI$12))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BJ$12))","v":68958.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BK$12))","v":69992.877500000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BL$12))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BM$12))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BN$12))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BO$12))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BP$12))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BQ$12))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BR$12))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BS$12))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BT$12))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BU$12))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BV$12))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BW$12))","v":72092.663824999996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BX$12))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BY$12))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BZ$12))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CA$12))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CB$12))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CC$12))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CD$12))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CE$12))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CF$12))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CG$12))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CH$12))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L72)))","v":"Заведующий складом"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":2399581.2619699994},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AA$12))","v":19000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AB$12))","v":38000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AC$12))","v":38000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AD$12))","v":38000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AE$12))","v":38000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AF$12))","v":38000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AG$12))","v":38000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AH$12))","v":38000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AI$12))","v":38000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AJ$12))","v":38000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AK$12))","v":38000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AL$12))","v":38000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AM$12))","v":38570},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AN$12))","v":39140},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AO$12))","v":39140},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AP$12))","v":39140},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AQ$12))","v":39140},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AR$12))","v":39140},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AS$12))","v":39140},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AT$12))","v":39140},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AU$12))","v":39140},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AV$12))","v":39140},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AW$12))","v":39140},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AX$12))","v":39140},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AY$12))","v":39727.1},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,AZ$12))","v":40314.199999999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BA$12))","v":40314.199999999997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BB$12))","v":40314.199999999997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BC$12))","v":40314.199999999997},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BD$12))","v":40314.199999999997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BE$12))","v":40314.199999999997},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BF$12))","v":40314.199999999997},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BG$12))","v":40314.199999999997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BH$12))","v":40314.199999999997},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BI$12))","v":40314.199999999997},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BJ$12))","v":40314.199999999997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BK$12))","v":40918.913},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BL$12))","v":41523.625999999997},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BM$12))","v":41523.625999999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BN$12))","v":41523.625999999997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BO$12))","v":41523.625999999997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BP$12))","v":41523.625999999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BQ$12))","v":41523.625999999997},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BR$12))","v":41523.625999999997},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BS$12))","v":41523.625999999997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BT$12))","v":41523.625999999997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BU$12))","v":41523.625999999997},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BV$12))","v":41523.625999999997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BW$12))","v":42146.480389999997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BX$12))","v":42769.334779999997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BY$12))","v":42769.334779999997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,BZ$12))","v":42769.334779999997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CA$12))","v":42769.334779999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CB$12))","v":42769.334779999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CC$12))","v":42769.334779999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CD$12))","v":42769.334779999997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CE$12))","v":42769.334779999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CF$12))","v":42769.334779999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CG$12))","v":42769.334779999997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CH$12))","v":42769.334779999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":73},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H69","v":"Управленческие расходы"},{"$f":"I70","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L73)=0,$L73=0,$L73=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L73)))","v":"Начальник цеха литья"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CV73,$Z$2:$CV$2,Periods!$Q$18),SUM($Z73:$CV73))","v":4072973.4578175009},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AA$12))","v":32250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AB$12))","v":64500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AC$12))","v":64500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AD$12))","v":64500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AE$12))","v":64500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AF$12))","v":64500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AG$12))","v":64500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AH$12))","v":64500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AI$12))","v":64500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AJ$12))","v":64500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AK$12))","v":64500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AL$12))","v":64500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AM$12))","v":65467.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AN$12))","v":66435},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AO$12))","v":66435},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AP$12))","v":66435},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AQ$12))","v":66435},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AR$12))","v":66435},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AS$12))","v":66435},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AT$12))","v":66435},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AU$12))","v":66435},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AV$12))","v":66435},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AW$12))","v":66435},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AX$12))","v":66435},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AY$12))","v":67431.524999999994},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AZ$12))","v":68428.05},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BA$12))","v":68428.05},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BB$12))","v":68428.05},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BC$12))","v":68428.05},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BD$12))","v":68428.05},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BE$12))","v":68428.05},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BF$12))","v":68428.05},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BG$12))","v":68428.05},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BH$12))","v":68428.05},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BI$12))","v":68428.05},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BJ$12))","v":68428.05},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BK$12))","v":69454.470750000008},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BL$12))","v":70480.891499999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BM$12))","v":70480.891499999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BN$12))","v":70480.891499999998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BO$12))","v":70480.891499999998},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BP$12))","v":70480.891499999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BQ$12))","v":70480.891499999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BR$12))","v":70480.891499999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BS$12))","v":70480.891499999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BT$12))","v":70480.891499999998},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BU$12))","v":70480.891499999998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BV$12))","v":70480.891499999998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BW$12))","v":71538.1048725},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BX$12))","v":72595.318244999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BY$12))","v":72595.318244999988},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BZ$12))","v":72595.318244999988},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CA$12))","v":72595.318244999988},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CB$12))","v":72595.318244999988},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CC$12))","v":72595.318244999988},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CD$12))","v":72595.318244999988},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CE$12))","v":72595.318244999988},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CF$12))","v":72595.318244999988},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CG$12))","v":72595.318244999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CH$12))","v":72595.318244999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":6066141.4302601619},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AA$12))","v":48032},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AB$12))","v":96064},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AC$12))","v":96064},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AD$12))","v":96064},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AE$12))","v":96064},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AF$12))","v":96064},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AG$12))","v":96064},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AH$12))","v":96064},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AI$12))","v":96064},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AJ$12))","v":96064},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AK$12))","v":96064},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AL$12))","v":96064},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AM$12))","v":97504.959999999992},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AN$12))","v":98945.919999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AO$12))","v":98945.919999999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AP$12))","v":98945.919999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AQ$12))","v":98945.919999999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AR$12))","v":98945.919999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AS$12))","v":98945.919999999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AT$12))","v":98945.919999999998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AU$12))","v":98945.919999999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AV$12))","v":98945.919999999998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AW$12))","v":98945.919999999998},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AX$12))","v":98945.919999999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AY$12))","v":100430.1088},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AZ$12))","v":101914.29759999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BA$12))","v":101914.29759999999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BB$12))","v":101914.29759999999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BC$12))","v":101914.29759999999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BD$12))","v":101914.29759999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BE$12))","v":101914.29759999999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BF$12))","v":101914.29759999999},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BG$12))","v":101914.29759999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BH$12))","v":101914.29759999999},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BI$12))","v":101914.29759999999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BJ$12))","v":101914.29759999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BK$12))","v":103443.012064},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BL$12))","v":104971.72652799997},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BM$12))","v":104971.72652799997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BN$12))","v":104971.72652799997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BO$12))","v":104971.72652799997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BP$12))","v":104971.72652799997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BQ$12))","v":104971.72652799997},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BR$12))","v":104971.72652799997},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BS$12))","v":104971.72652799997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BT$12))","v":104971.72652799997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BU$12))","v":104971.72652799997},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BV$12))","v":104971.72652799997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BW$12))","v":106546.30242591997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BX$12))","v":108120.87832383999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BY$12))","v":108120.87832383999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BZ$12))","v":108120.87832383999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CA$12))","v":108120.87832383999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CB$12))","v":108120.87832383999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CC$12))","v":108120.87832383999},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CD$12))","v":108120.87832383999},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CE$12))","v":108120.87832383999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CF$12))","v":108120.87832383999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CG$12))","v":108120.87832383999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CH$12))","v":108120.87832383999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X76-SUM($X77:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":23249475.743553463},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AA$12))","v":3312724.3697182834},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AB$12))","v":127812.18485914155},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AC$12))","v":127812.18485914155},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AD$12))","v":127812.18485914155},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AE$12))","v":171322.32456349651},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AF$12))","v":197011.87245009188},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AG$12))","v":173654.04607347448},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AH$12))","v":167538.51285935426},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AI$12))","v":130204.07601264652},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AJ$12))","v":213145.27982407316},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AK$12))","v":375968.92905498447},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AL$12))","v":395052.86452409264},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AM$12))","v":332096.56197938643},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AN$12))","v":267615.17637048505},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AO$12))","v":181853.58746157051},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AP$12))","v":486965.0165275695},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AQ$12))","v":504218.3074624904},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AR$12))","v":208425.91834842227},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AS$12))","v":189757.6837741413},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AT$12))","v":189757.6837741413},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AU$12))","v":189757.6837741413},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AV$12))","v":189757.6837741413},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AW$12))","v":343663.44887822948},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AX$12))","v":647462.23216400342},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AY$12))","v":359533.56376696721},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,AZ$12))","v":242462.05191487537},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BA$12))","v":242462.05191487537},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BB$12))","v":598049.91306022904},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BC$12))","v":783039.29510408849},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BD$12))","v":253430.07482081658},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BE$12))","v":253430.07482081658},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BF$12))","v":253430.07482081658},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BG$12))","v":253430.07482081658},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BH$12))","v":253430.07482081658},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BI$12))","v":253430.07482081658},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BJ$12))","v":703777.25166829978},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BK$12))","v":425931.64820097911},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BL$12))","v":303566.46136079635},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BM$12))","v":303566.46136079635},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BN$12))","v":675233.18324150913},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BO$12))","v":1080968.4253618075},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BP$12))","v":317642.73602542665},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BQ$12))","v":317642.73602542665},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BR$12))","v":317642.73602542665},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BS$12))","v":317642.73602542665},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BT$12))","v":317642.73602542665},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BU$12))","v":317642.73602542665},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BV$12))","v":339215.61121542694},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BW$12))","v":345392.50482905947},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BX$12))","v":345392.50482905947},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BY$12))","v":345392.50482905947},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,BZ$12))","v":345392.50482905947},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CA$12))","v":863368.39945590252},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CB$12))","v":351763.80124190758},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CC$12))","v":351763.80124190758},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CD$12))","v":351763.80124190758},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CE$12))","v":351763.80124190758},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CF$12))","v":351763.80124190758},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CG$12))","v":351763.80124190758},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CH$12))","v":158321.92013511315},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z247:$CV247,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L77)))","v":"Содержание мест локации персонала"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$CV77,$Z$2:$CV$2,Periods!$Q$18),SUM($Z77:$CV77))","v":7767978.1554967538},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AA$12))","v":109824.36971828309},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AB$12))","v":54912.184859141547},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AC$12))","v":54912.184859141547},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AD$12))","v":54912.184859141547},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AE$12))","v":54912.184859141547},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AF$12))","v":54912.184859141547},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AG$12))","v":54912.184859141547},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AH$12))","v":54912.184859141547},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AI$12))","v":54912.184859141547},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AJ$12))","v":54912.184859141547},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AK$12))","v":54912.184859141547},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AL$12))","v":93556.233218548732},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AM$12))","v":93556.233218548732},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AN$12))","v":93556.233218548732},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AO$12))","v":93556.233218548732},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AP$12))","v":93556.233218548732},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AQ$12))","v":93556.233218548732},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AR$12))","v":93556.233218548732},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AS$12))","v":93556.233218548732},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AT$12))","v":93556.233218548732},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AU$12))","v":93556.233218548732},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AV$12))","v":93556.233218548732},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AW$12))","v":93556.233218548732},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AX$12))","v":133552.2078567837},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AY$12))","v":133552.2078567837},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AZ$12))","v":133552.2078567837},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BA$12))","v":133552.2078567837},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BB$12))","v":133552.2078567837},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BC$12))","v":133552.2078567837},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BD$12))","v":133552.2078567837},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BE$12))","v":133552.2078567837},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BF$12))","v":133552.2078567837},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BG$12))","v":133552.2078567837},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BH$12))","v":133552.2078567837},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BI$12))","v":133552.2078567837},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BJ$12))","v":171869.00591679418},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BK$12))","v":171869.00591679418},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BL$12))","v":171869.00591679418},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BM$12))","v":171869.00591679418},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BN$12))","v":171869.00591679418},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BO$12))","v":171869.00591679418},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BP$12))","v":171869.00591679418},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BQ$12))","v":171869.00591679418},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BR$12))","v":171869.00591679418},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BS$12))","v":171869.00591679418},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BT$12))","v":171869.00591679418},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BU$12))","v":171869.00591679418},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BV$12))","v":193441.8811067944},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BW$12))","v":193441.8811067944},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BX$12))","v":193441.8811067944},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BY$12))","v":193441.8811067944},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BZ$12))","v":193441.8811067944},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CA$12))","v":193441.8811067944},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CB$12))","v":193441.8811067944},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CC$12))","v":193441.8811067944},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CD$12))","v":193441.8811067944},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CE$12))","v":193441.8811067944},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CF$12))","v":193441.8811067944},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CG$12))","v":193441.8811067944},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L78)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L77+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$CV78,$Z$2:$CV$2,Periods!$Q$18),SUM($Z78:$CV78))","v":3979859.5042452547},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AA$12))","v":1425000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AE$12))","v":20758.279000503273},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AF$12))","v":32759.15904766924},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AG$12))","v":21212.3663536393},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AH$12))","v":18033.754881687204},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AJ$12))","v":39570.469344709367},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AK$12))","v":116765.31937783088},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AL$12))","v":105996.96214631989},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AM$12))","v":72726.630478263221},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AN$12))","v":41220.752525249365},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AP$12))","v":144846.08129576166},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AQ$12))","v":151255.19993716714},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AR$12))","v":8972.7660979675748},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AW$12))","v":73063.952512021438},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AX$12))","v":197400.85415528575},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AY$12))","v":55990.060451317491},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BB$12))","v":167970.18135395262},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BC$12))","v":253288.36870834074},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BJ$12))","v":194632.11490219884},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BK$12))","v":58229.662869369946},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BN$12))","v":174688.98860811035},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BO$12))","v":363242.18266130908},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CA$12))","v":242235.39753658013},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H65","v":"Управленческие расходы"},{"$f":"I66","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L79)))","v":"Расходы на оргтехнику"},null,{"$f":"L78+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":4489035.354013226},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AA$12))","v":1705000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AE$12))","v":22216.612333836609},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AF$12))","v":35060.591339335908},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AG$12))","v":22702.6007286393},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AH$12))","v":19300.681965020536},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AJ$12))","v":42350.417261376031},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AK$12))","v":124968.44437783088},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AL$12))","v":113443.57672965323},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AM$12))","v":78584.32343959267},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AN$12))","v":44540.836383665228},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AP$12))","v":156512.56254620169},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AQ$12))","v":163437.89717213993},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AR$12))","v":9695.4684763134101},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AW$12))","v":78948.81473569473},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AX$12))","v":213300.30647889426},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AY$12))","v":61081.451400774342},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BB$12))","v":183244.35420232321},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BC$12))","v":276320.85157493124},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BJ$12))","v":212330.75963126312},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BK$12))","v":64135.523970812807},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BN$12))","v":192406.57191243896},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BO$12))","v":400083.50667507178},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CA$12))","v":269369.20067741495},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z250:$CV250,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L80)))","v":"Канцелярские расходы"},null,{"$f":"L79+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":5060421.355419321},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AA$12))","v":47300},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AB$12))","v":47300},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AC$12))","v":47300},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AD$12))","v":47300},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AE$12))","v":47746.040308345917},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AF$12))","v":48449.947669954316},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AG$12))","v":48905.745110045296},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AH$12))","v":49293.242627920808},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AI$12))","v":49293.242627920808},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AJ$12))","v":50143.506965705208},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AK$12))","v":52652.48370015098},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AL$12))","v":54930.077024642313},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AM$12))","v":59254.309079051745},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AN$12))","v":60148.550203487132},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AO$12))","v":60148.550203487132},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AP$12))","v":63290.834481985919},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AQ$12))","v":66572.157887851907},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AR$12))","v":66766.812666166006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AS$12))","v":66766.812666166006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AT$12))","v":66766.812666166006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AU$12))","v":66766.812666166006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AV$12))","v":66766.812666166006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AW$12))","v":68351.858718152129},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AX$12))","v":72634.263841061969},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AY$12))","v":77492.302136493818},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AZ$12))","v":77492.302136493818},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BA$12))","v":77492.302136493818},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BB$12))","v":81171.277446630018},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BC$12))","v":86718.938628581425},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BD$12))","v":86718.938628581425},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BE$12))","v":86718.938628581425},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BF$12))","v":86718.938628581425},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BG$12))","v":86718.938628581425},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BH$12))","v":86718.938628581425},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BI$12))","v":86718.938628581425},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BJ$12))","v":90981.878273659881},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BK$12))","v":96818.613545890548},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BL$12))","v":96818.613545890548},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BM$12))","v":96818.613545890548},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BN$12))","v":100681.53762153356},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BO$12))","v":108713.96704866426},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BP$12))","v":108713.96704866426},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BQ$12))","v":108713.96704866426},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BR$12))","v":108713.96704866426},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BS$12))","v":108713.96704866426},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BT$12))","v":108713.96704866426},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BU$12))","v":108713.96704866426},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BV$12))","v":108713.96704866426},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BW$12))","v":114149.66540109746},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BX$12))","v":114149.66540109746},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BY$12))","v":114149.66540109746},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BZ$12))","v":114149.66540109746},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CA$12))","v":119557.75910699769},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CB$12))","v":119557.75910699769},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CC$12))","v":119557.75910699769},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CD$12))","v":119557.75910699769},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CE$12))","v":119557.75910699769},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CF$12))","v":119557.75910699769},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CG$12))","v":119557.75910699769},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CH$12))","v":119557.75910699769},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L81)))","v":"Прочие расходы на персонал"},null,{"$f":"L80+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":1952181.3743788991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AA$12))","v":25600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AB$12))","v":25600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AC$12))","v":25600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AD$12))","v":25600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AE$12))","v":25689.208061669182},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AF$12))","v":25829.989533990862},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AG$12))","v":25921.14902200906},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AH$12))","v":25998.648525584162},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AI$12))","v":25998.648525584162},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AJ$12))","v":26168.70139314104},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AK$12))","v":26670.496740030198},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AL$12))","v":27126.015404928461},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AM$12))","v":27975.065763930055},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AN$12))","v":28148.80403953464},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AO$12))","v":28148.80403953464},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AP$12))","v":28759.304985071551},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AQ$12))","v":29396.819246782659},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AR$12))","v":29434.637889426536},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AS$12))","v":29434.637889426536},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AT$12))","v":29434.637889426536},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AU$12))","v":29434.637889426536},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AV$12))","v":29434.637889426536},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AW$12))","v":29742.589693812413},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AX$12))","v":30574.599831977757},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AY$12))","v":31417.541921597855},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,AZ$12))","v":31417.541921597855},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BA$12))","v":31417.541921597855},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BB$12))","v":32111.892200539478},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BC$12))","v":33158.928335451448},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BD$12))","v":33158.928335451448},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BE$12))","v":33158.928335451448},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BF$12))","v":33158.928335451448},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BG$12))","v":33158.928335451448},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BH$12))","v":33158.928335451448},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BI$12))","v":33158.928335451448},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BJ$12))","v":33963.492944383812},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BK$12))","v":34878.841898111627},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BL$12))","v":34878.841898111627},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BM$12))","v":34878.841898111627},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BN$12))","v":35587.079182632078},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BO$12))","v":37059.763059968267},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BP$12))","v":37059.763059968267},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BQ$12))","v":37059.763059968267},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BR$12))","v":37059.763059968267},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BS$12))","v":37059.763059968267},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BT$12))","v":37059.763059968267},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BU$12))","v":37059.763059968267},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BV$12))","v":37059.763059968267},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BW$12))","v":37800.958321167644},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BX$12))","v":37800.958321167644},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BY$12))","v":37800.958321167644},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,BZ$12))","v":37800.958321167644},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CA$12))","v":38764.161028115464},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CB$12))","v":38764.161028115464},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CC$12))","v":38764.161028115464},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CD$12))","v":38764.161028115464},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CE$12))","v":38764.161028115464},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CF$12))","v":38764.161028115464},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CG$12))","v":38764.161028115464},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CH$12))","v":38764.161028115464},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":83},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":256650061.79331645},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AA$12))","v":312500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AB$12))","v":312500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AC$12))","v":312500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AD$12))","v":312500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AE$12))","v":359350.89803485479},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AF$12))","v":449092.70552598545},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AG$12))","v":538167.81568116602},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AH$12))","v":604184.80296474276},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AI$12))","v":602353.73522297922},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AJ$12))","v":678071.53213951853},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AK$12))","v":974820.13622041489},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AL$12))","v":1345635.4529195351},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AM$12))","v":1644065.9467945129},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AN$12))","v":1831906.5832613232},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AO$12))","v":1765845.8947045605},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AP$12))","v":2801707.8550178623},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AQ$12))","v":2634016.0985520054},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AR$12))","v":2877128.8259844501},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AS$12))","v":2709297.2302935249},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AT$12))","v":2421925.3370238678},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AU$12))","v":1922057.3951931603},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AV$12))","v":1874308.6576943044},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AW$12))","v":2682721.3462650445},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AX$12))","v":3518130.4211154999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AY$12))","v":3938615.4190299651},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,AZ$12))","v":3988129.8191981716},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BA$12))","v":3562074.5412854468},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BB$12))","v":6521017.301090925},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BC$12))","v":5027700.9284507651},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BD$12))","v":5336977.7208278608},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BE$12))","v":4856039.5293220337},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BF$12))","v":4189007.8286535433},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BG$12))","v":3194071.9718056386},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BH$12))","v":3025843.5899303239},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BI$12))","v":4339478.8175712805},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BJ$12))","v":5656042.3440983985},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BK$12))","v":6247703.2748328764},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BL$12))","v":6225954.4508180078},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BM$12))","v":5458635.2344888579},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BN$12))","v":10361413.579671273},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BO$12))","v":7554844.061109677},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BP$12))","v":7933892.6646862458},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BQ$12))","v":7122690.6157883909},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BR$12))","v":6055044.400091907},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BS$12))","v":4515632.5621491037},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BT$12))","v":4136486.7392529342},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BU$12))","v":5797656.9881712478},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BV$12))","v":7373384.7764326688},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BW$12))","v":7920365.8811728843},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BX$12))","v":7668901.0512504838},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BY$12))","v":6535699.5104861241},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,BZ$12))","v":12820076.584885478},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CA$12))","v":8562190.3914702684},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CB$12))","v":8772331.5988419577},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CC$12))","v":7680801.1175079672},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CD$12))","v":6365748.0835606009},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CE$12))","v":4664031.7395998687},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CF$12))","v":4241874.5599253196},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CG$12))","v":5948031.3481715554},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CH$12))","v":7566882.0970770027},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":84},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L84)))","v":"Коммунальные расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":104917131.77507131},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AE$12))","v":31586.484029875519},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AF$12))","v":81433.904139522812},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AG$12))","v":115057.63846426556},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AH$12))","v":142823.28385755184},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AI$12))","v":117454.67259893774},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AJ$12))","v":204100.16532049788},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AK$12))","v":384188.54648564314},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AL$12))","v":547668.77694333601},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AM$12))","v":663340.43130100879},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AN$12))","v":725199.5588231266},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AO$12))","v":615554.00218408625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AP$12))","v":944189.45660685049},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AQ$12))","v":1171565.693095847},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AR$12))","v":1185054.1139045167},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AS$12))","v":1029636.9569048642},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AT$12))","v":916532.8972448603},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AU$12))","v":585020.9982414},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AV$12))","v":828246.56524534675},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AW$12))","v":1312692.6694454551},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AX$12))","v":1613518.0728600386},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AY$12))","v":1716083.4395742225},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,AZ$12))","v":1670611.1825348136},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BA$12))","v":1344397.1646434001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BB$12))","v":1968545.1331237976},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BC$12))","v":2344826.3959945436},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BD$12))","v":2287393.9927142719},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BE$12))","v":1924389.0313780818},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BF$12))","v":1663794.6833789668},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BG$12))","v":1034359.104365719},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BH$12))","v":1429679.5590553759},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BI$12))","v":2216806.5072993468},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BJ$12))","v":2670609.2886849018},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BK$12))","v":2788773.4166982635},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BL$12))","v":2668848.0292454953},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BM$12))","v":2113939.0330657391},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BN$12))","v":3050034.7797190621},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BO$12))","v":3583485.4554776703},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BP$12))","v":3451140.8221787787},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BQ$12))","v":2869263.0373796676},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BR$12))","v":2452890.0966104907},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BS$12))","v":1490285.3276045255},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BT$12))","v":1990392.9956986357},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BU$12))","v":2985589.4935479532},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BV$12))","v":3483187.7424726128},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BW$12))","v":3525515.9046002324},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BX$12))","v":3273693.3399859304},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BY$12))","v":2518225.6461430229},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,BZ$12))","v":3530372.2838444002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CA$12))","v":4034711.1815364575},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CB$12))","v":3782541.7326904284},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CC$12))","v":3063089.419129319},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CD$12))","v":2552574.5159410993},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CE$12))","v":1531544.7095646595},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CF$12))","v":2044864.1038805656},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CG$12))","v":3067296.1558208484},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CH$12))","v":3578512.1817909898},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L85)))","v":"Юридические расходы"},null,{"$f":"L84+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":13543666.295786161},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AP$12))","v":762099.48679245042},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BB$12))","v":2556984.1478030942},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BN$12))","v":4365575.6369332951},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,BZ$12))","v":5859007.0242573209},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z256:$CV256,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H72","v":"Управленческие расходы"},{"$f":"I73","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L86)))","v":"Расходы на лицензии, ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":614455.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AE$12))","v":10000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AF$12))","v":10000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AG$12))","v":10000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AH$12))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AI$12))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AJ$12))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AK$12))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AL$12))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AM$12))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AN$12))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AO$12))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AP$12))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AQ$12))","v":10500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AR$12))","v":10500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AS$12))","v":10500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AT$12))","v":10500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AU$12))","v":10500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AV$12))","v":10500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AW$12))","v":10500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AX$12))","v":10500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AY$12))","v":10500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AZ$12))","v":10500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BA$12))","v":10500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BB$12))","v":10500},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BC$12))","v":11025},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BD$12))","v":11025},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BE$12))","v":11025},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BF$12))","v":11025},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BG$12))","v":11025},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BH$12))","v":11025},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BI$12))","v":11025},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BJ$12))","v":11025},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BK$12))","v":11025},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BL$12))","v":11025},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BM$12))","v":11025},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BN$12))","v":11025},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BO$12))","v":11576.250000000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BP$12))","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BQ$12))","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BR$12))","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BS$12))","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BT$12))","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BU$12))","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BV$12))","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BW$12))","v":11576.250000000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BX$12))","v":11576.250000000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BY$12))","v":11576.250000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BZ$12))","v":11576.250000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CA$12))","v":12155.0625},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CB$12))","v":12155.0625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CC$12))","v":12155.0625},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CD$12))","v":12155.0625},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CE$12))","v":12155.0625},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CF$12))","v":12155.0625},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CG$12))","v":12155.0625},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CH$12))","v":12155.0625},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L87)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":17486188.629178554},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AE$12))","v":5264.4140049792541},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AF$12))","v":13572.317356587137},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AG$12))","v":19176.273077377595},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AH$12))","v":23803.880642925309},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AI$12))","v":19575.778766489624},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AJ$12))","v":34016.694220082987},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AK$12))","v":64031.424414273853},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AL$12))","v":91278.129490556006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AM$12))","v":110556.73855016814},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AN$12))","v":120866.59313718777},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AO$12))","v":102592.33369734771},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AP$12))","v":157364.90943447509},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AQ$12))","v":195260.94884930787},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AR$12))","v":197509.01898408611},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AS$12))","v":171606.15948414404},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AT$12))","v":152755.48287414337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AU$12))","v":97503.499706900009},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AV$12))","v":138041.09420755779},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AW$12))","v":218782.11157424253},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AX$12))","v":268919.67881000647},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AY$12))","v":286013.9065957038},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AZ$12))","v":278435.19708913559},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BA$12))","v":224066.19410723337},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BB$12))","v":328090.85552063293},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BC$12))","v":390804.39933242399},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BD$12))","v":381232.33211904531},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BE$12))","v":320731.50522968033},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BF$12))","v":277299.1138964945},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BG$12))","v":172393.18406095318},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BH$12))","v":238279.92650922932},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BI$12))","v":369467.75121655787},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BJ$12))","v":445101.5481141503},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BK$12))","v":464795.56944971066},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BL$12))","v":444808.00487424928},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BM$12))","v":352323.1721776232},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BN$12))","v":508339.12995317706},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BO$12))","v":597247.57591294509},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BP$12))","v":575190.13702979649},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BQ$12))","v":478210.50622994459},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BR$12))","v":408815.01610174851},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BS$12))","v":248380.8879340876},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BT$12))","v":331732.16594977264},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BU$12))","v":497598.24892465892},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BV$12))","v":580531.29041210213},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BW$12))","v":587585.98410003877},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BX$12))","v":545615.55666432169},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BY$12))","v":419704.27435717057},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BZ$12))","v":588395.38064073341},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CA$12))","v":672451.86358940962},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CB$12))","v":630423.6221150714},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CC$12))","v":510514.90318821988},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CD$12))","v":425429.08599018323},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CE$12))","v":255257.45159410994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CF$12))","v":340810.68398009427},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CG$12))","v":511216.02597014146},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CH$12))","v":596418.69696516497},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L88)))","v":"Расходы на эксплуатацию и ремонт"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":101338619.59328032},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AF$12))","v":31586.484029875519},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AG$12))","v":81433.904139522812},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AH$12))","v":115057.63846426556},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AI$12))","v":142823.28385755184},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AJ$12))","v":117454.67259893774},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AK$12))","v":204100.16532049788},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AL$12))","v":384188.54648564314},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AM$12))","v":547668.77694333601},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AN$12))","v":663340.43130100879},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AO$12))","v":725199.5588231266},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AP$12))","v":615554.00218408625},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AQ$12))","v":944189.45660685049},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AR$12))","v":1171565.693095847},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AS$12))","v":1185054.1139045167},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AT$12))","v":1029636.9569048642},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AU$12))","v":916532.8972448603},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AV$12))","v":585020.9982414},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AW$12))","v":828246.56524534675},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AX$12))","v":1312692.6694454551},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AY$12))","v":1613518.0728600386},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AZ$12))","v":1716083.4395742225},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BA$12))","v":1670611.1825348136},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BB$12))","v":1344397.1646434001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BC$12))","v":1968545.1331237976},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BD$12))","v":2344826.3959945436},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BE$12))","v":2287393.9927142719},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BF$12))","v":1924389.0313780818},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BG$12))","v":1663794.6833789668},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BH$12))","v":1034359.104365719},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BI$12))","v":1429679.5590553759},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BJ$12))","v":2216806.5072993468},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BK$12))","v":2670609.2886849018},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BL$12))","v":2788773.4166982635},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BM$12))","v":2668848.0292454953},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BN$12))","v":2113939.0330657391},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BO$12))","v":3050034.7797190621},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BP$12))","v":3583485.4554776703},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BQ$12))","v":3451140.8221787787},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BR$12))","v":2869263.0373796676},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BS$12))","v":2452890.0966104907},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BT$12))","v":1490285.3276045255},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BU$12))","v":1990392.9956986357},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BV$12))","v":2985589.4935479532},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BW$12))","v":3483187.7424726128},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BX$12))","v":3525515.9046002324},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BY$12))","v":3273693.3399859304},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BZ$12))","v":2518225.6461430229},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CA$12))","v":3530372.2838444002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CB$12))","v":4034711.1815364575},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CC$12))","v":3782541.7326904284},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CD$12))","v":3063089.419129319},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CE$12))","v":2552574.5159410993},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CF$12))","v":1531544.7095646595},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CG$12))","v":2044864.1038805656},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CH$12))","v":3067296.1558208484},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L89)))","v":"Расходы на банковскую гарантию (МСП)"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":18750000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AA$12))","v":312500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AB$12))","v":312500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AC$12))","v":312500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AD$12))","v":312500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AE$12))","v":312500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AF$12))","v":312500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AG$12))","v":312500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AH$12))","v":312500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AI$12))","v":312500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AJ$12))","v":312500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AK$12))","v":312500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AL$12))","v":312500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AM$12))","v":312500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AN$12))","v":312500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AO$12))","v":312500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AP$12))","v":312500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AQ$12))","v":312500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AR$12))","v":312500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AS$12))","v":312500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AT$12))","v":312500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AU$12))","v":312500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AV$12))","v":312500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AW$12))","v":312500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AX$12))","v":312500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AY$12))","v":312500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AZ$12))","v":312500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BA$12))","v":312500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BB$12))","v":312500},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BC$12))","v":312500},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BD$12))","v":312500},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BE$12))","v":312500},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BF$12))","v":312500},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BG$12))","v":312500},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BH$12))","v":312500},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BI$12))","v":312500},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BJ$12))","v":312500},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BK$12))","v":312500},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BL$12))","v":312500},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BM$12))","v":312500},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BN$12))","v":312500},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BO$12))","v":312500},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BP$12))","v":312500},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BQ$12))","v":312500},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BR$12))","v":312500},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BS$12))","v":312500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BT$12))","v":312500},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BU$12))","v":312500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BV$12))","v":312500},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BW$12))","v":312500},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BX$12))","v":312500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BY$12))","v":312500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BZ$12))","v":312500},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CA$12))","v":312500},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CB$12))","v":312500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CC$12))","v":312500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CD$12))","v":312500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CE$12))","v":312500},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CF$12))","v":312500},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CG$12))","v":312500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CH$12))","v":312500},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":90},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L90)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X94-(X16-X25-X27-X29-X31-X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":634311159.34682834},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AA$12))","v":-4347754.2493910752},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AB$12))","v":-1918096.1060338104},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AC$12))","v":-2159651.4403846106},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AD$12))","v":-2632086.7788844327},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AE$12))","v":-2309742.8128993269},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AF$12))","v":-1572096.9891287955},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AG$12))","v":-1245821.7679112833},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AH$12))","v":-1420513.7690739827},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AI$12))","v":-3911078.7638816629},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AJ$12))","v":-3528184.3893012721},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AK$12))","v":-918367.18729993142},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AL$12))","v":1386191.4435579479},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AM$12))","v":3086145.1855195351},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AN$12))","v":2568145.6921468712},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AO$12))","v":-3521251.1012172028},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AP$12))","v":3875666.2058653571},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AQ$12))","v":9772601.9729390927},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AR$12))","v":10807895.181305364},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AS$12))","v":8131923.7078758031},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AT$12))","v":5484409.9408682436},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AU$12))","v":-7118711.2847422101},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AV$12))","v":-2911230.447763335},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AW$12))","v":6812229.0540311858},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AX$12))","v":11628952.421315238},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AY$12))","v":13442672.173117258},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,AZ$12))","v":9384520.3212051839},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BA$12))","v":-4307440.1587785706},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BB$12))","v":10338343.028316095},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BC$12))","v":22097141.699198917},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BD$12))","v":22926280.685760051},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BE$12))","v":16986727.74593886},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BF$12))","v":11649304.090522148},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BG$12))","v":-10973988.856272012},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BH$12))","v":-3635801.0788670331},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BI$12))","v":12952340.761410117},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BJ$12))","v":20717191.003265426},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BK$12))","v":23128080.256665677},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BL$12))","v":16113605.919690326},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BM$12))","v":-5842252.3819989264},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BN$12))","v":16503382.6179533},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BO$12))","v":34511238.567188278},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BP$12))","v":35339477.625022247},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BQ$12))","v":26342442.816545814},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BR$12))","v":18761975.481435567},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BS$12))","v":-13945291.459835403},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BT$12))","v":-3500079.6680888012},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BU$12))","v":18578333.272175148},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BV$12))","v":28484729.51197426},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BW$12))","v":30298715.016839594},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BX$12))","v":20658260.638120368},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BY$12))","v":-6205994.3549755663},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,BZ$12))","v":19200084.26124227},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CA$12))","v":39490113.528938562},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CB$12))","v":38765001.598039404},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CC$12))","v":27726276.252075687},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CD$12))","v":18467083.398918547},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CE$12))","v":-13920768.397422239},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CF$12))","v":2399490.6775959134},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CG$12))","v":43733423.489983425},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CH$12))","v":73606965.546416715},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X96-SUMIFS($X97:$X103,$J97:$J103,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":225150000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AA$12))","v":105146250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AB$12))","v":63228500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AC$12))","v":34613500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AD$12))","v":22161750.000000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":97},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CV97,$Z$2:$CV$2,Periods!$Q$18),SUM($Z97:$CV97))","v":223250000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AA$12))","v":104956250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AB$12))","v":62812500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AC$12))","v":33487500.000000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AD$12))","v":21993750.000000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X98-SUM($X99:$X102))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":1900000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AA$12))","v":189999.99999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AB$12))","v":416000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AC$12))","v":1126000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AD$12))","v":168000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z269:$CV269,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":99},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L99)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CV99,$Z$2:$CV$2,Periods!$Q$18),SUM($Z99:$CV99))","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AA$12))","v":79999.999999999985},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AB$12))","v":180000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AD$12))","v":140000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H97","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L100)=0,$L100=0,$L100=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L100)))","v":"Съемка видео-роликов"},null,{"$f":"L99+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AA$12))","v":49999.999999999993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AB$12))","v":100000.00000000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AC$12))","v":350000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H96","v":"Капзатраты"},{"$f":"I98","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L101)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L100+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":400000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AA$12))","v":60000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AB$12))","v":136000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AC$12))","v":176000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AD$12))","v":28000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18),SUM($Z105:$CV105))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L106)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L107)))","v":"транспортный налог"},null,null,{"$f":"L106+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H105","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L108)=0,$L108=0,$L108=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L108)))","v":"налог на имущество организаций"},null,null,{"$f":"L107+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CV110,$Z$2:$CV$2,Periods!$Q$18),SUM($Z110:$CV110))","v":37524999.999999993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AH$12))","v":20000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AI$12))","v":13027499.999999993},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AJ$12))","v":24477500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CV112,$Z$2:$CV$2,Periods!$Q$18),SUM($Z112:$CV112))","v":123707720.32868162},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AB$12))","v":-600052.03080985695},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AC$12))","v":-103381.83026450986},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AD$12))","v":-170147.85608055413},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AE$12))","v":-264232.76551722677},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AF$12))","v":-244481.18589431132},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AG$12))","v":-91709.068209314428},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AH$12))","v":-31019.03235979157},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AI$12))","v":-125317.92196528555},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AJ$12))","v":-571525.08731129905},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AK$12))","v":-620969.27833230677},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AL$12))","v":-217641.73877685936},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AM$12))","v":382544.98453837028},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AN$12))","v":605607.44829549501},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AO$12))","v":483957.89548560977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AP$12))","v":-422133.5189591907},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AQ$12))","v":780540.75022988487},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AR$12))","v":1917587.3848093711},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AS$12))","v":2516328.6909994492},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AT$12))","v":2053586.6493476434},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AU$12))","v":1257409.6794872875},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AV$12))","v":-961681.42995763151},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AW$12))","v":-724663.44102939405},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AX$12))","v":908690.10207485408},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AY$12))","v":2306656.3431438133},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AZ$12))","v":2501786.695198263},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BA$12))","v":1719979.0524532404},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BB$12))","v":-419778.53216569684},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BC$12))","v":2097128.8989648987},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BD$12))","v":4204447.8483382501},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BE$12))","v":5131065.4301763736},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BF$12))","v":4069669.747009567},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BG$12))","v":2519234.1134997271},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BH$12))","v":-1488019.286722241},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BI$12))","v":-1054335.6102518644},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BJ$12))","v":1765472.5982263852},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BK$12))","v":4030412.6516667809},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BL$12))","v":4246229.9240007047},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BM$12))","v":2905567.881715972},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BN$12))","v":-556150.39498880133},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BO$12))","v":3380322.8607904147},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BP$12))","v":6538463.5099910647},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BQ$12))","v":7855888.4881935585},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BR$12))","v":6235101.999819262},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BS$12))","v":4036427.9520504046},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BT$12))","v":-1728380.4315622682},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BU$12))","v":-1044122.344595952},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BV$12))","v":2792992.625893997},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BW$12))","v":5706160.2708934098},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BX$12))","v":5773449.2065875344},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BY$12))","v":3967893.1899438705},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BZ$12))","v":-304930.83619032428},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CA$12))","v":4305465.1389523093},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CB$12))","v":7702188.1661532503},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CC$12))","v":8805657.537710445},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CD$12))","v":6751170.8400160857},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CE$12))","v":4151412.3448953331},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CF$12))","v":-1993580.644292403},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CG$12))","v":1833946.762190789},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CH$12))","v":9205528.9311750457},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":43683258.913673565},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CF$12))","v":41388159.886037558},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CG$12))","v":725426.21975494176},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CH$12))","v":1569672.8078810647},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X116-(X94-X96-X105+X110-X112-X114))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":279295180.10447323},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AA$12))","v":-109494004.24939108},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AB$12))","v":-64546544.075223953},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AC$12))","v":-36669769.610120103},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AD$12))","v":-24623688.922803883},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AE$12))","v":-2045510.0473821003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AF$12))","v":-1327615.803234484},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AG$12))","v":-1154112.6997019686},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AH$12))","v":-1369494.7367141908},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AI$12))","v":9241739.158083614},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AJ$12))","v":21520840.698010027},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AK$12))","v":-297397.90896762535},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AL$12))","v":1603833.1823348068},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AM$12))","v":2703600.2009811662},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AN$12))","v":1962538.2438513748},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AO$12))","v":-4005208.9967028126},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AP$12))","v":4297799.7248245478},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AQ$12))","v":8992061.2227092087},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AR$12))","v":8890307.7964959927},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AS$12))","v":5615595.0168763548},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AT$12))","v":3430823.2915205993},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AU$12))","v":-8376120.9642294981},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AV$12))","v":-1949549.017805703},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AW$12))","v":7536892.495060578},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AX$12))","v":10720262.319240384},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AY$12))","v":11136015.829973444},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,AZ$12))","v":6882733.6260069236},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BA$12))","v":-6027419.2112318128},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BB$12))","v":10758121.560481794},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BC$12))","v":20000012.80023402},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BD$12))","v":18721832.837421805},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BE$12))","v":11855662.31576249},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BF$12))","v":7579634.3435125798},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BG$12))","v":-13493222.969771743},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BH$12))","v":-2147781.7921447903},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BI$12))","v":14006676.371661983},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BJ$12))","v":18951718.405039042},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BK$12))","v":19097667.604998901},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BL$12))","v":11867375.995689616},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BM$12))","v":-8747820.2637148947},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BN$12))","v":17059533.012942106},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BO$12))","v":31130915.706397861},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BP$12))","v":28801014.115031183},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BQ$12))","v":18486554.328352258},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BR$12))","v":12526873.481616303},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BS$12))","v":-17981719.411885813},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BT$12))","v":-1771699.2365265265},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BU$12))","v":19622455.616771102},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BV$12))","v":25691736.886080265},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BW$12))","v":24592554.745946184},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BX$12))","v":14884811.43153283},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BY$12))","v":-10173887.544919431},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,BZ$12))","v":19505015.097432598},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CA$12))","v":35184648.389986247},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CB$12))","v":31062813.431886151},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CC$12))","v":18920618.714365244},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CD$12))","v":11715912.558902457},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CE$12))","v":-18072180.742317565},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CF$12))","v":-36995088.564149246},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CG$12))","v":41174050.508037694},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CH$12))","v":62831763.807360604},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z287:$CV287,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":200000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AA$12))","v":200000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CV122,$Z$2:$CV$2,Periods!$Q$18),SUM($Z122:$CV122))","v":200000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AM$12))","v":4166666.6666666665},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AN$12))","v":4166666.666666667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AO$12))","v":4166666.6666666665},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AP$12))","v":4166666.6666666665},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AQ$12))","v":4166666.666666667},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AR$12))","v":4166666.6666666665},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AS$12))","v":4166666.6666666665},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AT$12))","v":4166666.666666667},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AU$12))","v":4166666.6666666665},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AV$12))","v":4166666.6666666665},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AW$12))","v":4166666.666666667},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AX$12))","v":4166666.666666667},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AY$12))","v":4166666.6666666665},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,AZ$12))","v":4166666.666666667},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BA$12))","v":4166666.6666666674},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BB$12))","v":4166666.6666666665},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BC$12))","v":4166666.666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BD$12))","v":4166666.6666666674},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BE$12))","v":4166666.666666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BF$12))","v":4166666.666666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BG$12))","v":4166666.666666667},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BH$12))","v":4166666.6666666665},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BI$12))","v":4166666.6666666665},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BJ$12))","v":4166666.666666666},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BK$12))","v":4166666.666666666},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BL$12))","v":4166666.6666666656},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BM$12))","v":4166666.6666666656},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BN$12))","v":4166666.6666666651},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BO$12))","v":4166666.6666666651},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BP$12))","v":4166666.6666666646},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BQ$12))","v":4166666.6666666642},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BR$12))","v":4166666.6666666637},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BS$12))","v":4166666.6666666642},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BT$12))","v":4166666.6666666646},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BU$12))","v":4166666.6666666651},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BV$12))","v":4166666.666666666},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BW$12))","v":4166666.6666666665},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BX$12))","v":4166666.6666666674},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BY$12))","v":4166666.6666666688},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,BZ$12))","v":4166666.6666666698},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CA$12))","v":4166666.6666666716},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CB$12))","v":4166666.6666666693},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CC$12))","v":4166666.6666666716},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CD$12))","v":4166666.6666666744},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CE$12))","v":4166666.6666666716},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CF$12))","v":4166666.6666666665},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CG$12))","v":4166666.6666666716},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CH$12))","v":4166666.6666666865},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z293:$CV293,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B124=Lists!$CU$24,SUMIFS($Z124:$CV124,$Z$2:$CV$2,Periods!$Q$18),SUM($Z124:$CV124))","v":47333333.333333336},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AB$12))","v":1333333.3333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AC$12))","v":1333333.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AD$12))","v":1333333.3333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AE$12))","v":1333333.3333333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AF$12))","v":1333333.3333333333},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AG$12))","v":1333333.3333333333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AH$12))","v":1333333.3333333333},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AI$12))","v":1333333.3333333333},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AJ$12))","v":1333333.3333333333},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AK$12))","v":1333333.3333333333},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AL$12))","v":1333333.3333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AM$12))","v":1333333.3333333333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AN$12))","v":1305555.5555555557},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AO$12))","v":1277777.7777777778},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AP$12))","v":1250000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AQ$12))","v":1222222.2222222222},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AR$12))","v":1194444.4444444443},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AS$12))","v":1166666.6666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AT$12))","v":1138888.888888889},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AU$12))","v":1111111.111111111},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AV$12))","v":1083333.3333333333},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AW$12))","v":1055555.5555555557},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AX$12))","v":1027777.7777777779},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AY$12))","v":1000000.0000000001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,AZ$12))","v":972222.22222222236},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BA$12))","v":944444.44444444473},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BB$12))","v":916666.66666666663},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BC$12))","v":888888.88888888899},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BD$12))","v":861111.11111111136},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BE$12))","v":833333.33333333349},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BF$12))","v":805555.55555555562},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BG$12))","v":777777.77777777775},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BH$12))","v":750000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BI$12))","v":722222.22222222225},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BJ$12))","v":694444.44444444438},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BK$12))","v":666666.66666666651},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BL$12))","v":638888.88888888876},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BM$12))","v":611111.11111111101},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BN$12))","v":583333.33333333314},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BO$12))","v":555555.55555555527},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BP$12))","v":527777.77777777752},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BQ$12))","v":499999.99999999971},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BR$12))","v":472222.22222222196},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BS$12))","v":444444.44444444421},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BT$12))","v":416666.66666666651},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BU$12))","v":388888.88888888876},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BV$12))","v":361111.11111111112},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BW$12))","v":333333.33333333331},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BX$12))","v":305555.55555555562},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BY$12))","v":277777.77777777787},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,BZ$12))","v":250000.00000000017},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CA$12))","v":222222.22222222248},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CB$12))","v":194444.44444444455},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CC$12))","v":166666.66666666686},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CD$12))","v":138888.88888888917},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CE$12))","v":111111.11111111124},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CF$12))","v":83333.333333333328},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CG$12))","v":55555.55555555562},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CH$12))","v":27777.777777777912},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":8333011.2057204135},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AH$12))","v":564073.47790510394},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AV$12))","v":6025946.3878881522},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BA$12))","v":1742991.3399271574},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":8333011.2057204135},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AI$12))","v":564073.47790510394},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AW$12))","v":2214237.8330402258},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AX$12))","v":3811708.5548479264},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BB$12))","v":1742991.3399271574},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z299:$CV299,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$CV130,$Z$2:$CV$2,Periods!$Q$18),SUM($Z130:$CV130))","v":170647.75805240625},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AI$12))","v":9401.2246317517329},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AW$12))","v":100432.43979813588},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AX$12))","v":31764.237957066041},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BB$12))","v":29049.855665452604},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X132-(X118+X120+X126-X122-X124-X128-X130))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B132=Lists!$CU$24,SUMIFS($Z132:$CV132,$Z$2:$CV$2,Periods!$Q$18),SUM($Z132:$CV132))","v":2496018.9086141009},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AA$12))","v":250000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AB$12))","v":-1333333.3333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AC$12))","v":-1333333.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AD$12))","v":-1333333.3333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AE$12))","v":-1333333.3333333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AF$12))","v":-1333333.3333333333},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AG$12))","v":-1333333.3333333333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AH$12))","v":-769259.85542822932},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AI$12))","v":-1906808.0358701888},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AJ$12))","v":-1333333.3333333333},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AK$12))","v":-1333333.3333333333},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AL$12))","v":-1333333.3333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AM$12))","v":-5500000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AN$12))","v":-5472222.2222222229},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AO$12))","v":-5444444.444444444},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AP$12))","v":-5416666.666666666},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AQ$12))","v":-5388888.888888889},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AR$12))","v":-5361111.111111111},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AS$12))","v":-5333333.333333333},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AT$12))","v":-5305555.555555556},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AU$12))","v":-5277777.777777778},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AV$12))","v":775946.38788815215},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AW$12))","v":-7536892.4950605845},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AX$12))","v":-9037917.2372494377},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AY$12))","v":-5166666.666666667},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,AZ$12))","v":-5138888.888888889},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BA$12))","v":-3368119.7711839546},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BB$12))","v":-6855374.5289259432},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BC$12))","v":-5055555.555555556},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BD$12))","v":-5027777.7777777789},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BE$12))","v":-5000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BF$12))","v":-4972222.2222222229},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BG$12))","v":-4944444.444444445},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BH$12))","v":-4916666.666666666},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BI$12))","v":-4888888.888888889},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BJ$12))","v":-4861111.1111111101},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BK$12))","v":-4833333.3333333321},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BL$12))","v":-4805555.5555555541},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BM$12))","v":-4777777.7777777761},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BN$12))","v":-4749999.9999999981},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BO$12))","v":-4722222.2222222202},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BP$12))","v":-4694444.4444444422},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BQ$12))","v":-4666666.6666666642},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BR$12))","v":-4638888.8888888853},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BS$12))","v":-4611111.1111111082},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BT$12))","v":-4583333.3333333312},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BU$12))","v":-4555555.5555555541},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BV$12))","v":-4527777.7777777771},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BW$12))","v":-4500000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BX$12))","v":-4472222.2222222229},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BY$12))","v":-4444444.4444444468},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,BZ$12))","v":-4416666.6666666698},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CA$12))","v":-4388888.8888888936},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CB$12))","v":-4361111.1111111138},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CC$12))","v":-4333333.3333333386},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CD$12))","v":-4305555.5555555634},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CE$12))","v":-4277777.7777777826},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CF$12))","v":-4250000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CG$12))","v":-4222222.2222222276},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CH$12))","v":-4194444.4444444645},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X135-(X116+X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AA$12))","v":140505995.75060892},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AB$12))","v":-65879877.408557288},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AC$12))","v":-38003102.943453439},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AD$12))","v":-25957022.256137215},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AE$12))","v":-3378843.3807154335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AF$12))","v":-2660949.1365678171},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AG$12))","v":-2487446.0330353016},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AH$12))","v":-2138754.5921424199},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AI$12))","v":7334931.122213427},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AJ$12))","v":20187507.364676692},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AK$12))","v":-1630731.2423009593},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AL$12))","v":270499.84900147468},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AM$12))","v":-2796399.7990188338},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AN$12))","v":-3509683.978370849},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AO$12))","v":-9449653.4411472566},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AP$12))","v":-1118866.9418421201},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AQ$12))","v":3603172.3338203207},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AR$12))","v":3529196.685384877},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AS$12))","v":282261.683543019},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AT$12))","v":-1874732.2640349567},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AU$12))","v":-13653898.742007278},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AV$12))","v":-1173602.6299175546},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AX$12))","v":1682345.0819909498},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AY$12))","v":5969349.1633067802},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,AZ$12))","v":1743844.7371180356},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BA$12))","v":-9395538.9824157655},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BB$12))","v":3902747.0315558538},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BC$12))","v":14944457.244678468},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BD$12))","v":13694055.059644029},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BE$12))","v":6855662.31576249},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BF$12))","v":2607412.1212903634},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BG$12))","v":-18437667.414216183},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BH$12))","v":-7064448.4588114545},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BI$12))","v":9117787.4827730954},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BJ$12))","v":14090607.293927923},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BK$12))","v":14264334.271665558},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BL$12))","v":7061820.4401340485},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BM$12))","v":-13525598.041492671},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BN$12))","v":12309533.012942106},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BO$12))","v":26408693.484175637},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BP$12))","v":24106569.670586735},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BQ$12))","v":13819887.661685601},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BR$12))","v":7887984.5927274227},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BS$12))","v":-22592830.522996917},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BT$12))","v":-6355032.5698598698},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BU$12))","v":15066900.061215535},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BV$12))","v":21163959.108302489},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BW$12))","v":20092554.745946184},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BX$12))","v":10412589.209310606},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BY$12))","v":-14618331.989363879},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,BZ$12))","v":15088348.430765927},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CA$12))","v":30795759.501097351},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CB$12))","v":26701702.320775032},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CC$12))","v":14587285.381031901},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CD$12))","v":7410357.0033468902},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CE$12))","v":-22349958.520095341},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CF$12))","v":-41245088.564149246},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CG$12))","v":36951828.28581547},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CH$12))","v":58637319.362916142},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-$X135)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$CV137,$Z$2:$CV$2,Periods!$Q$18),SUM($Z137:$CV137))","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z135:AA135))","v":140505995.75060892},{"$f":"IF(AB$11=\"\",0,SUM($Z135:AB135))","v":74626118.342051625},{"$f":"IF(AC$11=\"\",0,SUM($Z135:AC135))","v":36623015.398598187},{"$f":"IF(AD$11=\"\",0,SUM($Z135:AD135))","v":10665993.142460972},{"$f":"IF(AE$11=\"\",0,SUM($Z135:AE135))","v":7287149.7617455386},{"$f":"IF(AF$11=\"\",0,SUM($Z135:AF135))","v":4626200.6251777215},{"$f":"IF(AG$11=\"\",0,SUM($Z135:AG135))","v":2138754.5921424199},{"$f":"IF(AH$11=\"\",0,SUM($Z135:AH135))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z135:AI135))","v":7334931.122213427},{"$f":"IF(AJ$11=\"\",0,SUM($Z135:AJ135))","v":27522438.486890119},{"$f":"IF(AK$11=\"\",0,SUM($Z135:AK135))","v":25891707.244589157},{"$f":"IF(AL$11=\"\",0,SUM($Z135:AL135))","v":26162207.093590632},{"$f":"IF(AM$11=\"\",0,SUM($Z135:AM135))","v":23365807.294571798},{"$f":"IF(AN$11=\"\",0,SUM($Z135:AN135))","v":19856123.316200949},{"$f":"IF(AO$11=\"\",0,SUM($Z135:AO135))","v":10406469.875053693},{"$f":"IF(AP$11=\"\",0,SUM($Z135:AP135))","v":9287602.9332115725},{"$f":"IF(AQ$11=\"\",0,SUM($Z135:AQ135))","v":12890775.267031893},{"$f":"IF(AR$11=\"\",0,SUM($Z135:AR135))","v":16419971.95241677},{"$f":"IF(AS$11=\"\",0,SUM($Z135:AS135))","v":16702233.635959789},{"$f":"IF(AT$11=\"\",0,SUM($Z135:AT135))","v":14827501.371924832},{"$f":"IF(AU$11=\"\",0,SUM($Z135:AU135))","v":1173602.6299175546},{"$f":"IF(AV$11=\"\",0,SUM($Z135:AV135))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z135:AW135))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z135:AX135))","v":1682345.0819909498},{"$f":"IF(AY$11=\"\",0,SUM($Z135:AY135))","v":7651694.24529773},{"$f":"IF(AZ$11=\"\",0,SUM($Z135:AZ135))","v":9395538.9824157655},{"$f":"IF(BA$11=\"\",0,SUM($Z135:BA135))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z135:BB135))","v":3902747.0315558538},{"$f":"IF(BC$11=\"\",0,SUM($Z135:BC135))","v":18847204.276234321},{"$f":"IF(BD$11=\"\",0,SUM($Z135:BD135))","v":32541259.33587835},{"$f":"IF(BE$11=\"\",0,SUM($Z135:BE135))","v":39396921.65164084},{"$f":"IF(BF$11=\"\",0,SUM($Z135:BF135))","v":42004333.772931203},{"$f":"IF(BG$11=\"\",0,SUM($Z135:BG135))","v":23566666.35871502},{"$f":"IF(BH$11=\"\",0,SUM($Z135:BH135))","v":16502217.899903566},{"$f":"IF(BI$11=\"\",0,SUM($Z135:BI135))","v":25620005.382676661},{"$f":"IF(BJ$11=\"\",0,SUM($Z135:BJ135))","v":39710612.676604584},{"$f":"IF(BK$11=\"\",0,SUM($Z135:BK135))","v":53974946.948270142},{"$f":"IF(BL$11=\"\",0,SUM($Z135:BL135))","v":61036767.388404191},{"$f":"IF(BM$11=\"\",0,SUM($Z135:BM135))","v":47511169.34691152},{"$f":"IF(BN$11=\"\",0,SUM($Z135:BN135))","v":59820702.359853625},{"$f":"IF(BO$11=\"\",0,SUM($Z135:BO135))","v":86229395.844029263},{"$f":"IF(BP$11=\"\",0,SUM($Z135:BP135))","v":110335965.514616},{"$f":"IF(BQ$11=\"\",0,SUM($Z135:BQ135))","v":124155853.1763016},{"$f":"IF(BR$11=\"\",0,SUM($Z135:BR135))","v":132043837.76902902},{"$f":"IF(BS$11=\"\",0,SUM($Z135:BS135))","v":109451007.2460321},{"$f":"IF(BT$11=\"\",0,SUM($Z135:BT135))","v":103095974.67617223},{"$f":"IF(BU$11=\"\",0,SUM($Z135:BU135))","v":118162874.73738776},{"$f":"IF(BV$11=\"\",0,SUM($Z135:BV135))","v":139326833.84569025},{"$f":"IF(BW$11=\"\",0,SUM($Z135:BW135))","v":159419388.59163642},{"$f":"IF(BX$11=\"\",0,SUM($Z135:BX135))","v":169831977.80094701},{"$f":"IF(BY$11=\"\",0,SUM($Z135:BY135))","v":155213645.81158313},{"$f":"IF(BZ$11=\"\",0,SUM($Z135:BZ135))","v":170301994.24234906},{"$f":"IF(CA$11=\"\",0,SUM($Z135:CA135))","v":201097753.74344641},{"$f":"IF(CB$11=\"\",0,SUM($Z135:CB135))","v":227799456.06422144},{"$f":"IF(CC$11=\"\",0,SUM($Z135:CC135))","v":242386741.44525334},{"$f":"IF(CD$11=\"\",0,SUM($Z135:CD135))","v":249797098.44860023},{"$f":"IF(CE$11=\"\",0,SUM($Z135:CE135))","v":227447139.92850488},{"$f":"IF(CF$11=\"\",0,SUM($Z135:CF135))","v":186202051.36435562},{"$f":"IF(CG$11=\"\",0,SUM($Z135:CG135))","v":223153879.6501711},{"$f":"IF(CH$11=\"\",0,SUM($Z135:CH135))","v":281791199.01308727},{"$f":"IF(CI$11=\"\",0,SUM($Z135:CI135))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z135:CJ135))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z135:CK135))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z135:CL135))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z135:CM135))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z135:CN135))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z135:CO135))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z135:CP135))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z135:CQ135))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z135:CR135))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z135:CS135))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z135:CT135))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z135:CU135))","v":0}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":140}]

{"sheet":"BSd","index":20,"n_rows":52,"n_cols":99,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I45\")","v":"BSd"},null,null,{"$f":"INDIRECT(\"START!K45\")","v":"Детализированный баланс"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99102)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99102)","v":0},{"$f":"SUM(T$15:T$99102)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X17-SUM(X18:X28))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18)","v":427289560.86880541},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AA$12))","v":140652993.63028172},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AB$12))","v":153046517.33932489},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AC$12))","v":262360976.85555831},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AD$12))","v":236289210.12480977},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AE$12))","v":232864990.26953727},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AF$12))","v":229726077.79041272},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AG$12))","v":226746138.70902249},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AH$12))","v":224728450.32595366},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AI$12))","v":221237208.85601285},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AJ$12))","v":219957041.76509559},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AK$12))","v":220530896.0660277},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AL$12))","v":221297306.74550647},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AM$12))","v":218961646.0595558},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AN$12))","v":217015216.25702542},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AO$12))","v":212767295.49117136},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AP$12))","v":213082314.53377116},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AQ$12))","v":214174688.00776649},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AR$12))","v":212518310.20444596},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AS$12))","v":208943284.76231146},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AT$12))","v":206178910.64519578},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AU$12))","v":200064833.25734523},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AV$12))","v":207069396.85847861},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AW$12))","v":210652571.46806401},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AX$12))","v":210967942.69754854},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AY$12))","v":215912898.5120526},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AZ$12))","v":220057040.79025903},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BA$12))","v":221053050.61386752},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BB$12))","v":227053896.48036304},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BC$12))","v":236224989.14864537},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BD$12))","v":239466365.04192176},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BE$12))","v":238851755.1596038},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BF$12))","v":239531416.16099775},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BG$12))","v":234305073.4889189},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BH$12))","v":241147755.53093529},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BI$12))","v":255898126.48199239},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BJ$12))","v":267246286.9805963},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BK$12))","v":279316493.69725394},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BL$12))","v":289712821.21091062},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BM$12))","v":292382386.27776992},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BN$12))","v":307525625.48770481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BO$12))","v":324504182.95459259},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BP$12))","v":332189165.43917912},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BQ$12))","v":334092009.39885664},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BR$12))","v":337651521.66082263},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BS$12))","v":332316754.63376313},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BT$12))","v":343282124.62701333},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BU$12))","v":363599471.63459903},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BV$12))","v":378922512.41546321},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BW$12))","v":393827723.53646094},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BX$12))","v":405780763.75680125},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BY$12))","v":408261866.08482671},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BZ$12))","v":424254991.92862773},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CA$12))","v":442063937.95744807},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CB$12))","v":448847917.61002278},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CC$12))","v":449448190.98661709},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CD$12))","v":451889942.84142274},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CE$12))","v":447914158.85120559},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CF$12))","v":409318719.52659571},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CG$12))","v":419069896.66363531},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CH$12))","v":427289560.86880541},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I805","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18)","v":127128472.22222221},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AA$12))","v":100000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AB$12))","v":65237500.000000007},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AC$12))","v":187625000.00000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AD$12))","v":186591435.18518519},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AE$12))","v":185557142.0661692},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AF$12))","v":184521756.49085146},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AG$12))","v":183485278.459232},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AH$12))","v":182447707.97131079},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AI$12))","v":181409045.02708781},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AJ$12))","v":180369289.6265631},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AK$12))","v":179328441.76973665},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AL$12))","v":178286501.45660841},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AM$12))","v":177243468.68717843},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AN$12))","v":176199343.46144673},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AO$12))","v":175154125.77941328},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AP$12))","v":174107815.64107808},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AQ$12))","v":173060413.04644111},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AR$12))","v":172011917.99550244},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AS$12))","v":170962330.48826197},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AT$12))","v":169911650.52471974},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AU$12))","v":168859878.1048758},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AV$12))","v":167807013.22873011},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AW$12))","v":166753055.89628267},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AX$12))","v":165698006.10753351},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AY$12))","v":164641863.86248255},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AZ$12))","v":163584629.16112986},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BA$12))","v":162526302.00347543},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BB$12))","v":161466882.38951924},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BC$12))","v":160406370.31926131},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BD$12))","v":159344765.79270163},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BE$12))","v":158282068.80984023},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BF$12))","v":157218279.37067705},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BG$12))","v":156153397.47521213},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BH$12))","v":155087423.12344542},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BI$12))","v":154020356.31537703},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BJ$12))","v":152952197.05100685},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BK$12))","v":151882945.33033496},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BL$12))","v":150812601.15336126},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BM$12))","v":149741164.52008584},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BN$12))","v":148668635.4305087},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BO$12))","v":147595013.88462979},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BP$12))","v":146520299.88244915},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BQ$12))","v":145444493.42396677},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BR$12))","v":144367594.5091826},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BS$12))","v":143290149.36624753},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BT$12))","v":142212704.22331256},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BU$12))","v":141135259.08037752},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BV$12))","v":140057813.93744251},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BW$12))","v":138980368.79450747},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BX$12))","v":137902923.65157244},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BY$12))","v":136825478.5086374},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BZ$12))","v":135748033.36570239},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CA$12))","v":134670588.22276738},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CB$12))","v":133593143.07983236},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CC$12))","v":132515697.93689732},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CD$12))","v":131438252.79396231},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CE$12))","v":130360807.65102728},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CF$12))","v":129283362.50809225},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CG$12))","v":128205917.36515723},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CH$12))","v":127128472.22222221},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I806","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z314:$CV314,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I807","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z20:$CV20,$Z$2:$CV$2,Periods!$Q$18)","v":17761495.466829747},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AB$12))","v":120815.6639399328},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AC$12))","v":571294.79029342032},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AD$12))","v":1488031.7971636041},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AE$12))","v":2468198.4416225255},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AF$12))","v":3002245.6743835406},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AG$12))","v":3527730.6576480456},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AH$12))","v":4693742.3546428755},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AI$12))","v":7931982.7067116117},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AJ$12))","v":11970230.318309054},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AK$12))","v":15185413.718368571},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AL$12))","v":16691098.195307441},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AM$12))","v":18173786.744472243},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AN$12))","v":20771124.47937775},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AO$12))","v":27028324.836704358},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AP$12))","v":29480229.292814855},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AQ$12))","v":27970999.69429348},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AR$12))","v":23816878.589860093},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AS$12))","v":21025762.304756358},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AT$12))","v":21209258.748551238},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AU$12))","v":29843185.855885215},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AV$12))","v":39069466.963081874},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AW$12))","v":43639432.238448024},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AX$12))","v":43264424.841357403},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AY$12))","v":43268173.737605676},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,AZ$12))","v":46725247.646713391},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BA$12))","v":58212373.610392168},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BB$12))","v":61325100.392621309},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BC$12))","v":56533414.553149782},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BD$12))","v":47123714.913341857},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BE$12))","v":40759656.364789441},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BF$12))","v":39946603.017389588},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BG$12))","v":54304109.654991813},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BH$12))","v":69275447.840919718},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BI$12))","v":75868931.450605512},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BJ$12))","v":74098560.586318374},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BK$12))","v":72936684.751982182},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BL$12))","v":77348577.669145331},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BM$12))","v":94679427.410772666},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BN$12))","v":98524371.030675873},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BO$12))","v":90056023.225933716},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BP$12))","v":74688933.375447482},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BQ$12))","v":63918139.465255231},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BR$12))","v":60745919.382611126},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BS$12))","v":79203566.354817018},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BT$12))","v":97609379.060862124},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BU$12))","v":103806729.48350073},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BV$12))","v":98932797.96566397},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BW$12))","v":94792774.483650461},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BX$12))","v":97435774.804281861},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BY$12))","v":115703029.26460609},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,BZ$12))","v":117630022.65390958},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CA$12))","v":105610195.99123451},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CB$12))","v":86763788.465969235},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CC$12))","v":73943709.271133244},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CD$12))","v":70147279.598860651},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CE$12))","v":89728997.271673933},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CF$12))","v":93465911.48748146},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CG$12))","v":67212163.814974189},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CH$12))","v":17761495.466829747},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z315:$CV315,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I808","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,Periods!$Q$18)","v":608394.16666615009},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AA$12))","v":12500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AB$12))","v":14583.333333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AC$12))","v":16666.666666666657},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AD$12))","v":18749.999999999985},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AE$12))","v":27500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AF$12))","v":50875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AG$12))","v":69375},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AH$12))","v":82000.000000000931},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AI$12))","v":83750.000000000931},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AJ$12))","v":95083.333333335817},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AK$12))","v":125333.33333333395},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AL$12))","v":157500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AM$12))","v":178583.33333333023},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AN$12))","v":188624.99999999255},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AO$12))","v":178374.99999999255},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AP$12))","v":206666.66666666791},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AQ$12))","v":252499.9999999851},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AR$12))","v":269541.66666665673},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AS$12))","v":252958.33333332837},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AT$12))","v":230499.9999999851},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AU$12))","v":188166.66666664928},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AV$12))","v":192916.66666664183},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AW$12))","v":260083.33333329856},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AX$12))","v":323166.66666665673},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AY$12))","v":351166.66666662693},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AZ$12))","v":351624.9999999851},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BA$12))","v":314374.9999999553},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BB$12))","v":359166.66666661203},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BC$12))","v":437999.9999999404},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BD$12))","v":456624.9999999404},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BE$12))","v":413108.33333328366},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BF$12))","v":362199.99999988079},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BG$12))","v":280899.9999999404},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BH$12))","v":282666.66666659713},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BI$12))","v":388833.33333319426},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BJ$12))","v":484916.66666650772},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BK$12))","v":521916.66666662693},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BL$12))","v":514874.99999982119},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BM$12))","v":450624.9999999404},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BN$12))","v":511916.66666662693},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BO$12))","v":623749.99999982119},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BP$12))","v":643966.66666650772},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BQ$12))","v":573523.33333307505},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BR$12))","v":494169.99999988079},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BS$12))","v":372031.66666644812},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BT$12))","v":364066.66666644812},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BU$12))","v":494608.33333301544},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BV$12))","v":605066.66666644812},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BW$12))","v":635191.66666656733},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BX$12))","v":610087.4999999404},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BY$12))","v":519712.5000000596},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BZ$12))","v":574941.66666668653},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CA$12))","v":685399.99999976158},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CB$12))","v":691529.99999976158},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CC$12))","v":602042.33333313465},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CD$12))","v":507311.99999952316},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CE$12))","v":377213.99999952316},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CF$12))","v":367394.16666638851},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CG$12))","v":497935.83333277702},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CH$12))","v":608394.16666615009},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I809","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AA$12))","v":14497.879672791934},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I810","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18)","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AA$12))","v":140505995.75060892},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AB$12))","v":74626118.342051625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AC$12))","v":36623015.398598187},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AD$12))","v":10665993.142460972},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AE$12))","v":7287149.7617455386},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AF$12))","v":4626200.6251777215},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AG$12))","v":2138754.5921424199},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AI$12))","v":7334931.122213427},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AJ$12))","v":27522438.486890119},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AK$12))","v":25891707.244589157},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AL$12))","v":26162207.093590632},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AM$12))","v":23365807.294571798},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AN$12))","v":19856123.316200949},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AO$12))","v":10406469.875053693},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AP$12))","v":9287602.9332115725},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AQ$12))","v":12890775.267031893},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AR$12))","v":16419971.95241677},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AS$12))","v":16702233.635959789},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AT$12))","v":14827501.371924832},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AU$12))","v":1173602.6299175546},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AX$12))","v":1682345.0819909498},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AY$12))","v":7651694.24529773},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AZ$12))","v":9395538.9824157655},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BB$12))","v":3902747.0315558538},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BC$12))","v":18847204.276234321},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BD$12))","v":32541259.33587835},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BE$12))","v":39396921.65164084},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BF$12))","v":42004333.772931203},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BG$12))","v":23566666.35871502},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BH$12))","v":16502217.899903566},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BI$12))","v":25620005.382676661},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BJ$12))","v":39710612.676604584},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BK$12))","v":53974946.948270142},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BL$12))","v":61036767.388404191},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BM$12))","v":47511169.34691152},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BN$12))","v":59820702.359853625},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BO$12))","v":86229395.844029263},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BP$12))","v":110335965.514616},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BQ$12))","v":124155853.1763016},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BR$12))","v":132043837.76902902},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BS$12))","v":109451007.2460321},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BT$12))","v":103095974.67617223},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BU$12))","v":118162874.73738776},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BV$12))","v":139326833.84569025},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BW$12))","v":159419388.59163642},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BX$12))","v":169831977.80094701},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BY$12))","v":155213645.81158313},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BZ$12))","v":170301994.24234906},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CA$12))","v":201097753.74344641},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CB$12))","v":227799456.06422144},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CC$12))","v":242386741.44525334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CD$12))","v":249797098.44860023},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CE$12))","v":227447139.92850488},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CF$12))","v":186202051.36435562},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CG$12))","v":223153879.6501711},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CH$12))","v":281791199.01308727},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"АКТИВЫ"},{"$f":"Calc!I811","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AA$12))","v":20000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AB$12))","v":13047499.999999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AC$12))","v":37524999.999999993},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AD$12))","v":37524999.999999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AE$12))","v":37524999.999999993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AF$12))","v":37524999.999999993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AG$12))","v":37524999.999999993},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AH$12))","v":37504999.999999993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AI$12))","v":24477500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X30-SUM(X31:X50))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18)","v":427289560.86880589},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AA$12))","v":140652993.63028172},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AB$12))","v":153046517.33932492},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AC$12))","v":262360976.85555831},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AD$12))","v":236289210.12480977},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AE$12))","v":232864990.2695373},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AF$12))","v":229726077.79041278},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AG$12))","v":226746138.70902249},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AH$12))","v":224728450.32595366},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AI$12))","v":221237208.85601288},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AJ$12))","v":219957041.76509562},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AK$12))","v":220530896.06602773},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AL$12))","v":221297306.74550653},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AM$12))","v":218961646.05955586},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AN$12))","v":217015216.25702542},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AO$12))","v":212767295.49117136},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AP$12))","v":213082314.53377122},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AQ$12))","v":214174688.00776652},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AR$12))","v":212518310.20444596},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AS$12))","v":208943284.76231149},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AT$12))","v":206178910.64519584},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AU$12))","v":200064833.25734529},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AV$12))","v":207069396.8584787},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AW$12))","v":210652571.4680641},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AX$12))","v":210967942.69754851},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AY$12))","v":215912898.51205266},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AZ$12))","v":220057040.79025912},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BA$12))","v":221053050.6138677},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BB$12))","v":227053896.48036316},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BC$12))","v":236224989.14864552},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BD$12))","v":239466365.041922},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BE$12))","v":238851755.15960392},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BF$12))","v":239531416.16099799},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BG$12))","v":234305073.48891911},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BH$12))","v":241147755.53093559},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BI$12))","v":255898126.48199269},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BJ$12))","v":267246286.98059669},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BK$12))","v":279316493.69725418},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BL$12))","v":289712821.21091104},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BM$12))","v":292382386.2777704},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BN$12))","v":307525625.48770523},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BO$12))","v":324504182.95459324},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BP$12))","v":332189165.43917978},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BQ$12))","v":334092009.39885736},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BR$12))","v":337651521.66082311},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BS$12))","v":332316754.63376385},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BT$12))","v":343282124.6270141},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BU$12))","v":363599471.63459998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BV$12))","v":378922512.41546398},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BW$12))","v":393827723.53646183},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BX$12))","v":405780763.75680214},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BY$12))","v":408261866.08482742},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BZ$12))","v":424254991.92862856},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CA$12))","v":442063937.9574492},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CB$12))","v":448847917.61002403},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CC$12))","v":449448190.98661816},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CD$12))","v":451889942.84142435},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CE$12))","v":447914158.8512072},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CF$12))","v":409318719.52659702},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CG$12))","v":419069896.6636368},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CH$12))","v":427289560.86880589},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18)","v":334889529.27675188},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AA$12))","v":-5681157.4873826178},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AB$12))","v":-8768564.9747652356},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AC$12))","v":-11860139.12881452},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AD$12))","v":-15989444.764345286},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AE$12))","v":-19982282.121501166},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AF$12))","v":-23693805.439469017},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AG$12))","v":-27148758.41421444},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AH$12))","v":-30473849.749070607},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AI$12))","v":-34066555.711884685},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AJ$12))","v":-37153631.218659818},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AK$12))","v":-39207383.140171602},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AL$12))","v":-40130527.878935724},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AM$12))","v":-40112648.458184846},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AN$12))","v":-39634983.616761185},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AO$12))","v":-40021519.570331052},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AP$12))","v":-38353528.019118026},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AQ$12))","v":-35145665.596138433},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AR$12))","v":-31604646.922484756},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AS$12))","v":-29021273.316284426},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AT$12))","v":-27423361.509011224},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AU$12))","v":-28466569.46394749},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AV$12))","v":-27708781.039469596},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AW$12))","v":-23461794.237858087},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AX$12))","v":-17427048.375094317},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AY$12))","v":-10188283.821787626},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AZ$12))","v":-3406088.8145372495},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BA$12))","v":681822.38449947536},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BB$12))","v":8837336.5090026036},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BC$12))","v":19321397.476177923},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BD$12))","v":29787009.540350206},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BE$12))","v":37955827.934753291},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BF$12))","v":43942767.017569125},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BG$12))","v":45057300.383086532},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BH$12))","v":49063835.667424195},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BI$12))","v":58922642.739387065},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BJ$12))","v":71467752.692845345},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BK$12))","v":85458926.324798271},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BL$12))","v":98303202.151636213},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BM$12))","v":106727320.4075572},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BN$12))","v":121241325.91080672},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BO$12))","v":138771830.75314152},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BP$12))","v":155925787.09555411},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BQ$12))","v":169508132.2578651},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BR$12))","v":179713456.33035594},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BS$12))","v":182705969.96258047},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BT$12))","v":189209890.87458685},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BU$12))","v":202857208.80008096},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BV$12))","v":220006777.45454115},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BW$12))","v":238021108.42704296},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BX$12))","v":253763231.73008248},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BY$12))","v":263727995.9865883},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BZ$12))","v":280577860.99223101},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CA$12))","v":300192109.49977684},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CB$12))","v":318420573.44696283},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CC$12))","v":332335092.34721744},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CD$12))","v":342297003.40554297},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CE$12))","v":303513172.49760872},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CF$12))","v":308832964.77581167},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CG$12))","v":320343898.7002728},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CH$12))","v":334889529.27675188},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AB$12))","v":47427.66254712503},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AC$12))","v":268394.02531250747},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AD$12))","v":607034.50619810331},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AE$12))","v":960027.70049685892},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AF$12))","v":1041495.8015439501},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AG$12))","v":1240813.776482611},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AH$12))","v":1854649.4431193061},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AI$12))","v":3129391.3573850337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AJ$12))","v":4532070.2161075324},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AK$12))","v":5648473.1750779264},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AL$12))","v":5729326.1414360628},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AM$12))","v":6579631.1055819616},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AN$12))","v":7923009.4825629145},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AO$12))","v":9907968.752109617},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AP$12))","v":10311845.158868581},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AQ$12))","v":9644282.7620872855},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AR$12))","v":7647983.8182673454},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AS$12))","v":6847027.253544271},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AT$12))","v":7743264.6535794437},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AU$12))","v":11025680.640517712},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AV$12))","v":13965419.670357376},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AW$12))","v":15307892.48980996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AX$12))","v":14160595.87040633},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AY$12))","v":14974076.995096564},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AZ$12))","v":17074900.079859018},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BA$12))","v":20569687.289518595},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BB$12))","v":20709486.384922028},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BC$12))","v":18747495.211661875},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BD$12))","v":14478612.641200244},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BE$12))","v":12599122.948196888},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BF$12))","v":13796173.512165308},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BG$12))","v":19223132.524854422},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BH$12))","v":23910806.335975111},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BI$12))","v":25746535.084908366},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BJ$12))","v":23460814.637392163},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BK$12))","v":24366563.792313457},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BL$12))","v":27312106.015106797},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BM$12))","v":32493256.371196508},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BN$12))","v":32335315.637865186},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BO$12))","v":28932960.811914444},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BP$12))","v":22097167.583266139},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BQ$12))","v":18831769.592020631},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BR$12))","v":19819732.531709552},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BS$12))","v":26725295.336541414},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BT$12))","v":32296582.607886195},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BU$12))","v":33757844.750491858},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BV$12))","v":29963338.678860664},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BW$12))","v":30115065.26927042},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BX$12))","v":32660396.322275877},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BY$12))","v":37893003.78385973},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BZ$12))","v":36805476.430568457},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CA$12))","v":32082097.555788994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CB$12))","v":23978540.827462673},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CC$12))","v":20099116.356313944},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CD$12))","v":21026754.242891073},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CE$12))","v":30247643.32062149},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CF$12))","v":24939424.010422945},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CG$12))","v":13551333.16575861},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M31","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18)","v":15355221.666666655},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AA$12))","v":2000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AB$12))","v":2333.3333333333285},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AC$12))","v":2666.666666666657},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AD$12))","v":-22600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AE$12))","v":119475.00000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AF$12))","v":367681.66666666674},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AG$12))","v":512570.00000000023},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AH$12))","v":665370},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AI$12))","v":461026.66666666698},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AJ$12))","v":761733.33333333302},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AK$12))","v":1530163.3333333321},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AL$12))","v":2236030},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AM$12))","v":2689438.3333333312},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AN$12))","v":3022004.9999999977},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AO$12))","v":2283249.9999999977},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AP$12))","v":3677156.6666666674},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AQ$12))","v":4741694.9999999991},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AR$12))","v":4918048.3333333312},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AS$12))","v":4201603.3333333312},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AT$12))","v":3894050.0000000028},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AU$12))","v":2186753.3333333493},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AV$12))","v":2993786.6666666926},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AW$12))","v":5050743.333333361},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AX$12))","v":6397496.6666666837},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AY$12))","v":6809411.6666666828},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AZ$12))","v":6813825.0000000112},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BA$12))","v":4905969.9999999963},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BB$12))","v":7516796.6666666726},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BC$12))","v":9283035.0000000112},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BD$12))","v":9271708.3333333544},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BE$12))","v":7665883.3333333544},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BF$12))","v":6889730.0000000419},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BG$12))","v":3779033.333333361},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BH$12))","v":5054666.6666666744},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BI$12))","v":8328543.3333333312},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BJ$12))","v":10330376.666666687},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BK$12))","v":10788911.666666687},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BL$12))","v":10605645.000000004},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BM$12))","v":7528690.0000000009},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BN$12))","v":11356436.666666683},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BO$12))","v":13824375.000000032},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BP$12))","v":13625368.333333405},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BQ$12))","v":11130163.333333405},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BR$12))","v":9897065.0000000913},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BS$12))","v":5336048.333333388},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BT$12))","v":6904556.6666667014},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BU$12))","v":10977858.333333328},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BV$12))","v":13170556.666666642},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BW$12))","v":13326604.166666685},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BX$12))","v":12698397.500000058},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BY$12))","v":8785160.0000000577},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BZ$12))","v":12858461.6666668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CA$12))","v":15207207.500000112},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CB$12))","v":14579000.833333485},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CC$12))","v":11602048.333333485},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CD$12))","v":10033540.000000231},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CE$12))","v":5336048.3333335277},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CF$12))","v":6904556.6666667815},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CG$12))","v":10977858.333333408},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CH$12))","v":15355221.666666655},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18)","v":7521034.5151833957},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AA$12))","v":-54912.184859141707},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AB$12))","v":-54912.184859141707},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AC$12))","v":-54912.184859141707},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AD$12))","v":-54912.184859141707},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AE$12))","v":-18061.286824287847},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AF$12))","v":45358.450641946867},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AG$12))","v":98158.458044067025},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AH$12))","v":149727.98408027738},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AI$12))","v":143935.15158815309},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AJ$12))","v":264597.33852979541},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AK$12))","v":508717.14410921186},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AL$12))","v":724831.45569805428},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AM$12))","v":951059.84860589821},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AN$12))","v":1133785.5692652026},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AO$12))","v":1126732.3463235134},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AP$12))","v":850633.22338830028},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AQ$12))","v":1273270.4087266037},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AR$12))","v":1484267.848519356},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AS$12))","v":1500456.8510038489},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AT$12))","v":1540108.2742179865},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AU$12))","v":1306099.8749214197},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AV$12))","v":1687366.5361329252},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AW$12))","v":2390594.7519072676},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AX$12))","v":2920343.8594936216},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AY$12))","v":3308923.1328035113},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AZ$12))","v":3541886.072853249},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BA$12))","v":3439738.2490690728},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BB$12))","v":1834992.9252670039},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BC$12))","v":2602078.5874701669},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BD$12))","v":2925878.5163089414},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BE$12))","v":2883605.0602024277},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BF$12))","v":2900309.826099806},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BG$12))","v":2443267.4311475088},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BH$12))","v":3076867.8123463918},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BI$12))","v":4233462.5118069276},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BJ$12))","v":5094050.0432466194},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BK$12))","v":5677009.7407096941},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BL$12))","v":6001892.3581311721},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BM$12))","v":5799306.5341290552},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BN$12))","v":2878165.7738022823},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BO$12))","v":4008864.0254738349},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BP$12))","v":4451709.5292047281},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BQ$12))","v":4348042.2506355662},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BR$12))","v":4340484.3259681482},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BS$12))","v":3626260.4448962826},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BT$12))","v":4458100.2789401431},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BU$12))","v":5950895.0257141311},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BV$12))","v":7007451.6898608822},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BW$12))","v":7637365.836088567},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BX$12))","v":7931158.8281385889},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BY$12))","v":7595395.4086528411},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BZ$12))","v":3336930.402737624},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CA$12))","v":4513721.1640191143},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CB$12))","v":4891975.3372881478},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CC$12))","v":4683037.9269152349},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CD$12))","v":4597952.1097171968},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CE$12))","v":3832179.7549348539},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CF$12))","v":4686309.8332308596},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CG$12))","v":6219957.9111412829},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CH$12))","v":7521034.5151833957},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18)","v":2657346.188187547},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AA$12))","v":632000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AB$12))","v":632000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AC$12))","v":632000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AD$12))","v":632000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AE$12))","v":646710.78986706934},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AF$12))","v":669926.25512603798},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AG$12))","v":684958.84352144948},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AH$12))","v":697738.84221846587},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AI$12))","v":742738.84221846587},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AJ$12))","v":770781.28540256666},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AK$12))","v":853529.47840483149},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AL$12))","v":928646.449163554},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AM$12))","v":1006199.5252040911},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AN$12))","v":1035130.5920385994},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AO$12))","v":1035130.5920385995},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AP$12))","v":1136791.8039758981},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AQ$12))","v":1242951.2996272373},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AR$12))","v":1249248.8968268931},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AS$12))","v":1249248.8968268931},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AT$12))","v":1249248.8968268931},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AU$12))","v":1250598.8968268931},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AV$12))","v":1250598.8968268931},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AW$12))","v":1301879.3311669463},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AX$12))","v":1440426.4695593715},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AY$12))","v":1521167.9143400248},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AZ$12))","v":1521167.9143400248},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BA$12))","v":1521167.9143400285},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BB$12))","v":1637925.3664216436},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BC$12))","v":1813988.1909891609},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BD$12))","v":1813988.1909891609},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BE$12))","v":1813988.1909891609},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BF$12))","v":1813988.1909891609},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BG$12))","v":1815378.6909891609},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BH$12))","v":1815378.6909891609},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BI$12))","v":1815378.6909891609},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BJ$12))","v":1950669.0719726216},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BK$12))","v":2047843.6543464921},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BL$12))","v":2047843.6543464903},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BM$12))","v":2047843.6543464921},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BN$12))","v":2168103.8299905583},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BO$12))","v":2418168.6396631412},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BP$12))","v":2418168.6396631412},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BQ$12))","v":2418168.6396631412},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BR$12))","v":2418168.6396631412},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BS$12))","v":2419600.8546631411},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BT$12))","v":2419600.8546631411},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BU$12))","v":2419600.8546631411},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BV$12))","v":2419600.8546631411},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BW$12))","v":2490713.6988530345},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BX$12))","v":2490713.6988530345},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BY$12))","v":2490713.6988530345},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BZ$12))","v":2490713.6988530308},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CA$12))","v":2655871.0067375451},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CB$12))","v":2655871.0067375451},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CC$12))","v":2655871.0067375451},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CD$12))","v":2655871.0067375451},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CE$12))","v":2657346.1881875396},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CF$12))","v":2657346.1881875396},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CG$12))","v":2657346.1881875396},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CH$12))","v":2657346.188187547},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18)","v":349856.18144258577},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AA$12))","v":48032},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AB$12))","v":48032},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AC$12))","v":48032},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AD$12))","v":48032},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AE$12))","v":50268.040059794534},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AF$12))","v":53796.790779157775},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AG$12))","v":56081.744215260318},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AH$12))","v":58024.304017206814},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AI$12))","v":64864.304017206814},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AJ$12))","v":69126.755381190131},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AK$12))","v":81704.480717534374},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AL$12))","v":93122.260272860221},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AM$12))","v":103469.36783102181},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AN$12))","v":107866.88998986706},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AO$12))","v":107866.88998986705},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AP$12))","v":123319.39420433652},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AQ$12))","v":139455.63754334001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AR$12))","v":140412.87231768772},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AS$12))","v":140412.87231768772},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AT$12))","v":140412.87231768772},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AU$12))","v":140618.07231768774},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AV$12))","v":140618.07231768768},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AW$12))","v":148412.69833737577},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AX$12))","v":169471.86337302445},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AY$12))","v":180260.37417968392},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AZ$12))","v":180260.37417968386},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BA$12))","v":180260.37417968397},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BB$12))","v":198007.50689608953},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BC$12))","v":224769.05623035214},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BD$12))","v":224769.05623035214},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BE$12))","v":224769.05623035226},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BF$12))","v":224769.05623035214},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BG$12))","v":224980.41223035217},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BH$12))","v":224980.41223035217},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BI$12))","v":224980.41223035206},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BJ$12))","v":245544.55013983825},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BK$12))","v":258786.37219666597},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BL$12))","v":258786.37219666573},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BM$12))","v":258786.37219666597},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BN$12))","v":277065.91889456403},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BO$12))","v":315075.76996479579},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BP$12))","v":315075.76996479603},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BQ$12))","v":315075.76996479579},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BR$12))","v":315075.76996479579},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BS$12))","v":315293.46664479608},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BT$12))","v":315293.46664479584},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BU$12))","v":315293.46664479584},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BV$12))","v":315293.46664479608},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BW$12))","v":324528.04306373931},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BX$12))","v":324528.04306373931},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BY$12))","v":324528.04306373978},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BZ$12))","v":324528.04306373978},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CA$12))","v":349631.95386218652},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CB$12))","v":349631.95386218559},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CC$12))","v":349631.95386218606},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CD$12))","v":349631.95386218606},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CE$12))","v":349856.18144258531},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CF$12))","v":349856.18144258577},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CG$12))","v":349856.18144258577},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CH$12))","v":349856.18144258577},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AA$12))","v":-105026250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AB$12))","v":-90089750},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AC$12))","v":22161750},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18)","v":14533077.961963147},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AA$12))","v":-600052.03080985695},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AB$12))","v":-103381.83026450989},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AC$12))","v":-170147.85608055419},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AD$12))","v":-264232.76551722689},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AE$12))","v":-244481.18589431141},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AF$12))","v":-91709.068209314486},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AG$12))","v":-31019.032359791687},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AH$12))","v":-125317.92196528567},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AI$12))","v":-571525.08731129905},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AJ$12))","v":-620969.278332307},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AK$12))","v":-217641.73877685936},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AL$12))","v":382544.98453837028},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AM$12))","v":605607.44829549501},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AN$12))","v":483957.89548560977},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AO$12))","v":-422133.5189591907},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AP$12))","v":780540.75022988487},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AQ$12))","v":1917587.3848093711},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AR$12))","v":2516328.6909994492},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AS$12))","v":2053586.6493476438},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AT$12))","v":1257409.679487288},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AU$12))","v":-961681.42995763198},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AV$12))","v":-724663.44102939405},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AW$12))","v":908690.10207485408},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AX$12))","v":2306656.3431438133},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AY$12))","v":2501786.6951982621},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AZ$12))","v":1719979.0524532404},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BA$12))","v":-419778.53216569684},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BB$12))","v":2097128.8989648987},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BC$12))","v":4204447.8483382519},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BD$12))","v":5131065.4301763736},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BE$12))","v":4069669.7470095679},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BF$12))","v":2519234.1134997271},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BG$12))","v":-1488019.2867222428},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BH$12))","v":-1054335.6102518663},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BI$12))","v":1765472.5982263833},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BJ$12))","v":4030412.6516667828},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BK$12))","v":4246229.9240007028},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BL$12))","v":2905567.8817159683},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BM$12))","v":-556150.39498880506},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BN$12))","v":3380322.8607904166},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BO$12))","v":6538463.5099910647},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BP$12))","v":7855888.4881935567},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BQ$12))","v":6235101.9998192638},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BR$12))","v":4036427.9520504028},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BS$12))","v":-1728380.4315622672},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BT$12))","v":-1044122.3445959538},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BU$12))","v":2792992.6258940026},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BV$12))","v":5706160.2708934098},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BW$12))","v":5773449.2065875381},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BX$12))","v":3967893.1899438649},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BY$12))","v":-304930.836190328},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BZ$12))","v":4305465.1389523149},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CA$12))","v":7702188.1661532521},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CB$12))","v":8805657.5377104431},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CC$12))","v":6751170.8400160819},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CD$12))","v":4151412.3448953331},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CE$12))","v":-1993580.6442923993},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CF$12))","v":1833946.762190789},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CG$12))","v":9205528.9311750382},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CH$12))","v":14533077.961963147},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18)","v":1983495.0786107853},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CE$12))","v":41388159.886037558},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CF$12))","v":725426.21975494176},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CG$12))","v":1569672.8078810647},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CH$12))","v":1983495.0786107853},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18)","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AB$12))","v":50000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AE$12))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AF$12))","v":50000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AG$12))","v":50000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AH$12))","v":50000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AI$12))","v":50000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AJ$12))","v":50000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AK$12))","v":50000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AL$12))","v":50000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AM$12))","v":50000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AN$12))","v":50000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AO$12))","v":50000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AP$12))","v":50000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AQ$12))","v":50000000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AR$12))","v":50000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AS$12))","v":50000000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AT$12))","v":50000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AU$12))","v":50000000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AV$12))","v":50000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AW$12))","v":50000000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AX$12))","v":50000000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AY$12))","v":50000000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AZ$12))","v":50000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BA$12))","v":50000000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BB$12))","v":50000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BC$12))","v":50000000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BD$12))","v":50000000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BE$12))","v":50000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BF$12))","v":50000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BG$12))","v":50000000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BH$12))","v":50000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BI$12))","v":50000000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BJ$12))","v":50000000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BK$12))","v":50000000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BL$12))","v":50000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BM$12))","v":50000000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BN$12))","v":50000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BO$12))","v":50000000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BP$12))","v":50000000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BQ$12))","v":50000000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BR$12))","v":50000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BS$12))","v":50000000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BT$12))","v":50000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BU$12))","v":50000000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BV$12))","v":50000000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BW$12))","v":50000000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BX$12))","v":50000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BY$12))","v":50000000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BZ$12))","v":50000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CA$12))","v":50000000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CB$12))","v":50000000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CC$12))","v":50000000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CD$12))","v":50000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CE$12))","v":50000000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CF$12))","v":50000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CG$12))","v":50000000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CH$12))","v":50000000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AA$12))","v":200000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AB$12))","v":200000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AC$12))","v":200000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AD$12))","v":200000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AE$12))","v":200000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AF$12))","v":200000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AG$12))","v":200000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AH$12))","v":200000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AI$12))","v":200000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AJ$12))","v":200000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AK$12))","v":200000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AL$12))","v":200000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AM$12))","v":195833333.33333334},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AN$12))","v":191666666.66666666},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AO$12))","v":187500000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AP$12))","v":183333333.33333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AQ$12))","v":179166666.66666666},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AR$12))","v":175000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AS$12))","v":170833333.33333334},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AT$12))","v":166666666.66666666},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AU$12))","v":162500000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AV$12))","v":158333333.33333334},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AW$12))","v":154166666.66666669},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AX$12))","v":150000000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AY$12))","v":145833333.33333334},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AZ$12))","v":141666666.66666669},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BA$12))","v":137500000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BB$12))","v":133333333.33333334},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BC$12))","v":129166666.66666669},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BD$12))","v":125000000.00000001},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BE$12))","v":120833333.33333334},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BF$12))","v":116666666.66666667},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BG$12))","v":112500000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BH$12))","v":108333333.33333333},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BI$12))","v":104166666.66666666},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BJ$12))","v":99999999.999999985},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BK$12))","v":95833333.333333313},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BL$12))","v":91666666.666666642},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BM$12))","v":87499999.99999997},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BN$12))","v":83333333.333333299},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BO$12))","v":79166666.666666627},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BP$12))","v":74999999.999999955},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BQ$12))","v":70833333.333333284},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BR$12))","v":66666666.666666627},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BS$12))","v":62499999.99999997},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BT$12))","v":58333333.333333313},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BU$12))","v":54166666.666666657},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BV$12))","v":50000000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BW$12))","v":45833333.333333343},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BX$12))","v":41666666.666666687},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BY$12))","v":37500000.00000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BZ$12))","v":33333333.333333373},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CA$12))","v":29166666.666666687},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CB$12))","v":25000000.00000003},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CC$12))","v":20833333.333333373},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CD$12))","v":16666666.666666687},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CE$12))","v":12500000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CF$12))","v":8333333.3333333433},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CG$12))","v":4166666.6666666865},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AA$12))","v":1333333.3333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AB$12))","v":1333333.3333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AC$12))","v":1333333.3333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AD$12))","v":1333333.333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AE$12))","v":1333333.333333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AF$12))","v":1333333.333333333},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AG$12))","v":1333333.333333333},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AH$12))","v":1333333.333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AI$12))","v":1333333.333333334},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AJ$12))","v":1333333.333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AK$12))","v":1333333.333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AL$12))","v":1333333.333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AM$12))","v":1305555.5555555541},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AN$12))","v":1277777.7777777761},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AO$12))","v":1250000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AP$12))","v":1222222.2222222239},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AQ$12))","v":1194444.444444444},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AR$12))","v":1166666.6666666679},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AS$12))","v":1138888.8888888881},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AT$12))","v":1111111.1111111119},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AU$12))","v":1083333.3333333321},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AV$12))","v":1055555.555555556},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AW$12))","v":1027777.7777777761},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AX$12))","v":1000000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AY$12))","v":972222.22222222388},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AZ$12))","v":944444.44444444403},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BA$12))","v":916666.66666666791},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BB$12))","v":888888.88888889179},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BC$12))","v":861111.11111111194},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BD$12))","v":833333.33333333582},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BE$12))","v":805555.55555555224},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BF$12))","v":777777.77777777612},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BG$12))","v":750000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BH$12))","v":722222.22222222388},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BI$12))","v":694444.44444444776},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BJ$12))","v":666666.66666666418},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BK$12))","v":638888.88888888806},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BL$12))","v":611111.11111111194},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BM$12))","v":583333.33333333582},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BN$12))","v":555555.55555555224},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BO$12))","v":527777.77777777612},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BP$12))","v":500000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BQ$12))","v":472222.22222222388},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BR$12))","v":444444.44444444776},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BS$12))","v":416666.66666666418},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BT$12))","v":388888.88888888806},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BU$12))","v":361111.11111111194},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BV$12))","v":333333.33333333582},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BW$12))","v":305555.55555555224},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BX$12))","v":277777.77777777612},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BY$12))","v":250000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BZ$12))","v":222222.22222222388},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CA$12))","v":194444.44444444776},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CB$12))","v":166666.66666666418},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CC$12))","v":138888.88888888806},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CD$12))","v":111111.11111111194},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CE$12))","v":83333.333333335817},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CF$12))","v":55555.555555552244},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CG$12))","v":27777.777777776122},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$932","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AH$12))","v":564073.47790510394},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AV$12))","v":6025946.3878881522},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AW$12))","v":3811708.5548479264},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BA$12))","v":1742991.3399271574},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$940","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AH$12))","v":4700.6123158758664},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AV$12))","v":50216.219899067932},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BA$12))","v":14524.927832726302},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X52)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z52:$CV52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X17-X30","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,AA17-AA30)","v":0},{"$f":"IF(AB$11=\"\",0,AB17-AB30)","v":-2.9802322387695313E-8},0,0,-2.9802322387695313E-8,-5.9604644775390625E-8,0,0,-2.9802322387695313E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,0,0,-5.9604644775390625E-8,-2.9802322387695313E-8,0,-2.9802322387695313E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-8.9406967163085938E-8,2.9802322387695313E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.4901161193847656E-7,-2.384185791015625E-7,-1.1920928955078125E-7,-2.384185791015625E-7,-2.0861625671386719E-7,-2.9802322387695313E-7,-2.9802322387695313E-7,-3.8743019104003906E-7,-2.384185791015625E-7,-4.1723251342773438E-7,-4.76837158203125E-7,-4.1723251342773438E-7,-6.5565109252929688E-7,-6.5565109252929688E-7,-7.152557373046875E-7,-4.76837158203125E-7,-7.152557373046875E-7,-7.7486038208007813E-7,-9.5367431640625E-7,-7.7486038208007813E-7,-8.9406967163085938E-7,-8.9406967163085938E-7,-7.152557373046875E-7,-8.3446502685546875E-7,-1.1324882507324219E-6,-1.2516975402832031E-6,-1.0728836059570313E-6,-1.6093254089355469E-6,-1.6093254089355469E-6,-1.3113021850585938E-6,-1.4901161193847656E-6,-4.76837158203125E-7,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN17-CN30)","v":0},0,0,0,0,0,0,0]

{"sheet":"Sens","index":21,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I46\")","v":"Sens"},null,null,{"$f":"INDIRECT(\"START!K46\")","v":"Анализ чувствительности финмодели"}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"}]
[null,null,null,null,null,null,null,"факторы",null,null,null,null,null,null,null,null,"значение",null,null,null,"показатель-1","показатель-2","показатель-3","показатель-4","показатель-5"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$Y14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99072)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99072)","v":0},{"$f":"SUM(T$15:T$99072)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"Изменения динамики трафика",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},{"$f":"Items!$BO$25","v":"EBITDA"},"FCF",{"$f":"Items!$BS$21","v":"Кассовый разрыв"},{"$f":"KPI!$I$26","v":"NPV(WACC)"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.",{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},"руб.","руб."]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},{"$f":"I17","v":"Сценарии"},"пессимистический",null,null,null,null,null,"*",-0.1,null,null,null,2738880869.5797663,450828303.8243227,247187175.87863779,241237057.46344793,100828233.65354905]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},{"$f":"I17","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,2830780509.4572849,471107641.78575635,264456918.93966168,241233898.80400985,110377698.90539794]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},{"$f":"I17","v":"Сценарии"},"базовый",null,null,null,null,null,null,0,null,null,null,{"$f":"PL!$X$16","v":2914364771.5297589},{"$f":"PL!$X$144","v":488556792.13819969},{"$f":"InvAn!$X$21","v":279295180.10447323},{"$f":"InvAn!$X$23","v":241230740.14457172},{"$f":"InvAn!$X$27","v":118510200.98454547}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},{"$f":"I17","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,2992124646.4159045,504325827.36483932,292699779.00392401,241227581.48513371,125747659.35123481]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H16","v":"Изменения динамики трафика"},{"$f":"I17","v":"Сценарии"},"оптимистический",null,null,null,null,null,"*",0.1,null,null,null,3062257548.1393099,518309296.46956068,304584662.58793366,241224422.8256956,132079612.28610635]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения",{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},"Изменения","Изменения"]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},{"$f":"I23","v":"Сценарии"},"пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U18-U$20)/U$20)","v":-6.0213430955618027E-2},-7.7224365561997146E-2,-0.11496082465091274,2.618786839695824E-5,-0.14920207023615015]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},{"$f":"I23","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U19-U$20)/U$20)","v":-2.8680096221654631E-2},-3.5715705181532789E-2,-5.3127523214905277E-2,1.3093934198602661E-5,-6.8622802185679066E-2]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},{"$f":"I23","v":"Сценарии"},"базовый",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U20-U$20)/U$20)","v":0},{"$f":"IF(V$20=0,0,(V20-V$20)/V$20)","v":0},0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},{"$f":"I23","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U21-U$20)/U$20)","v":2.6681586205603632E-2},3.2276770030410282E-2,4.7994379618139675E-2,-1.309393419810849E-5,6.1070340836171161E-2]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Изменения динамики трафика"},{"$f":"I23","v":"Сценарии"},"оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U22-U$20)/U$20)","v":5.0746144770313563E-2},6.0898763071427747E-2,9.0547507744317801E-2,-2.6187868396587609E-5,0.11449994337053249]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"Изменения прайс-листа",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},{"$f":"Items!$BO$25","v":"EBITDA"},"FCF",{"$f":"Items!$BS$21","v":"Кассовый разрыв"},{"$f":"KPI!$I$26","v":"NPV(WACC)"}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.",{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},"руб.","руб."]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"пессимистический",null,null,null,null,null,"*",-7.0000000000000007E-2,null,null,null,2710359237.5226755,298831645.51161224,110373886.0818274,241967432.58053094,21991377.439119525]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,2826933828.3838663,407246015.01251924,206734570.86941683,241546465.47426859,79463349.443801612]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"базовый",null,null,null,null,null,null,0,null,null,null,{"$f":"PL!$X$16","v":2914364771.5297589},{"$f":"PL!$X$144","v":488556792.13819969},{"$f":"InvAn!$X$21","v":279295180.10447323},{"$f":"InvAn!$X$23","v":241230740.14457172},{"$f":"InvAn!$X$27","v":118510200.98454547}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,3001795714.6756516,569867569.26388013,351941784.99694169,240915014.81487495,154851471.89148104]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,3118370305.5368423,678281938.7647872,448830069.53682971,240494047.70861256,200866301.5767144]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения",{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},"Изменения","Изменения"]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U43-U$45)/U$45)","v":-7.0000000000000104E-2},-0.38833795718250758,-0.60481277893681906,3.0538912060615229E-3,-0.8144347300365532]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U44-U$45)/U$45)","v":-2.999999999999995E-2},-0.16643055307821777,-0.25979900264628397,1.3088105168837392E-3,-0.32948093258094996]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"базовый",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U45-U$45)/U$45)","v":0},{"$f":"IF(V$45=0,0,(V45-V$45)/V$45)","v":0},0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U46-U$45)/U$45)","v":2.999999999999995E-2},0.16643055307821777,0.26010690505039952,-1.3088105168833687E-3,0.30665099379651478]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"оптимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U47-U$45)/U$45)","v":7.0000000000000104E-2},0.38833795718250769,0.60700972128820918,-3.0538912060612757E-3,0.69492836825843129]

{"sheet":"UnitEc","index":22,"n_rows":188,"n_cols":99,"rows_kept":188,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":""},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I47\")","v":"UnitEc"},null,null,{"$f":"INDIRECT(\"START!K47\")","v":"Расчет юнит-экономики бизнес-проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99238)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99238)","v":0},{"$f":"SUM(T$15:T$99238)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"EBITDA!$I$71","v":"Количество продаж"},null,null,null,null,{"$f":"EBITDA!$M$71","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$11:$CV$11,MAX($Z$11:$CV$11)),SUM($Z16:$CV16))","v":239335768.54564315},null,null,{"$f":"IF(AA$11=\"\",0,EBITDA!AA71)","v":3980975.0352697102},{"$f":"IF(AB$11=\"\",0,EBITDA!AB71)","v":27798994.153526973},{"$f":"IF(AC$11=\"\",0,EBITDA!AC71)","v":52007593.033195019},{"$f":"IF(AD$11=\"\",0,EBITDA!AD71)","v":74815002.323651463},{"$f":"IF(AE$11=\"\",0,EBITDA!AE71)","v":80733204},{"$f":"IF(AF$11=\"\",0,EBITDA!AF71)","v":0},{"$f":"IF(AG$11=\"\",0,EBITDA!AG71)","v":0},{"$f":"IF(AH$11=\"\",0,EBITDA!AH71)","v":0},{"$f":"IF(AI$11=\"\",0,EBITDA!AI71)","v":0},{"$f":"IF(AJ$11=\"\",0,EBITDA!AJ71)","v":0},{"$f":"IF(AK$11=\"\",0,EBITDA!AK71)","v":0},{"$f":"IF(AL$11=\"\",0,EBITDA!AL71)","v":0},{"$f":"IF(AM$11=\"\",0,EBITDA!AM71)","v":0},{"$f":"IF(AN$11=\"\",0,EBITDA!AN71)","v":0},{"$f":"IF(AO$11=\"\",0,EBITDA!AO71)","v":0},{"$f":"IF(AP$11=\"\",0,EBITDA!AP71)","v":0},{"$f":"IF(AQ$11=\"\",0,EBITDA!AQ71)","v":0},{"$f":"IF(AR$11=\"\",0,EBITDA!AR71)","v":0},{"$f":"IF(AS$11=\"\",0,EBITDA!AS71)","v":0},{"$f":"IF(AT$11=\"\",0,EBITDA!AT71)","v":0},{"$f":"IF(AU$11=\"\",0,EBITDA!AU71)","v":0},{"$f":"IF(AV$11=\"\",0,EBITDA!AV71)","v":0},{"$f":"IF(AW$11=\"\",0,EBITDA!AW71)","v":0},{"$f":"IF(AX$11=\"\",0,EBITDA!AX71)","v":0},{"$f":"IF(AY$11=\"\",0,EBITDA!AY71)","v":0},{"$f":"IF(AZ$11=\"\",0,EBITDA!AZ71)","v":0},{"$f":"IF(BA$11=\"\",0,EBITDA!BA71)","v":0},{"$f":"IF(BB$11=\"\",0,EBITDA!BB71)","v":0},{"$f":"IF(BC$11=\"\",0,EBITDA!BC71)","v":0},{"$f":"IF(BD$11=\"\",0,EBITDA!BD71)","v":0},{"$f":"IF(BE$11=\"\",0,EBITDA!BE71)","v":0},{"$f":"IF(BF$11=\"\",0,EBITDA!BF71)","v":0},{"$f":"IF(BG$11=\"\",0,EBITDA!BG71)","v":0},{"$f":"IF(BH$11=\"\",0,EBITDA!BH71)","v":0},{"$f":"IF(BI$11=\"\",0,EBITDA!BI71)","v":0},{"$f":"IF(BJ$11=\"\",0,EBITDA!BJ71)","v":0},{"$f":"IF(BK$11=\"\",0,EBITDA!BK71)","v":0},{"$f":"IF(BL$11=\"\",0,EBITDA!BL71)","v":0},{"$f":"IF(BM$11=\"\",0,EBITDA!BM71)","v":0},{"$f":"IF(BN$11=\"\",0,EBITDA!BN71)","v":0},{"$f":"IF(BO$11=\"\",0,EBITDA!BO71)","v":0},{"$f":"IF(BP$11=\"\",0,EBITDA!BP71)","v":0},{"$f":"IF(BQ$11=\"\",0,EBITDA!BQ71)","v":0},{"$f":"IF(BR$11=\"\",0,EBITDA!BR71)","v":0},{"$f":"IF(BS$11=\"\",0,EBITDA!BS71)","v":0},{"$f":"IF(BT$11=\"\",0,EBITDA!BT71)","v":0},{"$f":"IF(BU$11=\"\",0,EBITDA!BU71)","v":0},{"$f":"IF(BV$11=\"\",0,EBITDA!BV71)","v":0},{"$f":"IF(BW$11=\"\",0,EBITDA!BW71)","v":0},{"$f":"IF(BX$11=\"\",0,EBITDA!BX71)","v":0},{"$f":"IF(BY$11=\"\",0,EBITDA!BY71)","v":0},{"$f":"IF(BZ$11=\"\",0,EBITDA!BZ71)","v":0},{"$f":"IF(CA$11=\"\",0,EBITDA!CA71)","v":0},{"$f":"IF(CB$11=\"\",0,EBITDA!CB71)","v":0},{"$f":"IF(CC$11=\"\",0,EBITDA!CC71)","v":0},{"$f":"IF(CD$11=\"\",0,EBITDA!CD71)","v":0},{"$f":"IF(CE$11=\"\",0,EBITDA!CE71)","v":0},{"$f":"IF(CF$11=\"\",0,EBITDA!CF71)","v":0},{"$f":"IF(CG$11=\"\",0,EBITDA!CG71)","v":0},{"$f":"IF(CH$11=\"\",0,EBITDA!CH71)","v":0},{"$f":"IF(CI$11=\"\",0,EBITDA!CI71)","v":0},{"$f":"IF(CJ$11=\"\",0,EBITDA!CJ71)","v":0},{"$f":"IF(CK$11=\"\",0,EBITDA!CK71)","v":0},{"$f":"IF(CL$11=\"\",0,EBITDA!CL71)","v":0},{"$f":"IF(CM$11=\"\",0,EBITDA!CM71)","v":0},{"$f":"IF(CN$11=\"\",0,EBITDA!CN71)","v":0},{"$f":"IF(CO$11=\"\",0,EBITDA!CO71)","v":0},{"$f":"IF(CP$11=\"\",0,EBITDA!CP71)","v":0},{"$f":"IF(CQ$11=\"\",0,EBITDA!CQ71)","v":0},{"$f":"IF(CR$11=\"\",0,EBITDA!CR71)","v":0},{"$f":"IF(CS$11=\"\",0,EBITDA!CS71)","v":0},{"$f":"IF(CT$11=\"\",0,EBITDA!CT71)","v":0},{"$f":"IF(CU$11=\"\",0,EBITDA!CU71)","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X16/X$16)","v":12.176887680597426},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":11.333861243155249},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":11.581705430545089},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":11.895429421309137},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":12.225648899509755},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":12.559523689812226},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X17/X$16)","v":2.9013073339587354},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.5583156857726235},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.658209142847737},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.7850372347464778},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.9194559750698121},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3.0600086256481673},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L19+1","v":2},{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X18/X$16)","v":0.77898822758300335},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.69176593002130238},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.71753925906191396},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.75016119142426285},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.7846779003542198},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.81774552983335902},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L20+1","v":3},{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X19/X$16)","v":2.8248791219017559},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.5185494190898252},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.6083128732606222},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.7215813889017975},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.8412295680774249},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.965946514319008},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H21","v":"Выручка"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L21+1","v":4},{"$f":"M21","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X20/X$16)","v":3.9002625725437876},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.8175507547772201},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.8422532029406344},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.8735031775611888},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.9052335748943765},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3.9369471314739353},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z20:$CV20,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H21","v":"Выручка"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M21","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X21/X$16)","v":1.4787479834096047},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.4577445266024449},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.4645582210919641},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.473177924631512},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.4819301435220913},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.4853089442604062},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z21:$CV21,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"Выручка"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M21","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X22/X$16)","v":0.29270244120053934},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.28993492689183126},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.29083273134221493},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.29196850404389657},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.29312173759183174},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.29356694427735086},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X25/X$16)","v":6.1027073698127454},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":5.2089765559622379},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":5.4716419028070558},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5.7970367760519306},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6.1451349468727354},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.5216660655703347},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Полумаски FFP1"},null,null,1,{"$f":"M27","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X26/X$16)","v":1.6158658791677196},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.3837328111214486},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.4498601643374716},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.5354177560936246},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.6272783830347657},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.725721479430544},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"I28","v":"Полумаски FFP1"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L28","v":1},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X27/X$16)","v":0.16204249646635896},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.13927192452515619},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.14551741325891024},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.15403114518628327},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.16321080721587319},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.17293360015013737},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z27:$CV27,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"I28","v":"Полумаски FFP1"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L28","v":1},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X28/X$16)","v":1.1520540973648741},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.99016489375308947},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.0345676957505352},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.0950967542671848},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.1603602961418891},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.2294852706517376},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"I28","v":"Полумаски FFP1"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L28","v":1},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X29/X$16)","v":0.25038900009172171},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.21520378100286353},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.22485434621402989},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.23800981388967432},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.25219428059990018},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.26721799631644166},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"I28","v":"Полумаски FFP1"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L28","v":1},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X31/X$16)","v":4.7751194465394824E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.6331051896226235E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4.1747870923788503E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4.4869928206768023E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4.7874534458274096E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":5.2123245643333968E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"I28","v":"Полумаски FFP1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L28","v":1},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X32/X$16)","v":3.6290907793700062E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.7611599441131939E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.1728381902079252E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.4101145437143692E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.638464618828832E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3.9613666688933825E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Полумаски FFP2"},null,null,{"$f":"L28+1","v":2},{"$f":"M27","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X33/X$16)","v":0.56479927413926789},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.48003100156428424},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.50590101186587566},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.53627884827528127},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.56861804896268175},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.60409351396251665},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H34","v":"Себестоимость"},{"$f":"I35","v":"Полумаски FFP2"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L35","v":2},{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X34/X$16)","v":8.5143582939126189E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":7.3179017328711543E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":7.64606459112986E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":8.0934099827939948E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":8.5757459948979528E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":9.0866202684070224E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z34:$CV34,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"Себестоимость"},{"$f":"I35","v":"Полумаски FFP2"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L35","v":2},{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X35/X$16)","v":0.36498733695250585},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.31369850473292532},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.32776595216559939},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.3469424300122273},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.36761886040158281},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.38951864828564842},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"Себестоимость"},{"$f":"I35","v":"Полумаски FFP2"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L35","v":2},{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X36/X$16)","v":5.9907787078873301E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":5.1489411620180309E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":5.3798394864849809E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5.6945957082626175E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6.0339716437838642E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.3934273554766274E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H34","v":"Себестоимость"},{"$f":"I35","v":"Полумаски FFP2"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L35","v":2},{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X38/X$16)","v":5.0892720417065558E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.872125267887272E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4.4494441379300927E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4.782189716773963E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5.1024174883160599E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":5.5552406540921744E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H34","v":"Себестоимость"},{"$f":"I35","v":"Полумаски FFP2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L35","v":2},{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X39/X$16)","v":3.8678467516969823E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.9428152035943264E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.38157754482687E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.634464184748212E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.8778372911202055E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4.2219828971100529E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H27","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Полумаски FFP3"},null,null,{"$f":"L35+1","v":3},{"$f":"M27","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X40/X$16)","v":1.1568189062867518},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.98914245489544361},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.0375128809854186},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.0989963128886882},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.1648339071657396},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.2359892419891296},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"Себестоимость"},{"$f":"I42","v":"Полумаски FFP3"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L42","v":3},{"$f":"M42","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X41/X$16)","v":9.1566764895395628E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":7.8783569036821266E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":8.2240477111499607E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":8.70436314793855E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":9.2223741007199211E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":9.7713388479988061E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z41:$CV41,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"Себестоимость"},{"$f":"I42","v":"Полумаски FFP3"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L42","v":3},{"$f":"M42","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X42/X$16)","v":0.85389766277156731},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.7346891150101873},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.76692620156398361},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.81171758731791055},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.86002423464517996},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.91121745034750679},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H41","v":"Себестоимость"},{"$f":"I42","v":"Полумаски FFP3"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L42","v":3},{"$f":"M42","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X43/X$16)","v":0.14929250249519127},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.12845049391497229},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.13408671419592397},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.1419178845585721},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.15036365104917554},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.1593140951318654},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H41","v":"Себестоимость"},{"$f":"I42","v":"Полумаски FFP3"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L42","v":3},{"$f":"M42","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X45/X$16)","v":5.7678416472674292E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":4.3884086369389078E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":5.0427033563207699E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5.4198150123438232E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5.7827398200915335E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.2959394079711309E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z45:$CV45,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H41","v":"Себестоимость"},{"$f":"I42","v":"Полумаски FFP3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L42","v":3},{"$f":"M42","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X46/X$16)","v":4.3835596519232467E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.3351905640735696E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.8324545508037857E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4.1190594093813062E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4.3948822632695643E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4.78491395005806E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"Lists!$AM$19","v":"Полумаски FFP4"},null,null,{"$f":"L42+1","v":4},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X47/X$16)","v":1.9423169759099714},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.6586445441437201},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.7418174980019745},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.8452516139449926},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.9560829113109321},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.0751150503786815},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"I49","v":"Полумаски FFP4"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L49","v":4},{"$f":"M49","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X48/X$16)","v":0.18048697038729117},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.15482560361204739},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.16202458954519447},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.17154506837577982},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.18179994008792372},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.1926530903785956},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"I49","v":"Полумаски FFP4"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L49","v":4},{"$f":"M49","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X49/X$16)","v":1.5037879291097769},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.2899816165639739},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.3499623903830902},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.4292854634783849},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.5147273779955408},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.6051540518152914},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"I49","v":"Полумаски FFP4"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L49","v":4},{"$f":"M49","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X50/X$16)","v":0.18053481211250097},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.15486664327251462},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.16206753744261676},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.17159053986884507},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.18184812984233192},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.19270415698019533},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z50:$CV50,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"I49","v":"Полумаски FFP4"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L49","v":4},{"$f":"M49","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X52/X$16)","v":7.2032773513385079E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":5.4805465330096767E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":6.2976747798395141E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6.7686377529723757E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":7.2218832142319583E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":7.8628021565612313E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"I49","v":"Полумаски FFP4"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L49","v":4},{"$f":"M49","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X53/X$16)","v":5.4744907870172659E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":4.1652153650873543E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4.7862328326780321E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5.1441646922590067E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5.4886312428162878E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":5.9757296389865338E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"Lists!$AM$20","v":"Маски медицинские"},null,null,{"$f":"L49+1","v":5},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X54/X$16)","v":0.66175264657195032},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.56411469298881711},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.59309196611286175},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.62848652657813675},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.66625828049225377},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.70746362725572598},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H55","v":"Себестоимость"},{"$f":"I56","v":"Маски медицинские"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L56","v":5},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X55/X$16)","v":2.8476051925932788E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.4500647209341819E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.5575699865730543E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.7069417300702052E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.8680362801119744E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3.0387570505452002E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"Себестоимость"},{"$f":"I56","v":"Маски медицинские"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L56","v":5},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X56/X$16)","v":0.43950433084562923},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.37814724404334282},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.39473979344586912},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.41779408775033128},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.44265770037582569},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.46900704057434323},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H55","v":"Себестоимость"},{"$f":"I56","v":"Маски медицинские"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L56","v":5},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X57/X$16)","v":0.14099847457879178},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.12131435536414051},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.12663745229615045},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.13403355763865146},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.14201011487977691},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.150463312068984},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z57:$CV57,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H55","v":"Себестоимость"},{"$f":"I56","v":"Маски медицинские"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L56","v":5},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X59/X$16)","v":4.9046272510777457E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.73163999739703E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4.2880130580958929E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4.6086862349862437E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4.9172957653839562E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":5.3536899727645679E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H55","v":"Себестоимость"},{"$f":"I56","v":"Маски медицинские"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L56","v":5},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X60/X$16)","v":3.7275167108190865E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.8360463980217428E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.2588899241528784E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.5026015385895464E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.7371447816918067E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4.0688043793010711E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H48","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Маски гигиенические"},null,null,{"$f":"L56+1","v":6},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X61/X$16)","v":0.16115368773708452},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.13331105124852508},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.14345838150345369},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.15260571827120695},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.16206341590636353},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.1732831525537373},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H62","v":"Себестоимость"},{"$f":"I63","v":"Маски гигиенические"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L63","v":6},{"$f":"M63","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X62/X$16)","v":5.0251856339881386E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":4.3236436251779678E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4.5133587998348011E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4.7769559942415375E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5.0612404943152492E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":5.3625124421385903E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z62:$CV62,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H62","v":"Себестоимость"},{"$f":"I63","v":"Маски гигиенические"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L63","v":6},{"$f":"M63","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X63/X$16)","v":7.7559587796287507E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":6.6731866595884037E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":6.9659963549271023E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":7.3728368426529037E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":7.8116064772204521E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":8.2765948336648812E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H62","v":"Себестоимость"},{"$f":"I63","v":"Маски гигиенические"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L63","v":6},{"$f":"M63","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X64/X$16)","v":2.4882083749198546E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.1408415652495384E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.2347785699320666E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.3652980759762021E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.5060608508195921E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.6552349188644228E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"H62","v":"Себестоимость"},{"$f":"I63","v":"Маски гигиенические"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L63","v":6},{"$f":"M63","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X66/X$16)","v":4.9894823938299547E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.7962012430267367E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4.3622001352255788E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4.6884212909548639E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5.0023700865843693E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":5.4463143667570324E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"H62","v":"Себестоимость"},{"$f":"I63","v":"Маски гигиенические"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L63","v":6},{"$f":"M63","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X67/X$16)","v":3.7920066193107664E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.8851129447003193E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.3152721027714408E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.5632001811256959E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.8018012658041214E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4.1391989187353458E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z67:$CV67,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X70/X$16)","v":6.0741803107846826},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":6.1248846871930107},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":6.1100635277380322},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6.0983926452572064},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6.0805139526370207},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.0378576242418918},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H72","v":"Валовая прибыль"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M72","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X71/X$16)","v":1.2854414547910156},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.1745828746511744},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.2083489785102655},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.2496194786528529},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.2921775920350465},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.3342871462176238},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H72","v":"Валовая прибыль"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L73+1","v":2},{"$f":"M72","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X72/X$16)","v":0.21418895344373562},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.21173492845701819},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.21163824719603849},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.21388234314898166},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.21605985139153805},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.21365201587084232},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z72:$CV72,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H72","v":"Валовая прибыль"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L74+1","v":3},{"$f":"M72","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X73/X$16)","v":1.6680602156150042},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.5294069641943819},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.5707999922752027},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.6225850760131098},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.6763956609116855},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.7299572723298786},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H75","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L75+1","v":4},{"$f":"M75","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X74/X$16)","v":1.9579455966338162},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.1589062106335},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.1004357049386608},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.028251563616196},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.9491506635834441},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.8618320810952538},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"H75","v":"Валовая прибыль"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M75","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X75/X$16)","v":0.81699533683765424},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.89362983361362769},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.87146625497910235},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.84469139805337501},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.81567186302983763},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.77784531700468018},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H75","v":"Валовая прибыль"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M75","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X76/X$16)","v":0.13154875346345485},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.15662387564330615},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.14737434983876127},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.13936278577268957},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.13105832168546819},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.12028379172361356},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"Calc!H487","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M487","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X79/X$16)","v":2.6700793930606395},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.0074877557397235},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.6959283065199533},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.6559490624544138},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.6514764187751512},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.6708830027543846},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z79:$CV79,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Calc!H488","v":"Прямые расходы"},{"$f":"Calc!I488","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M488","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X80/X$16)","v":2.0181187414445606E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":6.489197521828502E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.0636600085712534E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.9650976720797009E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.6392434163064844E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.8228930936520244E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"Calc!H489","v":"Прямые расходы"},{"$f":"Calc!I489","v":"Прочие производственные расходы"},{"$f":"Calc!J489","v":"Полумаски FFP1"},null,{"$f":"Calc!L489","v":1},{"$f":"Calc!M489","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X81/X$16)","v":7.1618212790166879E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.2559737139022906E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.1151482614368945E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":7.1528017026775805E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5.9667177188455212E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.6351881686746881E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z81:$CV81,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Calc!H490","v":"Прямые расходы"},{"$f":"Calc!I490","v":"Прочие производственные расходы"},{"$f":"Calc!J490","v":"Полумаски FFP2"},null,{"$f":"Calc!L490","v":2},{"$f":"Calc!M490","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X82/X$16)","v":2.6038732270857834E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.0466447615852423E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.8970234942687179E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.4996350036238855E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.0851432888438649E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.3187485535691114E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"Calc!H491","v":"Прямые расходы"},{"$f":"Calc!I491","v":"Прочие производственные расходы"},{"$f":"Calc!J491","v":"Полумаски FFP3"},null,{"$f":"Calc!L491","v":3},{"$f":"Calc!M491","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X83/X$16)","v":2.6038732270857834E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.0466447615852423E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.8970234942687179E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.4996350036238855E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.0851432888438649E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.3187485535691114E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"Calc!H492","v":"Прямые расходы"},{"$f":"Calc!I492","v":"Прочие производственные расходы"},{"$f":"Calc!J492","v":"Полумаски FFP4"},null,{"$f":"Calc!L492","v":4},{"$f":"Calc!M492","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X84/X$16)","v":2.6038732270857834E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.0466447615852423E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.8970234942687179E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.4996350036238855E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.0851432888438649E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.3187485535691114E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"Calc!H493","v":"Прямые расходы"},{"$f":"Calc!I493","v":"Прочие производственные расходы"},{"$f":"Calc!J493","v":"Маски медицинские"},null,{"$f":"Calc!L493","v":5},{"$f":"Calc!M493","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X85/X$16)","v":2.6038732270857834E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.0466447615852423E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.8970234942687179E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.4996350036238855E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.0851432888438649E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.3187485535691114E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"Calc!H494","v":"Прямые расходы"},{"$f":"Calc!I494","v":"Прочие производственные расходы"},{"$f":"Calc!J494","v":"Маски гигиенические"},null,{"$f":"Calc!L494","v":6},{"$f":"Calc!M494","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X86/X$16)","v":2.6038732270857834E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.0466447615852423E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.8970234942687179E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.4996350036238855E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.0851432888438649E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.3187485535691114E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"Calc!H496","v":"Прямые расходы"},{"$f":"Calc!I496","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M496","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X88/X$16)","v":0.5558991139316215},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.79879928204185702},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.56720277645967132},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.55253470357027679},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.54845784569371292},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.54909253942157443},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"Calc!H497","v":"Прямые расходы"},{"$f":"Calc!I497","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J497","v":"Расходы на привлечение заказчиков"},null,{"$f":"Calc!L497","v":1},{"$f":"Calc!M497","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X89/X$16)","v":0.45002153524519928},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.57303800696792007},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.44920690047397493},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.44777115497608644},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.44777115497608638},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.44777115497608644},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"Calc!H498","v":"Прямые расходы"},{"$f":"Calc!I498","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J498","v":"Расходы на онлайн агрегаторы"},null,{"$f":"Calc!L498","v":2},{"$f":"Calc!M498","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X90/X$16)","v":8.7780617975871347E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":9.0220778448647884E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":8.4121748689360579E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":8.6496985106169613E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":8.7988702740692676E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":8.9554230995217282E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"Calc!H499","v":"Прямые расходы"},{"$f":"Calc!I499","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J499","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L499","v":3},{"$f":"Calc!M499","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X91/X$16)","v":1.8096960710550863E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.13554049662528883},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.3874127296335772E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.82665634880207E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.269798797693379E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.1767153450270596E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z91:$CV91,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"Calc!H501","v":"Прямые расходы"},{"$f":"Calc!I501","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M501","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X93/X$16)","v":2.4277982875036956E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.10567595365612019},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4.5938141728459288E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.5430488387003437E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.8314675793576287E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.7589679963008364E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"Calc!H502","v":"Прямые расходы"},{"$f":"Calc!I502","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J502","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L502","v":1},{"$f":"Calc!M502","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X94/X$16)","v":2.0571519090181671E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":9.0430107400964924E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.9238829792753699E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.1603076290857864E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.546788323274785E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.4764019666555042E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"Calc!H503","v":"Прямые расходы"},{"$f":"Calc!I503","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J503","v":"Соцсборы"},null,{"$f":"Calc!L503","v":0},{"$f":"Calc!M503","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X95/X$16)","v":1.5634354508538067E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":6.8726881624733335E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.9821510642492805E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.6418337981051973E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.1755591256888366E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.1220654946581829E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"Calc!H504","v":"Прямые расходы"},{"$f":"Calc!I504","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J504","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L504","v":2},{"$f":"Calc!M504","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X96/X$16)","v":2.1430283340014801E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":8.3731580926819371E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.7171608714563157E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.185578298040372E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.6712334351396024E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.7035948017951415E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"Calc!H506","v":"Прямые расходы"},{"$f":"Calc!I506","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M506","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X98/X$16)","v":1.8716834278000416},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.8716834278000414},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.8716834278000414},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.8716834278000414},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.8716834278000414},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.8716834278000416},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"Calc!H507","v":"Прямые расходы"},{"$f":"Calc!I507","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J507","v":"Полумаски FFP1"},null,{"$f":"Calc!L507","v":1},{"$f":"Calc!M507","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X99/X$16)","v":0.1242611404348575},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.12426114043485749},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.1242611404348575},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.1242611404348575},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.12426114043485749},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.1242611404348575},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z99:$CV99,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"Calc!H508","v":"Прямые расходы"},{"$f":"Calc!I508","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J508","v":"Полумаски FFP2"},null,{"$f":"Calc!L508","v":2},{"$f":"Calc!M508","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X100/X$16)","v":3.1065285108714383E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.1065285108714376E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.1065285108714379E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.106528510871439E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.1065285108714376E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3.1065285108714383E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"Calc!H509","v":"Прямые расходы"},{"$f":"Calc!I509","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J509","v":"Полумаски FFP3"},null,{"$f":"Calc!L509","v":3},{"$f":"Calc!M509","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X101/X$16)","v":6.9896891494607358E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":6.9896891494607358E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":6.9896891494607344E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6.9896891494607372E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6.989689149460733E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.9896891494607344E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"Calc!H510","v":"Прямые расходы"},{"$f":"Calc!I510","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J510","v":"Полумаски FFP4"},null,{"$f":"Calc!L510","v":4},{"$f":"Calc!M510","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X102/X$16)","v":9.3195855326143121E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":9.3195855326143121E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":9.3195855326143134E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":9.3195855326143148E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":9.3195855326143107E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":9.3195855326143134E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"Calc!H511","v":"Прямые расходы"},{"$f":"Calc!I511","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J511","v":"Маски медицинские"},null,{"$f":"Calc!L511","v":5},{"$f":"Calc!M511","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X103/X$16)","v":1.3202746171203612},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.3202746171203612},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.320274617120361},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.3202746171203614},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.3202746171203612},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.3202746171203612},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"Calc!H512","v":"Прямые расходы"},{"$f":"Calc!I512","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J512","v":"Маски гигиенические"},null,{"$f":"Calc!L512","v":6},{"$f":"Calc!M512","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X104/X$16)","v":0.23298963831535785},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.23298963831535785},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.23298963831535785},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.23298963831535791},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.23298963831535782},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.23298963831535782},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"Calc!H514","v":"Прямые расходы"},{"$f":"Calc!I514","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M514","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X106/X$16)","v":0.19803768103949373},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.16643711702342043},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.1804673604460687},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.186649465976295},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.19662803532475573},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.21428842463324027},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"Calc!H515","v":"Прямые расходы"},{"$f":"Calc!I515","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J515","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L515","v":1},{"$f":"Calc!M515","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X107/X$16)","v":0.17389818732787243},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.13230881738565042},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.15203554926162172},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.1634053193442816},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.17434736145695701},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.18982012987319005},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,{"$f":"Calc!H516","v":"Прямые расходы"},{"$f":"Calc!I516","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J516","v":"Соцсборы"},null,{"$f":"Calc!L516","v":0},{"$f":"Calc!M516","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X108/X$16)","v":1.3216262236918307E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.0055470121309433E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.1554701743883251E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.2418804270165399E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.3250399470728735E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.4426329870362449E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z108:$CV108,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Calc!H517","v":"Прямые расходы"},{"$f":"Calc!I517","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J517","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L517","v":2},{"$f":"Calc!M517","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X109/X$16)","v":1.0923231474702994E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.4072829516460573E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.6877109440563753E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.0825342361848058E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":9.0302743970699685E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.0041964889687767E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z109:$CV109,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X113/X$16)","v":3.4041009177240422},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.1173969314532868},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.4141352212180784},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.4424435828027926},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.4290375338618699},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3.3669746214875071},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X115/X$16)","v":1.3627980439121481},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":6.8307153973930914},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.6422184176111623},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.2984683128398893},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.1932995666959585},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.1954742699958374},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X116/X$16)","v":0.33646860415150404},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.8101218584939884},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.56200019014061486},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.30941118904943526},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.2215395658787577},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.21145844317141188},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)))","v":"Администрация"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X117/X$16)","v":6.601599195377611E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.74755555451464317},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.11026586009088012},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6.0707258610965167E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4.3466623685072737E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4.1488681888061825E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)))","v":"Служба главного инженера"},null,{"$f":"L119+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X118/X$16)","v":0.13842062829017571},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.5674551949500586},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.23120260986797447},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.12728941321653986},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":9.1139694823539605E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":8.6992397507226385E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)))","v":"Технический отдел"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X119/X$16)","v":7.4534184463940778E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.84401433574233919},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.12449371300583241},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6.8540453270444543E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4.9075220289598244E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4.6842060196198833E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"H118","v":"Управленческие расходы"},{"$f":"I119","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)))","v":"Планово-диспетчерский отдел"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X120/X$16)","v":1.2910385523218311E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.14619534029822662},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.1564089574224541E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.1872185655773429E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":8.5005292287339829E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":8.1137139982701539E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H119","v":"Управленческие расходы"},{"$f":"I120","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)))","v":"Начальник производства СИЗ"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X121/X$16)","v":1.7302578536271963E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.19593189936875732},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.8900326233496809E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.5911176652067482E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.1392461852942451E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.0874049688403298E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,{"$f":"H120","v":"Управленческие расходы"},{"$f":"I121","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L124)=0,$L124=0,$L124=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L124)))","v":"Заведующий складом"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X122/X$16)","v":1.0115353605820533E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.1145448027078889},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.6895575336505826E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":9.3019186581317602E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6.6602084678740467E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.3571367409126969E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z122:$CV122,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H121","v":"Управленческие расходы"},{"$f":"I122","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L125)=0,$L125=0,$L125=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L125)))","v":"Начальник цеха литья"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X123/X$16)","v":1.7169481778300643E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.19442473091207457},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.8678016031700681E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.578878298551312E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.1304827530996741E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.0790403152338656E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z123:$CV123,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X125/X$16)","v":2.5571613915514303E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.28956926124554311},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4.2712014450686731E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.351525036775708E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.6837007006785587E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.6070841681027299E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X126/X$16)","v":8.0951389912841204E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.1359241032583971},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.11065553275249684},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":7.0688200206304952E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5.5835117467689759E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4.8588899344164653E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)))","v":"Содержание мест локации персонала"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X127/X$16)","v":2.7047002497439559E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.1379365215120503},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.3654538974273958E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.5679367197697645E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.2972532323568585E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.3960634723080538E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L129+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X128/X$16)","v":1.3857308529454319E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.37262569562763703},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.0668800496697053E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.0765747304548502E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6.640388687906288E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.5003693806142447E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L131)=0,$L131=0,$L131=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L131)))","v":"Расходы на оргтехнику"},null,{"$f":"L130+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X129/X$16)","v":1.5630186903290259E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.43645985097099699},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.2333548146800431E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.1744717999502056E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":7.3138807075723688E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.7804462448665582E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z129:$CV129,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,{"$f":"H128","v":"Управленческие расходы"},{"$f":"I129","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L132)=0,$L132=0,$L132=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L132)))","v":"Канцелярские расходы"},null,{"$f":"L131+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X130/X$16)","v":1.7619672236239749E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.12363266971912232},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.350908164203035E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.6210175180319739E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.4044076226784661E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.4585703944690586E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z130:$CV130,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H129","v":"Управленческие расходы"},{"$f":"I130","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L133)=0,$L133=0,$L133=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L133)))","v":"Прочие расходы на персонал"},null,{"$f":"L132+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X131/X$16)","v":6.797219746417337E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":6.5269365428590409E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.0489563492695076E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6.288192524237006E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4.8642395218578757E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4.761745050912738E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"H124","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X133/X$16)","v":0.9198064359322885},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.5951001743951627},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.92685068026736384},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.89485367321639209},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.89908787634272536},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.91935608579923367},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H124","v":"Управленческие расходы"},{"$f":"I125","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)))","v":"Коммунальные расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X134/X$16)","v":0.36530663041792277},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.34001583729465745},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.34745116291635264},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.35686288263927401},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.36676946698529267},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.37678571069436678},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z134:$CV134,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"H124","v":"Управленческие расходы"},{"$f":"I125","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)=0,$L137=0,$L137=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L137)))","v":"Юридические расходы"},null,{"$f":"L136+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X135/X$16)","v":6.0884438402987129E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":5.666930621577624E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":5.7908527152725431E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5.947714710654569E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6.1128244497548785E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.2797618449061135E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H124","v":"Управленческие расходы"},{"$f":"I125","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)=0,$L138=0,$L138=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)))","v":"Расходы на лицензии, ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X136/X$16)","v":2.1394472423053174E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.6746316185363874E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.7171608714563157E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.0862338299476278E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.522756084497034E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.4816858996454544E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z136:$CV136,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H135","v":"Управленческие расходы"},{"$f":"I136","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X137/X$16)","v":6.0884438402987129E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":5.666930621577624E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":5.7908527152725431E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5.947714710654569E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6.1128244497548785E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.2797618449061135E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H136","v":"Управленческие расходы"},{"$f":"I137","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)=0,$L140=0,$L140=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L140)))","v":"Расходы на эксплуатацию и ремонт"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X138/X$16)","v":0.36530663041792277},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.34001583729465745},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.34745116291635264},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.35686288263927401},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.36676946698529267},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.37678571069436678},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z138:$CV138,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H137","v":"Управленческие расходы"},{"$f":"I138","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L141)=0,$L141=0,$L141=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L141)))","v":"Расходы на банковскую гарантию (МСП)"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X139/X$16)","v":6.5284851048163298E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.78498357118893158},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.11241413925775147},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6.0087379894804942E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4.1769697292545371E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3.870774161273223E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,{"$f":"H138","v":"Управленческие расходы"},{"$f":"I139","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L142)=0,$L142=0,$L142=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L142)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X140/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z140:$CV140,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X144/X$16)","v":2.0413028738118939},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-3.7133184659398037},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.7719168036069157},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.1439752699629029},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.2357379671659108},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.1715003514916695},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z144:$CV144,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":147}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X146/X$16)","v":0.2527684355138109},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.3457817395629355},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.45283995814926886},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.24507592667077147},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.17235023341686123},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.16014899786734932},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X147/X$16)","v":0.24615290394093048},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.3366344302390538},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.44615922825409821},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.23848013442693702},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.16577928747663567},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.15362672560075508},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"I149","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)))","v":"5*Двухручьевая линия производства масок"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X148/X$16)","v":1.9846594718641652E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.18839605708534363},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.5972524562480485E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.922796156633759E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.3366303133614523E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.2386477316074318E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"I149","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)=0,$L151=0,$L151=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)))","v":"2*Скоростная линия производства масок"},null,{"$f":"L150+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X149/X$16)","v":1.0474591657060868E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":9.9431252350598007E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.8985499074642469E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.0148090826678167E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":7.0544377649632171E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.5373074723725534E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"I149","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L152)=0,$L152=0,$L152=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L152)))","v":"4*Упаковочная машина шир. 250"},null,{"$f":"L151+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X150/X$16)","v":1.6538828932201374E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.15699671423778636},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.9977103802067067E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.6023301305281325E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.1138585944678769E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.0322064430061931E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z150:$CV150,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,{"$f":"H149","v":"Амортизация"},{"$f":"I150","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L153)=0,$L153=0,$L153=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L153)))","v":"1*Упаковочная машина шир. 350"},null,{"$f":"L152+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X151/X$16)","v":4.1347072330503434E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.9249178559446589E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":7.4942759505167668E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4.0058253263203312E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.7846464861696922E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.5805161075154828E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z151:$CV151,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L154)=0,$L154=0,$L154=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L154)))","v":"5*Машина пайки петель"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X152/X$16)","v":2.425694910056202E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.23026184754875334},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4.3966418909698372E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.350084191441261E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.6336592718862196E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.51390278307575E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L155)=0,$L155=0,$L155=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L155)))","v":"1*Бобинорезка"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X153/X$16)","v":3.3077657864402743E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":3.1399342847557264E-2},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":5.9954207604134124E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.2046602610562641E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.2277171889357535E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.0644128860123857E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z153:$CV153,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L156)=0,$L156=0,$L156=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L156)))","v":"2*ПСР"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X154/X$16)","v":1.9846594718641652E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.18839605708534363},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.5972524562480485E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.922796156633759E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.3366303133614523E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.2386477316074318E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L157)=0,$L157=0,$L157=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L157)))","v":"3*Линия производства респираторов серии FFP"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X155/X$16)","v":2.9769892077962466E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.28259408562801536},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":5.3958786843720706E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.8841942349506374E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.0049454700421777E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.8579715974111469E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z155:$CV155,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L158)=0,$L158=0,$L158=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L158)))","v":"7ед. Оборудования на участок литья"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X156/X$16)","v":4.0795778032763387E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.38725856178653967},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":7.3943522711765436E-2},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.9524143219693927E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.7475178663540961E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.546109226081943E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L159)=0,$L159=0,$L159=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L159)))","v":"Доставка, монтаж и ПНР"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X157/X$16)","v":7.7181201683606399E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0.73265133310966957},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.13989315107631295},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":7.4775406091312835E-2},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5.1980067741834245E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":4.8169634006955668E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z157:$CV157,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X159/X$16)","v":6.6155315728805477E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":9.1473093238820611E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":6.68072989517088E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6.5957922438345216E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":6.570945940225629E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":6.5222722665943273E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"I161","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L162)=0,$L162=0,$L162=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L162)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X160/X$16)","v":3.4818587225687097E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":4.81437332835898E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":3.5161736290373045E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.4714696020181693E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.4583926001187522E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3.4327748771549099E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"I161","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L163)=0,$L163=0,$L163=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L163)))","v":"Съемка видео-роликов"},null,{"$f":"L162+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X161/X$16)","v":1.7409293612843549E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.40718666417949E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.7580868145186522E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.7357348010090846E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.7291963000593761E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.7163874385774549E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,{"$f":"H148","v":"Амортизация"},{"$f":"I161","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L164)=0,$L164=0,$L164=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L164)))","v":"Аутсорсинг внешних исполнителей"},null,{"$f":"L163+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X162/X$16)","v":1.392743489027484E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.9257493313435917E-3},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.4064694516149217E-3},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.3885878408072679E-3},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.3833570400475009E-3},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.3731099508619638E-3},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":166},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X166/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,{"$f":"H168","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L169)=0,$L169=0,$L169=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L169)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X167/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,null,{"$f":"H168","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L170)=0,$L170=0,$L170=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L170)))","v":"транспортный налог"},null,null,{"$f":"L169+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X168/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z168:$CV168,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"H168","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L171)=0,$L171=0,$L171=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L171)))","v":"налог на имущество организаций"},null,null,{"$f":"L170+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X169/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X172/X$16)","v":1.788534438298083},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-6.0591002055027401},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.3190768454576469},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.8988993432921311},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.06338773374905},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.0113513536243204},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X174/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":177}]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X176/X$16)","v":0.19848258110373657},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":4.0214774226905234},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.50237537135194055},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.18963352491056254},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":7.7970101612751322E-2},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.2708541746136259E-2},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":180},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X178/X$16)","v":1.5900518571943465},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-10.080577628193263},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.81670147410570637},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.709265818381569},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.9854176321362984},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.988642811878184},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z178:$CV178,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":181}]
[{"$f":"ROW()","v":182},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X180/X$16)","v":0.19080622286332163},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.56565021242417624},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":183}]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X182/X$16)","v":1.3992456343310249},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-10.080577628193263},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0.81670147410570637},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.709265818381569},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1.9854176321362984},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.4229925994540082},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":186},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":187}]
[{"$f":"ROW()","v":188}]

{"sheet":"CFind","index":23,"n_rows":92,"n_cols":99,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":""},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I48\")","v":"CFind"},null,null,{"$f":"INDIRECT(\"START!K48\")","v":"Анализ финансового потока косвенным методом"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99101)","v":0},{"$f":"SUM(T$15:T$99101)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z16:$CV16,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":427289560.86880541},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AA$12))","v":221297306.74550647},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AB$12))","v":210967942.69754854},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AC$12))","v":267246286.9805963},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AD$12))","v":378922512.41546321},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AE$12))","v":427289560.86880541},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z312:$CV312,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I805","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,127128472.22222221,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AA$12))","v":178286501.45660841},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AB$12))","v":165698006.10753351},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AC$12))","v":152952197.05100685},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AD$12))","v":140057813.93744251},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AE$12))","v":127128472.22222221},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z313:$CV313,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I806","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z314:$CV314,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I807","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,17761495.466829747,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AA$12))","v":16691098.195307441},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AB$12))","v":43264424.841357403},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AC$12))","v":74098560.586318374},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AD$12))","v":98932797.96566397},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AE$12))","v":17761495.466829747},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z315:$CV315,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I808","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,608394.16666615009,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AA$12))","v":157500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AB$12))","v":323166.66666665673},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AC$12))","v":484916.66666650772},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AD$12))","v":605066.66666644812},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AE$12))","v":608394.16666615009},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z316:$CV316,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I809","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z317:$CV317,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I810","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,281791199.01308727,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AA$12))","v":26162207.093590632},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AB$12))","v":1682345.0819909498},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AC$12))","v":39710612.676604584},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AD$12))","v":139326833.84569025},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AE$12))","v":281791199.01308727},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z318:$CV318,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I811","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z319:$CV319,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X29-SUM(X30:X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z29:$CV29,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":427289560.86880589},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AA$12))","v":221297306.74550653},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AB$12))","v":210967942.69754851},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AC$12))","v":267246286.98059669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AD$12))","v":378922512.41546398},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AE$12))","v":427289560.86880589},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z325:$CV325,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,334889529.27675188,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AA$12))","v":-40130527.878935724},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AB$12))","v":-17427048.375094317},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AC$12))","v":71467752.692845345},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AD$12))","v":220006777.45454115},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AE$12))","v":334889529.27675188},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z326:$CV326,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z327:$CV327,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AA$12))","v":5729326.1414360628},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AB$12))","v":14160595.87040633},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AC$12))","v":23460814.637392163},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AD$12))","v":29963338.678860664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z328:$CV328,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15355221.666666655,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AA$12))","v":2236030},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AB$12))","v":6397496.6666666837},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AC$12))","v":10330376.666666687},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AD$12))","v":13170556.666666642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AE$12))","v":15355221.666666655},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z329:$CV329,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,7521034.5151833957,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AA$12))","v":724831.45569805428},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AB$12))","v":2920343.8594936216},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AC$12))","v":5094050.0432466194},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AD$12))","v":7007451.6898608822},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AE$12))","v":7521034.5151833957},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z330:$CV330,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2657346.188187547,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AA$12))","v":928646.449163554},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AB$12))","v":1440426.4695593715},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AC$12))","v":1950669.0719726216},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AD$12))","v":2419600.8546631411},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AE$12))","v":2657346.188187547},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z331:$CV331,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,349856.18144258577,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AA$12))","v":93122.260272860221},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AB$12))","v":169471.86337302445},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AC$12))","v":245544.55013983825},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AD$12))","v":315293.46664479608},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AE$12))","v":349856.18144258577},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z332:$CV332,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z333:$CV333,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z334:$CV334,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,14533077.961963147,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AA$12))","v":382544.98453837028},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AB$12))","v":2306656.3431438133},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AC$12))","v":4030412.6516667828},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AD$12))","v":5706160.2708934098},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AE$12))","v":14533077.961963147},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z335:$CV335,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1983495.0786107853,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AE$12))","v":1983495.0786107853},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z336:$CV336,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AB$12))","v":50000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AE$12))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z337:$CV337,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AA$12))","v":200000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AB$12))","v":150000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AC$12))","v":99999999.999999985},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z338:$CV338,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AA$12))","v":1333333.333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AB$12))","v":1000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AC$12))","v":666666.66666666418},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AD$12))","v":333333.33333333582},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z339:$CV339,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$932","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z340:$CV340,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$940","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z341:$CV341,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X51)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z51:$CV51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X16-X29","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,$AA16-$AA29)","v":-5.9604644775390625E-8},{"$f":"IF(AB$11=\"\",0,$AA16-$AA29)","v":-5.9604644775390625E-8},-5.9604644775390625E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA16-$AA29)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"X53-CF!$X$135","v":0},null,null,null,{"$f":"SUM($Z53:$CV53)","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,AA$22-Z$22)","v":26162207.093590632},{"$f":"IF(AB$11=\"\",0,AB$22-AA$22)","v":-24479862.011599682},38028267.594613634,99616221.169085667,142464365.16739702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN$22-CM$22)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"в т.ч. представление через изменения (дельты):"]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X55-SUM(X56:X75))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM(X56:X75))","v":427289560.86880589},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA56:AA75))","v":221297306.74550653},{"$f":"IF(AB$11=\"\",0,SUM(AB56:AB75))","v":-10329364.047957992},56278344.28304819,111676225.43486723,48367048.453341968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN56:CN75))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,PL!X$182)","v":334889529.27675182},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$182)","v":-40130527.878935724},{"$f":"IF(AB$11=\"\",0,PL!AB$182)","v":22703479.503841393},{"$f":"IF(AC$11=\"\",0,PL!AC$182)","v":88894801.067939669},{"$f":"IF(AD$11=\"\",0,PL!AD$182)","v":148539024.76169574},{"$f":"IF(AE$11=\"\",0,PL!AE$182)","v":114882751.82221073},{"$f":"IF(AF$11=\"\",0,PL!AF$182)","v":0},{"$f":"IF(AG$11=\"\",0,PL!AG$182)","v":0},{"$f":"IF(AH$11=\"\",0,PL!AH$182)","v":0},{"$f":"IF(AI$11=\"\",0,PL!AI$182)","v":0},{"$f":"IF(AJ$11=\"\",0,PL!AJ$182)","v":0},{"$f":"IF(AK$11=\"\",0,PL!AK$182)","v":0},{"$f":"IF(AL$11=\"\",0,PL!AL$182)","v":0},{"$f":"IF(AM$11=\"\",0,PL!AM$182)","v":0},{"$f":"IF(AN$11=\"\",0,PL!AN$182)","v":0},{"$f":"IF(AO$11=\"\",0,PL!AO$182)","v":0},{"$f":"IF(AP$11=\"\",0,PL!AP$182)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$182)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$182)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$182)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$182)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$182)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$182)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$182)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$182)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$182)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$182)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$182)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$182)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$182)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$182)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$182)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$182)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$182)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$182)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$182)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$182)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$182)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$182)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$182)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$182)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$182)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$182)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$182)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$182)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$182)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$182)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$182)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$182)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$182)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$182)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$182)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$182)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$182)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$182)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$182)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$182)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$182)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$182)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$182)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$182)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$182)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$182)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$182)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$182)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$182)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$182)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$182)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$182)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$182)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$182)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$182)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$182)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$182)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X31-W31)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA31-Z31)","v":0},{"$f":"IF(AB$11=\"\",0,AB31-AA31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN31-CM31)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X32-W32)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA32-Z32)","v":5729326.1414360628},8431269.7289702669,9300218.7669858336,6502524.0414685011,-29963338.678860664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM32-CL32)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H56","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15355221.666666655,null,null,{"$f":"IF(AA$11=\"\",0,AA33-Z33)","v":2236030},4161466.6666666837,3932880.0000000028,2840179.9999999553,2184665.000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM33-CL33)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,7521034.5151833957,null,null,{"$f":"IF(AA$11=\"\",0,AA34-Z34)","v":724831.45569805428},2195512.4037955673,2173706.1837529978,1913401.6466142628,513582.82532251347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM34-CL34)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2657346.188187547,null,null,{"$f":"IF(AA$11=\"\",0,AA35-Z35)","v":928646.449163554},511780.02039581747,510242.60241325013,468931.78269051947,237745.33352440596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM35-CL35)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,349856.18144258577,null,null,{"$f":"IF(AA$11=\"\",0,AA36-Z36)","v":93122.260272860221},76349.603100164226,76072.6867668138,69748.91650495783,34562.714797789697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM36-CL36)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA37-Z37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM37-CL37)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA38-Z38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM38-CL38)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,14533077.961963147,null,null,{"$f":"IF(AA$11=\"\",0,AA39-Z39)","v":382544.98453837028},1924111.358605443,1723756.3085229695,1675747.6192266271,8826917.6910697371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM39-CL39)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1983495.0786107853,null,null,{"$f":"IF(AA$11=\"\",0,AA40-Z40)","v":0},0,0,0,1983495.0786107853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM40-CL40)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,{"$f":"IF(AA$11=\"\",0,AA41-Z41)","v":50000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM41-CL41)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA42-Z42)","v":200000000},-50000000,-50000000.000000015,-49999999.999999985,-50000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM42-CL42)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA43-Z43)","v":1333333.333333334},-333333.33333333395,-333333.33333333582,-333333.33333332837,-333333.33333333582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM43-CL43)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Calc!$H$932","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA44-Z44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM44-CL44)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Calc!$H$940","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA45-Z45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM45-CL45)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)",null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X77-SUM(X78:X88))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM(X78:X88))","v":-145498361.85571811},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA78:AA88))","v":-195135099.65191585},-14150497.963641718,-18250076.688434161,-12060004.265781194,94097316.714054823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM78:CM88))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},{"$f":"I17","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X17-W17))","v":-127128472.22222221},null,null,{"$f":"IF(AA$11=\"\",0,-(AA17-Z17))","v":-178286501.45660841},12588495.3490749,12745809.056526661,12894383.113564342,12929341.715220302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,-(CM17-CL17))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},{"$f":"I18","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X18-W18))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X19-W19))","v":-17761495.466829747},null,null,-16691098.195307441,-26573326.646049961,-30834135.744960971,-24834237.379345596,81171302.498834223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X20-W20))","v":-608394.16666615009},null,null,-157500,-165666.66666665673,-161749.99999985099,-120149.9999999404,-3327.4999997019768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CL$11=\"\",0,-(CL20-CK20))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H80","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X21-W21))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,-(AA21-Z21))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,null,"руб."]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H81","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X23-W23))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,-(AA23-Z23))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,-(CM23-CL23))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,"ФИНПОТОК РАСЧЕТНО ЧЕРЕЗ ИЗМЕНЕНИЯ",null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X90-CF!$X$135)<SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16),0,1)","v":0},null,null,null,{"$f":"X55+X77","v":281791199.01308775},null,null,{"$f":"AA55+AA77","v":26162207.093590677},-24479862.011599712,38028267.594614029,99616221.169086039,142464365.16739678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM55+CM77","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X92)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z92:$CV92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X53-X90","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,$AA53-$AA90)","v":-4.4703483581542969E-8},{"$f":"IF(AB$11=\"\",0,$AA53-$AA90)","v":-4.4703483581542969E-8},-4.4703483581542969E-8,-4.4703483581542969E-8,-4.4703483581542969E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA53-$AA90)","v":0},0,0,0,0,0,0,0]

{"sheet":"FinEcAn","index":24,"n_rows":275,"n_cols":99,"rows_kept":275,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":""},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I49\")","v":"FinEcAn"},null,null,{"$f":"INDIRECT(\"START!K49\")","v":"Финансово-экономический анализ проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99177)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99177)","v":0},{"$f":"SUM(T$15:T$99177)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null," "]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z16:$CV16)","v":20},"*",null,{"$f":"IF(AA$11=\"\",0,3)","v":3},{"$f":"IF(OR(AB$11=\"\",AA16-0.5<0),0,5)","v":5},{"$f":"IF(OR(AC$11=\"\",AB16-0.5<0),0,AB16-0.5)","v":4.5},4,3.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CO$11=\"\",CN16-0.5<0),0,CN16-0.5)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"ВЕС ПО ПЕРИОДАМ"},"Весовой коэффициент",null,null,null,"%",null,null,null,null,null,null,{"$f":"IF(ABS($X17-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z17:$CV17)","v":1},null,null,{"$f":"IF(OR(AA$11=\"\",$X16=0),0,AA16/$X16)","v":0.15},{"$f":"IF(OR(AB$11=\"\",$X16=0),0,AB16/$X16)","v":0.25},0.22500000000000001,0.2,0.17499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CN$11=\"\",$X16=0),0,CN16/$X16)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ"]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$48","v":"Наиболее ликвидные активы (А1)"},null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X21+$X24+$X28+$X30-BS!$X$16)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z21:$CV21,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA22:AA$41,$I22:$I$41,$I21))","v":26162207.093590632},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB22:AB$41,$I22:$I$41,$I21))","v":1682345.0819909498},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC22:AC$41,$I22:$I$41,$I21))","v":39710612.676604584},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD22:AD$41,$I22:$I$41,$I21))","v":139326833.84569025},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE22:AE$41,$I22:$I$41,$I21))","v":281791199.01308727},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF22:AF$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG22:AG$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH22:AH$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI22:AI$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ22:AJ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK22:AK$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL22:AL$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM22:AM$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN22:AN$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO22:AO$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP22:AP$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ22:AQ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR22:AR$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS22:AS$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT22:AT$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU22:AU$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV22:AV$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW22:AW$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX22:AX$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY22:AY$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ22:AZ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA22:BA$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB22:BB$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC22:BC$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD22:BD$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE22:BE$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF22:BF$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG22:BG$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH22:BH$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI22:BI$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ22:BJ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK22:BK$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL22:BL$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM22:BM$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN22:BN$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO22:BO$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP22:BP$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ22:BQ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR22:BR$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS22:BS$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT22:BT$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU22:BU$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV22:BV$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW22:BW$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX22:BX$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY22:BY$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ22:BZ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA22:CA$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB22:CB$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC22:CC$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD22:CD$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE22:CE$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF22:CF$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG22:CG$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH22:CH$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI22:CI$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ22:CJ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK22:CK$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL22:CL$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM22:CM$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN22:CN$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO22:CO$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP22:CP$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ22:CQ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR22:CR$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS22:CS$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT22:CT$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU22:CU$41,$I22:$I$41,$I21))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I21","v":"Наиболее ликвидные активы (А1)"},{"$f":"KPI!$I$49","v":"Денежные средства"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X22-BS!$X$22)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,281791199.01308727,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$22)","v":26162207.093590632},{"$f":"IF(AB$11=\"\",0,BS!AB$22)","v":1682345.0819909498},{"$f":"IF(AC$11=\"\",0,BS!AC$22)","v":39710612.676604584},{"$f":"IF(AD$11=\"\",0,BS!AD$22)","v":139326833.84569025},{"$f":"IF(AE$11=\"\",0,BS!AE$22)","v":281791199.01308727},{"$f":"IF(AF$11=\"\",0,BS!AF$22)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$22)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$22)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$22)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$22)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$22)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$22)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$22)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$22)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$22)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$22)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$22)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$22)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$22)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$22)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$22)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$22)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$22)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$22)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$22)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$22)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$22)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$22)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$22)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$22)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$22)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$22)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$22)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$22)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$22)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$22)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$22)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$22)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$22)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$22)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$22)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$22)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$22)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$22)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$22)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$22)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$22)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$22)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$22)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$22)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$22)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$22)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$22)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$22)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$22)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$22)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$22)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$22)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$22)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$22)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$22)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$22)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$22)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$22)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$22)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$22)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$22)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$22)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$22)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$22)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$22)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$22)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$22)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I21","v":"Наиболее ликвидные активы (А1)"},{"$f":"KPI!$I$50","v":"Финансовые вложения"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X23-BS!$X$23)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$23)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$23)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$23)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$23)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$23)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$23)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$23)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$23)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$23)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$23)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$23)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$23)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$23)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$23)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$23)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$23)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$23)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$23)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$23)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$23)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$23)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$23)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$23)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$23)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$23)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$23)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$23)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$23)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$23)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$23)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$23)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$23)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$23)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$23)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$23)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$23)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$23)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$23)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$23)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$23)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$23)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$23)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$23)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$23)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$23)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$23)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$23)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$23)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$23)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$23)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$23)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$23)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$23)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$23)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$23)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$23)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$23)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$23)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$23)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$23)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$23)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$23)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$23)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$23)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$23)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$23)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$23)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$23)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$23)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$23)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$23)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$23)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$23)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$51","v":"Быстро реализуемые активы (А2)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,608394.16666615009,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA25:AA$41,$I25:$I$41,$I24))","v":157500},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB25:AB$41,$I25:$I$41,$I24))","v":323166.66666665673},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC25:AC$41,$I25:$I$41,$I24))","v":484916.66666650772},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD25:AD$41,$I25:$I$41,$I24))","v":605066.66666644812},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE25:AE$41,$I25:$I$41,$I24))","v":608394.16666615009},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF25:AF$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG25:AG$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH25:AH$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI25:AI$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ25:AJ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK25:AK$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL25:AL$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM25:AM$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN25:AN$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO25:AO$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP25:AP$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ25:AQ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR25:AR$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS25:AS$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT25:AT$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU25:AU$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV25:AV$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW25:AW$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX25:AX$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY25:AY$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ25:AZ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA25:BA$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB25:BB$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC25:BC$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD25:BD$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE25:BE$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF25:BF$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG25:BG$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH25:BH$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI25:BI$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ25:BJ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK25:BK$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL25:BL$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM25:BM$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN25:BN$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO25:BO$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP25:BP$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ25:BQ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR25:BR$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS25:BS$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT25:BT$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU25:BU$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV25:BV$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW25:BW$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX25:BX$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY25:BY$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ25:BZ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA25:CA$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB25:CB$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC25:CC$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD25:CD$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE25:CE$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF25:CF$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG25:CG$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH25:CH$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI25:CI$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ25:CJ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK25:CK$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL25:CL$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM25:CM$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN25:CN$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO25:CO$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP25:CP$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ25:CQ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR25:CR$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS25:CS$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT25:CT$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU25:CU$41,$I25:$I$41,$I24))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$52","v":"Незавершенное производство"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X25-BS!$X$20)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,608394.16666615009,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$20)","v":157500},{"$f":"IF(AB$11=\"\",0,BS!AB$20)","v":323166.66666665673},{"$f":"IF(AC$11=\"\",0,BS!AC$20)","v":484916.66666650772},{"$f":"IF(AD$11=\"\",0,BS!AD$20)","v":605066.66666644812},{"$f":"IF(AE$11=\"\",0,BS!AE$20)","v":608394.16666615009},{"$f":"IF(AF$11=\"\",0,BS!AF$20)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$20)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$20)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$20)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$20)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$20)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$20)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$20)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$20)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$20)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$20)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$20)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$20)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$20)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$20)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$20)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$20)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$20)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$20)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$20)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$20)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$20)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$20)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$20)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$20)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$20)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$20)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$20)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$20)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$20)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$20)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$20)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$20)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$20)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$20)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$20)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$20)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$20)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$20)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$20)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$20)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$20)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$20)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$20)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$20)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$20)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$20)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$20)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$20)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$20)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$20)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$20)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$20)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$20)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$20)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$20)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$20)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$20)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$20)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$20)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$20)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$20)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$20)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$20)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$20)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$20)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$20)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$20)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$53","v":"Дебиторская задолженность"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X26-BS!$X$18)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$18)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$18)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$18)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$18)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$18)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$18)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$18)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$18)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$18)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$18)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$18)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$18)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$18)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$18)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$18)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$18)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$18)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$18)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$18)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$18)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$18)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$18)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$18)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$18)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$18)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$18)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$18)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$18)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$18)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$18)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$18)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$18)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$18)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$18)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$18)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$18)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$18)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$18)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$18)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$18)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$18)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$18)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$18)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$18)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$18)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$18)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$18)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$18)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$18)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$18)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$18)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$18)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$18)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$18)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$18)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$18)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$18)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$18)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$18)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$18)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$18)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$18)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$18)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$18)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$18)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$18)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$18)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$18)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$18)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$18)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$18)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$18)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$18)","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$54","v":"Авансы выданные"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X27-BS!$X$21)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$21)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$21)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$21)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$21)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$21)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$21)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$21)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$21)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$21)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$21)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$21)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$21)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$21)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$21)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$21)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$21)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$21)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$21)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$21)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$21)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$21)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$21)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$21)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$21)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$21)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$21)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$21)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$21)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$21)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$21)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$21)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$21)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$21)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$21)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$21)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$21)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$21)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$21)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$21)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$21)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$21)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$21)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$21)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$21)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$21)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$21)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$21)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$21)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$21)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$21)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$21)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$21)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$21)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$21)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$21)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$21)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$21)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$21)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$21)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$21)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$21)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$21)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$21)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$21)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$21)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$21)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$21)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$21)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$21)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$21)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$21)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$21)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$21)","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H24","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$55","v":"Медленно реализуемые активы (А3)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,17761495.466829747,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA29:AA$41,$I29:$I$41,$I28))","v":16691098.195307441},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB29:AB$41,$I29:$I$41,$I28))","v":43264424.841357403},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC29:AC$41,$I29:$I$41,$I28))","v":74098560.586318374},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD29:AD$41,$I29:$I$41,$I28))","v":98932797.96566397},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE29:AE$41,$I29:$I$41,$I28))","v":17761495.466829747},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF29:AF$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG29:AG$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH29:AH$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI29:AI$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ29:AJ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK29:AK$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL29:AL$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM29:AM$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN29:AN$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO29:AO$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP29:AP$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ29:AQ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR29:AR$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS29:AS$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT29:AT$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU29:AU$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV29:AV$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW29:AW$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX29:AX$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY29:AY$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ29:AZ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA29:BA$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB29:BB$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC29:BC$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD29:BD$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE29:BE$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF29:BF$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG29:BG$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH29:BH$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI29:BI$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ29:BJ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK29:BK$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL29:BL$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM29:BM$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN29:BN$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO29:BO$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP29:BP$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ29:BQ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR29:BR$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS29:BS$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT29:BT$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU29:BU$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV29:BV$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW29:BW$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX29:BX$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY29:BY$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ29:BZ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA29:CA$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB29:CB$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC29:CC$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD29:CD$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE29:CE$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF29:CF$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG29:CG$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH29:CH$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI29:CI$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ29:CJ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK29:CK$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL29:CL$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM29:CM$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN29:CN$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO29:CO$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP29:CP$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ29:CQ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR29:CR$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS29:CS$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT29:CT$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU29:CU$41,$I29:$I$41,$I28))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H24","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I28","v":"Медленно реализуемые активы (А3)"},{"$f":"KPI!$I$56","v":"Запасы"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X29-BS!$X$19)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,17761495.466829747,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$19)","v":16691098.195307441},{"$f":"IF(AB$11=\"\",0,BS!AB$19)","v":43264424.841357403},{"$f":"IF(AC$11=\"\",0,BS!AC$19)","v":74098560.586318374},{"$f":"IF(AD$11=\"\",0,BS!AD$19)","v":98932797.96566397},{"$f":"IF(AE$11=\"\",0,BS!AE$19)","v":17761495.466829747},{"$f":"IF(AF$11=\"\",0,BS!AF$19)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$19)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$19)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$19)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$19)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$19)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$19)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$19)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$19)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$19)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$19)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$19)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$19)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$19)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$19)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$19)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$19)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$19)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$19)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$19)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$19)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$19)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$19)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$19)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$19)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$19)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$19)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$19)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$19)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$19)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$19)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$19)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$19)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$19)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$19)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$19)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$19)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$19)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$19)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$19)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$19)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$19)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$19)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$19)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$19)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$19)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$19)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$19)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$19)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$19)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$19)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$19)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$19)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$19)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$19)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$19)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$19)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$19)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$19)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$19)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$19)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$19)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$19)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$19)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$19)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$19)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$19)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$19)","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H26","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$57","v":"Трудно реализуемые активы (А4)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,127128472.22222221,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA31:AA$41,$I31:$I$41,$I30))","v":178286501.45660841},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB31:AB$41,$I31:$I$41,$I30))","v":165698006.10753351},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC31:AC$41,$I31:$I$41,$I30))","v":152952197.05100685},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD31:AD$41,$I31:$I$41,$I30))","v":140057813.93744251},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE31:AE$41,$I31:$I$41,$I30))","v":127128472.22222221},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF31:AF$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG31:AG$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH31:AH$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI31:AI$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ31:AJ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK31:AK$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL31:AL$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM31:AM$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN31:AN$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO31:AO$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP31:AP$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ31:AQ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR31:AR$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS31:AS$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT31:AT$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU31:AU$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV31:AV$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW31:AW$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX31:AX$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY31:AY$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ31:AZ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA31:BA$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB31:BB$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC31:BC$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD31:BD$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE31:BE$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF31:BF$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG31:BG$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH31:BH$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI31:BI$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ31:BJ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK31:BK$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL31:BL$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM31:BM$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN31:BN$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO31:BO$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP31:BP$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ31:BQ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR31:BR$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS31:BS$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT31:BT$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU31:BU$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV31:BV$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW31:BW$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX31:BX$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY31:BY$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ31:BZ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA31:CA$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB31:CB$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC31:CC$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD31:CD$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE31:CE$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF31:CF$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG31:CG$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH31:CH$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI31:CI$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ31:CJ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK31:CK$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL31:CL$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM31:CM$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN31:CN$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO31:CO$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP31:CP$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ31:CQ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR31:CR$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS31:CS$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT31:CT$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU31:CU$41,$I31:$I$41,$I30))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H26","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I30","v":"Трудно реализуемые активы (А4)"},{"$f":"KPI!$I$58","v":"Внеоборотные активы"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X31-BS!$X$17)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,127128472.22222221,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$17)","v":178286501.45660841},{"$f":"IF(AB$11=\"\",0,BS!AB$17)","v":165698006.10753351},{"$f":"IF(AC$11=\"\",0,BS!AC$17)","v":152952197.05100685},{"$f":"IF(AD$11=\"\",0,BS!AD$17)","v":140057813.93744251},{"$f":"IF(AE$11=\"\",0,BS!AE$17)","v":127128472.22222221},{"$f":"IF(AF$11=\"\",0,BS!AF$17)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$17)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$17)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$17)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$17)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$17)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$17)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$17)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$17)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$17)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$17)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$17)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$17)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$17)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$17)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$17)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$17)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$17)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$17)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$17)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$17)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$17)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$17)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$17)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$17)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$17)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$17)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$17)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$17)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$17)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$17)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$17)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$17)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$17)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$17)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$17)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$17)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$17)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$17)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$17)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$17)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$17)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$17)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$17)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$17)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$17)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$17)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$17)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$17)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$17)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$17)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$17)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$17)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$17)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$17)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$17)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$17)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$17)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$17)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$17)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$17)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$17)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$17)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$17)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$17)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$17)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$17)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$17)","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$59","v":"Наиболее срочные обязательства (П1)"},null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X32+$X35+$X37+$X39-BS!$X$29)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA33:AA$41,$I33:$I$41,$I32))","v":5729326.1414360628},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB33:AB$41,$I33:$I$41,$I32))","v":14160595.87040633},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC33:AC$41,$I33:$I$41,$I32))","v":23460814.637392163},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD33:AD$41,$I33:$I$41,$I32))","v":29963338.678860664},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE33:AE$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF33:AF$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG33:AG$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH33:AH$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI33:AI$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ33:AJ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK33:AK$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL33:AL$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM33:AM$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN33:AN$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO33:AO$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP33:AP$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ33:AQ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR33:AR$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS33:AS$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT33:AT$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU33:AU$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV33:AV$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW33:AW$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX33:AX$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY33:AY$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ33:AZ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA33:BA$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB33:BB$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC33:BC$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD33:BD$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE33:BE$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF33:BF$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG33:BG$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH33:BH$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI33:BI$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ33:BJ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK33:BK$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL33:BL$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM33:BM$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN33:BN$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO33:BO$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP33:BP$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ33:BQ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR33:BR$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS33:BS$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT33:BT$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU33:BU$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV33:BV$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW33:BW$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX33:BX$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY33:BY$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ33:BZ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA33:CA$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB33:CB$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC33:CC$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD33:CD$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE33:CE$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF33:CF$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG33:CG$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH33:CH$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI33:CI$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ33:CJ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK33:CK$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL33:CL$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM33:CM$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN33:CN$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO33:CO$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP33:CP$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ33:CQ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR33:CR$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS33:CS$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT33:CT$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU33:CU$41,$I33:$I$41,$I32))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I32","v":"Наиболее срочные обязательства (П1)"},{"$f":"KPI!$I$60","v":"Овердрафт"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X33-BS!$X$44-BS!$X$45)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$44+BS!AA$45)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$44+BS!AB$45)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$44+BS!AC$45)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$44+BS!AD$45)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$44+BS!AE$45)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$44+BS!AF$45)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$44+BS!AG$45)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$44+BS!AH$45)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$44+BS!AI$45)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$44+BS!AJ$45)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$44+BS!AK$45)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$44+BS!AL$45)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$44+BS!AM$45)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$44+BS!AN$45)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$44+BS!AO$45)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$44+BS!AP$45)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$44+BS!AQ$45)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$44+BS!AR$45)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$44+BS!AS$45)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$44+BS!AT$45)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$44+BS!AU$45)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$44+BS!AV$45)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$44+BS!AW$45)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$44+BS!AX$45)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$44+BS!AY$45)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$44+BS!AZ$45)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$44+BS!BA$45)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$44+BS!BB$45)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$44+BS!BC$45)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$44+BS!BD$45)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$44+BS!BE$45)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$44+BS!BF$45)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$44+BS!BG$45)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$44+BS!BH$45)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$44+BS!BI$45)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$44+BS!BJ$45)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$44+BS!BK$45)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$44+BS!BL$45)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$44+BS!BM$45)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$44+BS!BN$45)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$44+BS!BO$45)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$44+BS!BP$45)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$44+BS!BQ$45)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$44+BS!BR$45)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$44+BS!BS$45)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$44+BS!BT$45)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$44+BS!BU$45)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$44+BS!BV$45)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$44+BS!BW$45)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$44+BS!BX$45)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$44+BS!BY$45)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$44+BS!BZ$45)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$44+BS!CA$45)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$44+BS!CB$45)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$44+BS!CC$45)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$44+BS!CD$45)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$44+BS!CE$45)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$44+BS!CF$45)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$44+BS!CG$45)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$44+BS!CH$45)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$44+BS!CI$45)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$44+BS!CJ$45)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$44+BS!CK$45)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$44+BS!CL$45)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$44+BS!CM$45)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$44+BS!CN$45)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$44+BS!CO$45)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$44+BS!CP$45)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$44+BS!CQ$45)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$44+BS!CR$45)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$44+BS!CS$45)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$44+BS!CT$45)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$44+BS!CU$45)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I32","v":"Наиболее срочные обязательства (П1)"},{"$f":"KPI!$I$61","v":"Кредиторская задолженность"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X34-BS!$X$31-BS!$X$32)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$31+BS!AA$32)","v":5729326.1414360628},{"$f":"IF(AB$11=\"\",0,BS!AB$31+BS!AB$32)","v":14160595.87040633},{"$f":"IF(AC$11=\"\",0,BS!AC$31+BS!AC$32)","v":23460814.637392163},{"$f":"IF(AD$11=\"\",0,BS!AD$31+BS!AD$32)","v":29963338.678860664},{"$f":"IF(AE$11=\"\",0,BS!AE$31+BS!AE$32)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$31+BS!AF$32)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$31+BS!AG$32)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$31+BS!AH$32)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$31+BS!AI$32)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$31+BS!AJ$32)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$31+BS!AK$32)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$31+BS!AL$32)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$31+BS!AM$32)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$31+BS!AN$32)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$31+BS!AO$32)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$31+BS!AP$32)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$31+BS!AQ$32)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$31+BS!AR$32)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$31+BS!AS$32)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$31+BS!AT$32)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$31+BS!AU$32)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$31+BS!AV$32)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$31+BS!AW$32)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$31+BS!AX$32)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$31+BS!AY$32)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$31+BS!AZ$32)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$31+BS!BA$32)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$31+BS!BB$32)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$31+BS!BC$32)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$31+BS!BD$32)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$31+BS!BE$32)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$31+BS!BF$32)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$31+BS!BG$32)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$31+BS!BH$32)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$31+BS!BI$32)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$31+BS!BJ$32)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$31+BS!BK$32)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$31+BS!BL$32)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$31+BS!BM$32)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$31+BS!BN$32)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$31+BS!BO$32)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$31+BS!BP$32)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$31+BS!BQ$32)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$31+BS!BR$32)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$31+BS!BS$32)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$31+BS!BT$32)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$31+BS!BU$32)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$31+BS!BV$32)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$31+BS!BW$32)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$31+BS!BX$32)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$31+BS!BY$32)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$31+BS!BZ$32)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$31+BS!CA$32)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$31+BS!CB$32)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$31+BS!CC$32)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$31+BS!CD$32)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$31+BS!CE$32)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$31+BS!CF$32)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$31+BS!CG$32)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$31+BS!CH$32)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$31+BS!CI$32)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$31+BS!CJ$32)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$31+BS!CK$32)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$31+BS!CL$32)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$31+BS!CM$32)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$31+BS!CN$32)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$31+BS!CO$32)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$31+BS!CP$32)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$31+BS!CQ$32)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$31+BS!CR$32)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$31+BS!CS$32)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$31+BS!CT$32)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$31+BS!CU$32)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$62","v":"Краткосрочные обязательства (П2)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,42400031.592054114,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA36:AA$41,$I36:$I$41,$I35))","v":4365175.1496728389},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB36:AB$41,$I36:$I$41,$I35))","v":13234395.202236515},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC36:AC$41,$I36:$I$41,$I35))","v":21651052.983692549},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD36:AD$41,$I36:$I$41,$I35))","v":28619062.948728871},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE36:AE$41,$I36:$I$41,$I35))","v":42400031.592054114},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF36:AF$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG36:AG$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH36:AH$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI36:AI$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ36:AJ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK36:AK$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL36:AL$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM36:AM$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN36:AN$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO36:AO$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP36:AP$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ36:AQ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR36:AR$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS36:AS$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT36:AT$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU36:AU$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV36:AV$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW36:AW$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX36:AX$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY36:AY$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ36:AZ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA36:BA$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB36:BB$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC36:BC$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD36:BD$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE36:BE$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF36:BF$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG36:BG$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH36:BH$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI36:BI$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ36:BJ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK36:BK$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL36:BL$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM36:BM$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN36:BN$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO36:BO$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP36:BP$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ36:BQ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR36:BR$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS36:BS$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT36:BT$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU36:BU$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV36:BV$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW36:BW$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX36:BX$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY36:BY$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ36:BZ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA36:CA$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB36:CB$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC36:CC$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD36:CD$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE36:CE$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF36:CF$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG36:CG$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH36:CH$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI36:CI$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ36:CJ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK36:CK$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL36:CL$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM36:CM$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN36:CN$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO36:CO$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP36:CP$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ36:CQ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR36:CR$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS36:CS$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT36:CT$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU36:CU$41,$I36:$I$41,$I35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I35","v":"Краткосрочные обязательства (П2)"},{"$f":"KPI!$I$63","v":"Прочие краткосрочные обязательства"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X36-SUM(BS!$X$33:$X$40))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,42400031.592054114,null,null,{"$f":"IF(AA$11=\"\",0,SUM(BS!AA$33:AA$40))","v":4365175.1496728389},{"$f":"IF(AB$11=\"\",0,SUM(BS!AB$33:AB$40))","v":13234395.202236515},{"$f":"IF(AC$11=\"\",0,SUM(BS!AC$33:AC$40))","v":21651052.983692549},{"$f":"IF(AD$11=\"\",0,SUM(BS!AD$33:AD$40))","v":28619062.948728871},{"$f":"IF(AE$11=\"\",0,SUM(BS!AE$33:AE$40))","v":42400031.592054114},{"$f":"IF(AF$11=\"\",0,SUM(BS!AF$33:AF$40))","v":0},{"$f":"IF(AG$11=\"\",0,SUM(BS!AG$33:AG$40))","v":0},{"$f":"IF(AH$11=\"\",0,SUM(BS!AH$33:AH$40))","v":0},{"$f":"IF(AI$11=\"\",0,SUM(BS!AI$33:AI$40))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM(BS!AJ$33:AJ$40))","v":0},{"$f":"IF(AK$11=\"\",0,SUM(BS!AK$33:AK$40))","v":0},{"$f":"IF(AL$11=\"\",0,SUM(BS!AL$33:AL$40))","v":0},{"$f":"IF(AM$11=\"\",0,SUM(BS!AM$33:AM$40))","v":0},{"$f":"IF(AN$11=\"\",0,SUM(BS!AN$33:AN$40))","v":0},{"$f":"IF(AO$11=\"\",0,SUM(BS!AO$33:AO$40))","v":0},{"$f":"IF(AP$11=\"\",0,SUM(BS!AP$33:AP$40))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM(BS!AQ$33:AQ$40))","v":0},{"$f":"IF(AR$11=\"\",0,SUM(BS!AR$33:AR$40))","v":0},{"$f":"IF(AS$11=\"\",0,SUM(BS!AS$33:AS$40))","v":0},{"$f":"IF(AT$11=\"\",0,SUM(BS!AT$33:AT$40))","v":0},{"$f":"IF(AU$11=\"\",0,SUM(BS!AU$33:AU$40))","v":0},{"$f":"IF(AV$11=\"\",0,SUM(BS!AV$33:AV$40))","v":0},{"$f":"IF(AW$11=\"\",0,SUM(BS!AW$33:AW$40))","v":0},{"$f":"IF(AX$11=\"\",0,SUM(BS!AX$33:AX$40))","v":0},{"$f":"IF(AY$11=\"\",0,SUM(BS!AY$33:AY$40))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM(BS!AZ$33:AZ$40))","v":0},{"$f":"IF(BA$11=\"\",0,SUM(BS!BA$33:BA$40))","v":0},{"$f":"IF(BB$11=\"\",0,SUM(BS!BB$33:BB$40))","v":0},{"$f":"IF(BC$11=\"\",0,SUM(BS!BC$33:BC$40))","v":0},{"$f":"IF(BD$11=\"\",0,SUM(BS!BD$33:BD$40))","v":0},{"$f":"IF(BE$11=\"\",0,SUM(BS!BE$33:BE$40))","v":0},{"$f":"IF(BF$11=\"\",0,SUM(BS!BF$33:BF$40))","v":0},{"$f":"IF(BG$11=\"\",0,SUM(BS!BG$33:BG$40))","v":0},{"$f":"IF(BH$11=\"\",0,SUM(BS!BH$33:BH$40))","v":0},{"$f":"IF(BI$11=\"\",0,SUM(BS!BI$33:BI$40))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM(BS!BJ$33:BJ$40))","v":0},{"$f":"IF(BK$11=\"\",0,SUM(BS!BK$33:BK$40))","v":0},{"$f":"IF(BL$11=\"\",0,SUM(BS!BL$33:BL$40))","v":0},{"$f":"IF(BM$11=\"\",0,SUM(BS!BM$33:BM$40))","v":0},{"$f":"IF(BN$11=\"\",0,SUM(BS!BN$33:BN$40))","v":0},{"$f":"IF(BO$11=\"\",0,SUM(BS!BO$33:BO$40))","v":0},{"$f":"IF(BP$11=\"\",0,SUM(BS!BP$33:BP$40))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM(BS!BQ$33:BQ$40))","v":0},{"$f":"IF(BR$11=\"\",0,SUM(BS!BR$33:BR$40))","v":0},{"$f":"IF(BS$11=\"\",0,SUM(BS!BS$33:BS$40))","v":0},{"$f":"IF(BT$11=\"\",0,SUM(BS!BT$33:BT$40))","v":0},{"$f":"IF(BU$11=\"\",0,SUM(BS!BU$33:BU$40))","v":0},{"$f":"IF(BV$11=\"\",0,SUM(BS!BV$33:BV$40))","v":0},{"$f":"IF(BW$11=\"\",0,SUM(BS!BW$33:BW$40))","v":0},{"$f":"IF(BX$11=\"\",0,SUM(BS!BX$33:BX$40))","v":0},{"$f":"IF(BY$11=\"\",0,SUM(BS!BY$33:BY$40))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM(BS!BZ$33:BZ$40))","v":0},{"$f":"IF(CA$11=\"\",0,SUM(BS!CA$33:CA$40))","v":0},{"$f":"IF(CB$11=\"\",0,SUM(BS!CB$33:CB$40))","v":0},{"$f":"IF(CC$11=\"\",0,SUM(BS!CC$33:CC$40))","v":0},{"$f":"IF(CD$11=\"\",0,SUM(BS!CD$33:CD$40))","v":0},{"$f":"IF(CE$11=\"\",0,SUM(BS!CE$33:CE$40))","v":0},{"$f":"IF(CF$11=\"\",0,SUM(BS!CF$33:CF$40))","v":0},{"$f":"IF(CG$11=\"\",0,SUM(BS!CG$33:CG$40))","v":0},{"$f":"IF(CH$11=\"\",0,SUM(BS!CH$33:CH$40))","v":0},{"$f":"IF(CI$11=\"\",0,SUM(BS!CI$33:CI$40))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM(BS!CJ$33:CJ$40))","v":0},{"$f":"IF(CK$11=\"\",0,SUM(BS!CK$33:CK$40))","v":0},{"$f":"IF(CL$11=\"\",0,SUM(BS!CL$33:CL$40))","v":0},{"$f":"IF(CM$11=\"\",0,SUM(BS!CM$33:CM$40))","v":0},{"$f":"IF(CN$11=\"\",0,SUM(BS!CN$33:CN$40))","v":0},{"$f":"IF(CO$11=\"\",0,SUM(BS!CO$33:CO$40))","v":0},{"$f":"IF(CP$11=\"\",0,SUM(BS!CP$33:CP$40))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM(BS!CQ$33:CQ$40))","v":0},{"$f":"IF(CR$11=\"\",0,SUM(BS!CR$33:CR$40))","v":0},{"$f":"IF(CS$11=\"\",0,SUM(BS!CS$33:CS$40))","v":0},{"$f":"IF(CT$11=\"\",0,SUM(BS!CT$33:CT$40))","v":0},{"$f":"IF(CU$11=\"\",0,SUM(BS!CU$33:CU$40))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H33","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$64","v":"Долгосрочные обязательства (П3)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA38:AA$41,$I38:$I$41,$I37))","v":201333333.33333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB38:AB$41,$I38:$I$41,$I37))","v":151000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC38:AC$41,$I38:$I$41,$I37))","v":100666666.66666666},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD38:AD$41,$I38:$I$41,$I37))","v":50333333.333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE38:AE$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF38:AF$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG38:AG$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH38:AH$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI38:AI$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ38:AJ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK38:AK$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL38:AL$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM38:AM$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN38:AN$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO38:AO$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP38:AP$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ38:AQ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR38:AR$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS38:AS$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT38:AT$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU38:AU$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV38:AV$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW38:AW$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX38:AX$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY38:AY$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ38:AZ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA38:BA$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB38:BB$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC38:BC$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD38:BD$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE38:BE$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF38:BF$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG38:BG$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH38:BH$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI38:BI$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ38:BJ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK38:BK$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL38:BL$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM38:BM$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN38:BN$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO38:BO$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP38:BP$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ38:BQ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR38:BR$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS38:BS$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT38:BT$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU38:BU$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV38:BV$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW38:BW$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX38:BX$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY38:BY$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ38:BZ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA38:CA$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB38:CB$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC38:CC$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD38:CD$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE38:CE$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF38:CF$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG38:CG$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH38:CH$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI38:CI$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ38:CJ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK38:CK$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL38:CL$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM38:CM$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN38:CN$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO38:CO$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP38:CP$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ38:CQ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR38:CR$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS38:CS$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT38:CT$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU38:CU$41,$I38:$I$41,$I37))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H33","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I37","v":"Долгосрочные обязательства (П3)"},{"$f":"KPI!$I$65","v":"Долгосрочные кредиты"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X38-BS!$X$42-BS!$X$43)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$42+BS!AA$43)","v":201333333.33333334},{"$f":"IF(AB$11=\"\",0,BS!AB$42+BS!AB$43)","v":151000000},{"$f":"IF(AC$11=\"\",0,BS!AC$42+BS!AC$43)","v":100666666.66666666},{"$f":"IF(AD$11=\"\",0,BS!AD$42+BS!AD$43)","v":50333333.333333336},{"$f":"IF(AE$11=\"\",0,BS!AE$42+BS!AE$43)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$42+BS!AF$43)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$42+BS!AG$43)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$42+BS!AH$43)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$42+BS!AI$43)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$42+BS!AJ$43)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$42+BS!AK$43)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$42+BS!AL$43)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$42+BS!AM$43)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$42+BS!AN$43)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$42+BS!AO$43)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$42+BS!AP$43)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$42+BS!AQ$43)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$42+BS!AR$43)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$42+BS!AS$43)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$42+BS!AT$43)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$42+BS!AU$43)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$42+BS!AV$43)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$42+BS!AW$43)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$42+BS!AX$43)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$42+BS!AY$43)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$42+BS!AZ$43)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$42+BS!BA$43)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$42+BS!BB$43)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$42+BS!BC$43)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$42+BS!BD$43)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$42+BS!BE$43)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$42+BS!BF$43)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$42+BS!BG$43)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$42+BS!BH$43)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$42+BS!BI$43)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$42+BS!BJ$43)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$42+BS!BK$43)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$42+BS!BL$43)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$42+BS!BM$43)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$42+BS!BN$43)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$42+BS!BO$43)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$42+BS!BP$43)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$42+BS!BQ$43)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$42+BS!BR$43)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$42+BS!BS$43)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$42+BS!BT$43)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$42+BS!BU$43)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$42+BS!BV$43)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$42+BS!BW$43)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$42+BS!BX$43)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$42+BS!BY$43)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$42+BS!BZ$43)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$42+BS!CA$43)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$42+BS!CB$43)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$42+BS!CC$43)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$42+BS!CD$43)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$42+BS!CE$43)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$42+BS!CF$43)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$42+BS!CG$43)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$42+BS!CH$43)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$42+BS!CI$43)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$42+BS!CJ$43)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$42+BS!CK$43)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$42+BS!CL$43)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$42+BS!CM$43)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$42+BS!CN$43)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$42+BS!CO$43)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$42+BS!CP$43)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$42+BS!CQ$43)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$42+BS!CR$43)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$42+BS!CS$43)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$42+BS!CT$43)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$42+BS!CU$43)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$66","v":"Постоянные пассивы (П4)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,384889529.27675188,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA40:AA$41,$I40:$I$41,$I39))","v":9869472.1210642755},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB40:AB$41,$I40:$I$41,$I39))","v":32572951.624905683},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC40:AC$41,$I40:$I$41,$I39))","v":121467752.69284534},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD40:AD$41,$I40:$I$41,$I39))","v":270006777.45454115},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE40:AE$41,$I40:$I$41,$I39))","v":384889529.27675188},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF40:AF$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG40:AG$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH40:AH$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI40:AI$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ40:AJ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK40:AK$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL40:AL$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM40:AM$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN40:AN$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO40:AO$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP40:AP$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ40:AQ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR40:AR$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS40:AS$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT40:AT$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU40:AU$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV40:AV$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW40:AW$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX40:AX$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY40:AY$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ40:AZ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA40:BA$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB40:BB$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC40:BC$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD40:BD$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE40:BE$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF40:BF$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG40:BG$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH40:BH$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI40:BI$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ40:BJ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK40:BK$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL40:BL$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM40:BM$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN40:BN$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO40:BO$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP40:BP$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ40:BQ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR40:BR$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS40:BS$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT40:BT$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU40:BU$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV40:BV$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW40:BW$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX40:BX$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY40:BY$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ40:BZ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA40:CA$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB40:CB$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC40:CC$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD40:CD$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE40:CE$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF40:CF$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG40:CG$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH40:CH$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI40:CI$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ40:CJ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK40:CK$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL40:CL$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM40:CM$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN40:CN$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO40:CO$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP40:CP$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ40:CQ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR40:CR$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS40:CS$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT40:CT$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU40:CU$41,$I40:$I$41,$I39))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I39","v":"Постоянные пассивы (П4)"},{"$f":"KPI!$I$67","v":"Собственный капитал"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X40-BS!$X$30-BS!$X$41)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,384889529.27675188,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$30+BS!AA$41)","v":9869472.1210642755},{"$f":"IF(AB$11=\"\",0,BS!AB$30+BS!AB$41)","v":32572951.624905683},{"$f":"IF(AC$11=\"\",0,BS!AC$30+BS!AC$41)","v":121467752.69284534},{"$f":"IF(AD$11=\"\",0,BS!AD$30+BS!AD$41)","v":270006777.45454115},{"$f":"IF(AE$11=\"\",0,BS!AE$30+BS!AE$41)","v":384889529.27675188},{"$f":"IF(AF$11=\"\",0,BS!AF$30+BS!AF$41)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$30+BS!AG$41)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$30+BS!AH$41)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$30+BS!AI$41)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$30+BS!AJ$41)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$30+BS!AK$41)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$30+BS!AL$41)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$30+BS!AM$41)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$30+BS!AN$41)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$30+BS!AO$41)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$30+BS!AP$41)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$30+BS!AQ$41)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$30+BS!AR$41)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$30+BS!AS$41)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$30+BS!AT$41)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$30+BS!AU$41)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$30+BS!AV$41)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$30+BS!AW$41)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$30+BS!AX$41)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$30+BS!AY$41)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$30+BS!AZ$41)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$30+BS!BA$41)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$30+BS!BB$41)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$30+BS!BC$41)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$30+BS!BD$41)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$30+BS!BE$41)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$30+BS!BF$41)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$30+BS!BG$41)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$30+BS!BH$41)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$30+BS!BI$41)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$30+BS!BJ$41)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$30+BS!BK$41)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$30+BS!BL$41)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$30+BS!BM$41)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$30+BS!BN$41)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$30+BS!BO$41)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$30+BS!BP$41)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$30+BS!BQ$41)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$30+BS!BR$41)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$30+BS!BS$41)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$30+BS!BT$41)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$30+BS!BU$41)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$30+BS!BV$41)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$30+BS!BW$41)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$30+BS!BX$41)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$30+BS!BY$41)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$30+BS!BZ$41)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$30+BS!CA$41)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$30+BS!CB$41)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$30+BS!CC$41)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$30+BS!CD$41)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$30+BS!CE$41)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$30+BS!CF$41)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$30+BS!CG$41)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$30+BS!CH$41)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$30+BS!CI$41)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$30+BS!CJ$41)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$30+BS!CK$41)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$30+BS!CL$41)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$30+BS!CM$41)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$30+BS!CN$41)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$30+BS!CO$41)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$30+BS!CP$41)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$30+BS!CQ$41)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$30+BS!CR$41)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$30+BS!CS$41)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$30+BS!CT$41)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$30+BS!CU$41)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z43:$CV43)","v":7.1875},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AA47:AA$53))","v":7},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AB47:AB$53))","v":5.5},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AC47:AC$53))","v":7},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AD47:AD$53))","v":8.5},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AE47:AE$53))","v":8.5},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AF47:AF$53))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AG47:AG$53))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AH47:AH$53))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AI47:AI$53))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AJ47:AJ$53))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AK47:AK$53))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AL47:AL$53))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AM47:AM$53))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AN47:AN$53))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AO47:AO$53))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AP47:AP$53))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AQ47:AQ$53))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AR47:AR$53))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AS47:AS$53))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AT47:AT$53))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AU47:AU$53))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AV47:AV$53))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AW47:AW$53))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AX47:AX$53))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AY47:AY$53))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AZ47:AZ$53))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BA47:BA$53))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BB47:BB$53))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BC47:BC$53))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BD47:BD$53))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BE47:BE$53))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BF47:BF$53))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BG47:BG$53))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BH47:BH$53))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BI47:BI$53))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BJ47:BJ$53))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BK47:BK$53))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BL47:BL$53))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BM47:BM$53))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BN47:BN$53))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BO47:BO$53))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BP47:BP$53))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BQ47:BQ$53))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BR47:BR$53))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BS47:BS$53))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BT47:BT$53))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BU47:BU$53))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BV47:BV$53))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BW47:BW$53))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BX47:BX$53))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BY47:BY$53))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BZ47:BZ$53))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CA47:CA$53))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CB47:CB$53))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CC47:CC$53))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CD47:CD$53))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CE47:CE$53))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CF47:CF$53))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CG47:CG$53))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CH47:CH$53))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CI47:CI$53))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CJ47:CJ$53))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CK47:CK$53))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CL47:CL$53))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CM47:CM$53))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CN47:CN$53))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CO47:CO$53))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CP47:CP$53))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CQ47:CQ$53))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CR47:CR$53))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CS47:CS$53))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CT47:CT$53))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CU47:CU$53))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},"Оценки критерия"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I44","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I44","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},"Расчет оценок критериев по периодам"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I47","v":"Расчет оценок критериев по периодам"},"А1 >= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z48:$CV48)","v":8.75},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$21>=AA$32,$Q$45,$Q$46))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$21>=AB$32,$Q$45,$Q$46))","v":5},10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$21>=CN$32,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I47","v":"Расчет оценок критериев по периодам"},"А2 >= П2",null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z49:$CV49)","v":5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$24>=AA$35,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$24>=AB$35,$Q$45,$Q$46))","v":5},5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$24>=CN$35,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H45","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I49","v":"Расчет оценок критериев по периодам"},"А3 >= П3",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z50:$CV50)","v":6.875},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$28>=AA$37,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$28>=AB$37,$Q$45,$Q$46))","v":5},5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$28>=CN$37,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H45","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I49","v":"Расчет оценок критериев по периодам"},"А4 >= П4",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z51:$CV51)","v":8.125},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$30>=AA$39,$Q$45,$Q$46))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$30>=AB$39,$Q$45,$Q$46))","v":10},10,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$30>=CN$39,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I50","v":"Расчет оценок критериев по периодам"},"А1 + А2 + А3 >= П1 + П2 +П3 (длит. платежсп.)",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q48:Q51)","v":0.30000000000000004},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z52:$CV52)","v":6.875},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$21+AA$24+AA$28>=AA$32+AA$35+AA$37,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$21+AB$24+AB$28>=AB$32+AB$35+AB$37,$Q$45,$Q$46))","v":5},5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$21+CN$24+CN$28>=CN$32+CN$35+CN$37,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,($Q62*X62+$Q70*X70+$Q78*X78+$Q86*X86+$Q94*X94))","v":8.8449999999999989},null,null,{"$f":"IF(AA$11=\"\",0,($Q62*AA62+$Q70*AA70+$Q78*AA78+$Q86*AA86+$Q94*AA94))","v":7.8},{"$f":"IF(AB$11=\"\",0,($Q62*AB62+$Q70*AB70+$Q78*AB78+$Q86*AB86+$Q94*AB94))","v":6.6999999999999993},{"$f":"IF(AC$11=\"\",0,($Q62*AC62+$Q70*AC70+$Q78*AC78+$Q86*AC86+$Q94*AC94))","v":10},10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,($Q62*CN62+$Q70*CN70+$Q78*CN78+$Q86*CN86+$Q94*CN94))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"KPI!$I$29","v":"Коэффициент текущей ликвидности (L1)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z56:$CV56)","v":3.6766522809285811},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21+AA$24+AA$28)/(AA$32+AA$35)))","v":4.2608152744288015},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21+AB$24+AB$28)/(AB$32+AB$35)))","v":1.652489554385087},2.5335703431655281,4.0774138963522226,7.0792656839160051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$32+CN$35)=0,0,(CN$21+CN$24+CN$28)/(CN$32+CN$35)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H56","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},"Оценки критерия"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I56","v":"Коэффициент текущей ликвидности (L1)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I56","v":"Коэффициент текущей ликвидности (L1)"},0.6,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H57","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I58","v":"Коэффициент текущей ликвидности (L1)"},1,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H57","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I58","v":"Коэффициент текущей ликвидности (L1)"},2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},"Расчет оценок критерия (L1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z62:$CV62)","v":9.5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA56>=$J61,$Q61,IF(AA56>=$J60,$Q60,IF(AA56>=$J59,$Q59,$Q58))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB56>=$J61,$Q61,IF(AB56>=$J60,$Q60,IF(AB56>=$J59,$Q59,$Q58))))","v":8},{"$f":"IF(AC$11=\"\",0,IF(AC56>=$J61,$Q61,IF(AC56>=$J60,$Q60,IF(AC56>=$J59,$Q59,$Q58))))","v":10},10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN56>=$J61,$Q61,IF(CN56>=$J60,$Q60,IF(CN56>=$J59,$Q59,$Q58))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H63","v":0},{"$f":"KPI!$I$30","v":"Коэффициент промежуточного покрытия (L2)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z64:$CV64)","v":2.2531709766998524},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21+AA$24)/(AA$32+AA$35)))","v":2.6073310938869922},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21+AB$24)/(AB$32+AB$35)))","v":7.3207242277963311E-2},0.89101895937653919,2.3886337300049405,6.6603628010663067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$32+CN$35)=0,0,(CN$21+CN$24)/(CN$32+CN$35)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H64","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H63","v":0},{"$f":"I64","v":"Коэффициент промежуточного покрытия (L2)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H63","v":0},{"$f":"I64","v":"Коэффициент промежуточного покрытия (L2)"},0.1,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"H65","v":0},{"$f":"I66","v":"Коэффициент промежуточного покрытия (L2)"},0.4,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"H65","v":0},{"$f":"I66","v":"Коэффициент промежуточного покрытия (L2)"},0.6,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"H63","v":0},"Расчет оценок критерия (L2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z70:$CV70)","v":8},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA64>=$J69,$Q69,IF(AA64>=$J68,$Q68,IF(AA64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB64>=$J69,$Q69,IF(AB64>=$J68,$Q68,IF(AB64>=$J67,$Q67,$Q66))))","v":2},{"$f":"IF(AC$11=\"\",0,IF(AC64>=$J69,$Q69,IF(AC64>=$J68,$Q68,IF(AC64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AD$11=\"\",0,IF(AD64>=$J69,$Q69,IF(AD64>=$J68,$Q68,IF(AD64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE64>=$J69,$Q69,IF(AE64>=$J68,$Q68,IF(AE64>=$J67,$Q67,$Q66))))","v":10},{"$f":"IF(AF$11=\"\",0,IF(AF64>=$J69,$Q69,IF(AF64>=$J68,$Q68,IF(AF64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG64>=$J69,$Q69,IF(AG64>=$J68,$Q68,IF(AG64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH64>=$J69,$Q69,IF(AH64>=$J68,$Q68,IF(AH64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI64>=$J69,$Q69,IF(AI64>=$J68,$Q68,IF(AI64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ64>=$J69,$Q69,IF(AJ64>=$J68,$Q68,IF(AJ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK64>=$J69,$Q69,IF(AK64>=$J68,$Q68,IF(AK64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL64>=$J69,$Q69,IF(AL64>=$J68,$Q68,IF(AL64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM64>=$J69,$Q69,IF(AM64>=$J68,$Q68,IF(AM64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN64>=$J69,$Q69,IF(AN64>=$J68,$Q68,IF(AN64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO64>=$J69,$Q69,IF(AO64>=$J68,$Q68,IF(AO64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP64>=$J69,$Q69,IF(AP64>=$J68,$Q68,IF(AP64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ64>=$J69,$Q69,IF(AQ64>=$J68,$Q68,IF(AQ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR64>=$J69,$Q69,IF(AR64>=$J68,$Q68,IF(AR64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS64>=$J69,$Q69,IF(AS64>=$J68,$Q68,IF(AS64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT64>=$J69,$Q69,IF(AT64>=$J68,$Q68,IF(AT64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU64>=$J69,$Q69,IF(AU64>=$J68,$Q68,IF(AU64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV64>=$J69,$Q69,IF(AV64>=$J68,$Q68,IF(AV64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW64>=$J69,$Q69,IF(AW64>=$J68,$Q68,IF(AW64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX64>=$J69,$Q69,IF(AX64>=$J68,$Q68,IF(AX64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY64>=$J69,$Q69,IF(AY64>=$J68,$Q68,IF(AY64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ64>=$J69,$Q69,IF(AZ64>=$J68,$Q68,IF(AZ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA64>=$J69,$Q69,IF(BA64>=$J68,$Q68,IF(BA64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB64>=$J69,$Q69,IF(BB64>=$J68,$Q68,IF(BB64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC64>=$J69,$Q69,IF(BC64>=$J68,$Q68,IF(BC64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD64>=$J69,$Q69,IF(BD64>=$J68,$Q68,IF(BD64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE64>=$J69,$Q69,IF(BE64>=$J68,$Q68,IF(BE64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF64>=$J69,$Q69,IF(BF64>=$J68,$Q68,IF(BF64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG64>=$J69,$Q69,IF(BG64>=$J68,$Q68,IF(BG64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH64>=$J69,$Q69,IF(BH64>=$J68,$Q68,IF(BH64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI64>=$J69,$Q69,IF(BI64>=$J68,$Q68,IF(BI64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ64>=$J69,$Q69,IF(BJ64>=$J68,$Q68,IF(BJ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK64>=$J69,$Q69,IF(BK64>=$J68,$Q68,IF(BK64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL64>=$J69,$Q69,IF(BL64>=$J68,$Q68,IF(BL64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM64>=$J69,$Q69,IF(BM64>=$J68,$Q68,IF(BM64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN64>=$J69,$Q69,IF(BN64>=$J68,$Q68,IF(BN64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO64>=$J69,$Q69,IF(BO64>=$J68,$Q68,IF(BO64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP64>=$J69,$Q69,IF(BP64>=$J68,$Q68,IF(BP64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ64>=$J69,$Q69,IF(BQ64>=$J68,$Q68,IF(BQ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR64>=$J69,$Q69,IF(BR64>=$J68,$Q68,IF(BR64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS64>=$J69,$Q69,IF(BS64>=$J68,$Q68,IF(BS64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT64>=$J69,$Q69,IF(BT64>=$J68,$Q68,IF(BT64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU64>=$J69,$Q69,IF(BU64>=$J68,$Q68,IF(BU64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV64>=$J69,$Q69,IF(BV64>=$J68,$Q68,IF(BV64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW64>=$J69,$Q69,IF(BW64>=$J68,$Q68,IF(BW64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX64>=$J69,$Q69,IF(BX64>=$J68,$Q68,IF(BX64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY64>=$J69,$Q69,IF(BY64>=$J68,$Q68,IF(BY64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ64>=$J69,$Q69,IF(BZ64>=$J68,$Q68,IF(BZ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA64>=$J69,$Q69,IF(CA64>=$J68,$Q68,IF(CA64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB64>=$J69,$Q69,IF(CB64>=$J68,$Q68,IF(CB64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC64>=$J69,$Q69,IF(CC64>=$J68,$Q68,IF(CC64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD64>=$J69,$Q69,IF(CD64>=$J68,$Q68,IF(CD64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE64>=$J69,$Q69,IF(CE64>=$J68,$Q68,IF(CE64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF64>=$J69,$Q69,IF(CF64>=$J68,$Q68,IF(CF64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG64>=$J69,$Q69,IF(CG64>=$J68,$Q68,IF(CG64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH64>=$J69,$Q69,IF(CH64>=$J68,$Q68,IF(CH64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI64>=$J69,$Q69,IF(CI64>=$J68,$Q68,IF(CI64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ64>=$J69,$Q69,IF(CJ64>=$J68,$Q68,IF(CJ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK64>=$J69,$Q69,IF(CK64>=$J68,$Q68,IF(CK64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL64>=$J69,$Q69,IF(CL64>=$J68,$Q68,IF(CL64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM64>=$J69,$Q69,IF(CM64>=$J68,$Q68,IF(CM64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN64>=$J69,$Q69,IF(CN64>=$J68,$Q68,IF(CN64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO64>=$J69,$Q69,IF(CO64>=$J68,$Q68,IF(CO64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP64>=$J69,$Q69,IF(CP64>=$J68,$Q68,IF(CP64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ64>=$J69,$Q69,IF(CQ64>=$J68,$Q68,IF(CQ64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR64>=$J69,$Q69,IF(CR64>=$J68,$Q68,IF(CR64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS64>=$J69,$Q69,IF(CS64>=$J68,$Q68,IF(CS64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT64>=$J69,$Q69,IF(CT64>=$J68,$Q68,IF(CT64>=$J67,$Q67,$Q66))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU64>=$J69,$Q69,IF(CU64>=$J68,$Q68,IF(CU64>=$J67,$Q67,$Q66))))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"H71","v":0},{"$f":"KPI!$I$31","v":"Коэффициент абсолютной ликвидности (L3)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z72:$CV72)","v":2.240886129367774},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21)/(AA$32+AA$35)))","v":2.59172854003535},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21)/(AB$32+AB$35)))","v":6.1410681884505935E-2},0.88026975540343955,2.3783052584869431,6.6460138927324701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$32+CN$35)=0,0,(CN$21)/(CN$32+CN$35)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H72","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H71","v":0},{"$f":"I72","v":"Коэффициент абсолютной ликвидности (L3)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H71","v":0},{"$f":"I72","v":"Коэффициент абсолютной ликвидности (L3)"},0.05,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H73","v":0},{"$f":"I74","v":"Коэффициент абсолютной ликвидности (L3)"},0.15,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"H73","v":0},{"$f":"I74","v":"Коэффициент абсолютной ликвидности (L3)"},0.25,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H71","v":0},"Расчет оценок критерия (L3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z78:$CV78)","v":8.75},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA72>=$J77,$Q77,IF(AA72>=$J76,$Q76,IF(AA72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB72>=$J77,$Q77,IF(AB72>=$J76,$Q76,IF(AB72>=$J75,$Q75,$Q74))))","v":5},{"$f":"IF(AC$11=\"\",0,IF(AC72>=$J77,$Q77,IF(AC72>=$J76,$Q76,IF(AC72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AD$11=\"\",0,IF(AD72>=$J77,$Q77,IF(AD72>=$J76,$Q76,IF(AD72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE72>=$J77,$Q77,IF(AE72>=$J76,$Q76,IF(AE72>=$J75,$Q75,$Q74))))","v":10},{"$f":"IF(AF$11=\"\",0,IF(AF72>=$J77,$Q77,IF(AF72>=$J76,$Q76,IF(AF72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG72>=$J77,$Q77,IF(AG72>=$J76,$Q76,IF(AG72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH72>=$J77,$Q77,IF(AH72>=$J76,$Q76,IF(AH72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI72>=$J77,$Q77,IF(AI72>=$J76,$Q76,IF(AI72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ72>=$J77,$Q77,IF(AJ72>=$J76,$Q76,IF(AJ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK72>=$J77,$Q77,IF(AK72>=$J76,$Q76,IF(AK72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL72>=$J77,$Q77,IF(AL72>=$J76,$Q76,IF(AL72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM72>=$J77,$Q77,IF(AM72>=$J76,$Q76,IF(AM72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN72>=$J77,$Q77,IF(AN72>=$J76,$Q76,IF(AN72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO72>=$J77,$Q77,IF(AO72>=$J76,$Q76,IF(AO72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP72>=$J77,$Q77,IF(AP72>=$J76,$Q76,IF(AP72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ72>=$J77,$Q77,IF(AQ72>=$J76,$Q76,IF(AQ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR72>=$J77,$Q77,IF(AR72>=$J76,$Q76,IF(AR72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS72>=$J77,$Q77,IF(AS72>=$J76,$Q76,IF(AS72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT72>=$J77,$Q77,IF(AT72>=$J76,$Q76,IF(AT72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU72>=$J77,$Q77,IF(AU72>=$J76,$Q76,IF(AU72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV72>=$J77,$Q77,IF(AV72>=$J76,$Q76,IF(AV72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW72>=$J77,$Q77,IF(AW72>=$J76,$Q76,IF(AW72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX72>=$J77,$Q77,IF(AX72>=$J76,$Q76,IF(AX72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY72>=$J77,$Q77,IF(AY72>=$J76,$Q76,IF(AY72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ72>=$J77,$Q77,IF(AZ72>=$J76,$Q76,IF(AZ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA72>=$J77,$Q77,IF(BA72>=$J76,$Q76,IF(BA72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB72>=$J77,$Q77,IF(BB72>=$J76,$Q76,IF(BB72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC72>=$J77,$Q77,IF(BC72>=$J76,$Q76,IF(BC72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD72>=$J77,$Q77,IF(BD72>=$J76,$Q76,IF(BD72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE72>=$J77,$Q77,IF(BE72>=$J76,$Q76,IF(BE72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF72>=$J77,$Q77,IF(BF72>=$J76,$Q76,IF(BF72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG72>=$J77,$Q77,IF(BG72>=$J76,$Q76,IF(BG72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH72>=$J77,$Q77,IF(BH72>=$J76,$Q76,IF(BH72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI72>=$J77,$Q77,IF(BI72>=$J76,$Q76,IF(BI72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ72>=$J77,$Q77,IF(BJ72>=$J76,$Q76,IF(BJ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK72>=$J77,$Q77,IF(BK72>=$J76,$Q76,IF(BK72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL72>=$J77,$Q77,IF(BL72>=$J76,$Q76,IF(BL72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM72>=$J77,$Q77,IF(BM72>=$J76,$Q76,IF(BM72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN72>=$J77,$Q77,IF(BN72>=$J76,$Q76,IF(BN72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO72>=$J77,$Q77,IF(BO72>=$J76,$Q76,IF(BO72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP72>=$J77,$Q77,IF(BP72>=$J76,$Q76,IF(BP72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ72>=$J77,$Q77,IF(BQ72>=$J76,$Q76,IF(BQ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR72>=$J77,$Q77,IF(BR72>=$J76,$Q76,IF(BR72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS72>=$J77,$Q77,IF(BS72>=$J76,$Q76,IF(BS72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT72>=$J77,$Q77,IF(BT72>=$J76,$Q76,IF(BT72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU72>=$J77,$Q77,IF(BU72>=$J76,$Q76,IF(BU72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV72>=$J77,$Q77,IF(BV72>=$J76,$Q76,IF(BV72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW72>=$J77,$Q77,IF(BW72>=$J76,$Q76,IF(BW72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX72>=$J77,$Q77,IF(BX72>=$J76,$Q76,IF(BX72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY72>=$J77,$Q77,IF(BY72>=$J76,$Q76,IF(BY72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ72>=$J77,$Q77,IF(BZ72>=$J76,$Q76,IF(BZ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA72>=$J77,$Q77,IF(CA72>=$J76,$Q76,IF(CA72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB72>=$J77,$Q77,IF(CB72>=$J76,$Q76,IF(CB72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC72>=$J77,$Q77,IF(CC72>=$J76,$Q76,IF(CC72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD72>=$J77,$Q77,IF(CD72>=$J76,$Q76,IF(CD72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE72>=$J77,$Q77,IF(CE72>=$J76,$Q76,IF(CE72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF72>=$J77,$Q77,IF(CF72>=$J76,$Q76,IF(CF72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG72>=$J77,$Q77,IF(CG72>=$J76,$Q76,IF(CG72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH72>=$J77,$Q77,IF(CH72>=$J76,$Q76,IF(CH72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI72>=$J77,$Q77,IF(CI72>=$J76,$Q76,IF(CI72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ72>=$J77,$Q77,IF(CJ72>=$J76,$Q76,IF(CJ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK72>=$J77,$Q77,IF(CK72>=$J76,$Q76,IF(CK72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL72>=$J77,$Q77,IF(CL72>=$J76,$Q76,IF(CL72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM72>=$J77,$Q77,IF(CM72>=$J76,$Q76,IF(CM72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN72>=$J77,$Q77,IF(CN72>=$J76,$Q76,IF(CN72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO72>=$J77,$Q77,IF(CO72>=$J76,$Q76,IF(CO72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP72>=$J77,$Q77,IF(CP72>=$J76,$Q76,IF(CP72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ72>=$J77,$Q77,IF(CQ72>=$J76,$Q76,IF(CQ72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR72>=$J77,$Q77,IF(CR72>=$J76,$Q76,IF(CR72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS72>=$J77,$Q77,IF(CS72>=$J76,$Q76,IF(CS72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT72>=$J77,$Q77,IF(CT72>=$J76,$Q76,IF(CT72>=$J75,$Q75,$Q74))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU72>=$J77,$Q77,IF(CU72>=$J76,$Q76,IF(CU72>=$J75,$Q75,$Q74))))","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"H79","v":0},{"$f":"KPI!$I$32","v":"Коэффициент общей платежеспособности (L4)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z80:$CV80)","v":3.324511545517725},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35+AA$37)=0,0,(AA$21+AA$24+AA$28+AA$30)/(AA$32+AA$35+AA$37)))","v":1.0466800983824827},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35+AB$37)=0,0,(AB$21+AB$24+AB$28+AB$30)/(AB$32+AB$35+AB$37)))","v":1.1825889360965405},1.8332348331413488,3.479042881649876,10.077576473996794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$32+CN$35+CN$37)=0,0,(CN$21+CN$24+CN$28+CN$30)/(CN$32+CN$35+CN$37)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"H80","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H79","v":0},{"$f":"I80","v":"Коэффициент общей платежеспособности (L4)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H79","v":0},{"$f":"I80","v":"Коэффициент общей платежеспособности (L4)"},0.5,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H81","v":0},{"$f":"I82","v":"Коэффициент общей платежеспособности (L4)"},1,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H81","v":0},{"$f":"I82","v":"Коэффициент общей платежеспособности (L4)"},1.8,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H79","v":0},"Расчет оценок критерия (L4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z86:$CV86)","v":9.1999999999999993},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA80>=$J85,$Q85,IF(AA80>=$J84,$Q84,IF(AA80>=$J83,$Q83,$Q82))))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB80>=$J85,$Q85,IF(AB80>=$J84,$Q84,IF(AB80>=$J83,$Q83,$Q82))))","v":8},{"$f":"IF(AC$11=\"\",0,IF(AC80>=$J85,$Q85,IF(AC80>=$J84,$Q84,IF(AC80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AD$11=\"\",0,IF(AD80>=$J85,$Q85,IF(AD80>=$J84,$Q84,IF(AD80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE80>=$J85,$Q85,IF(AE80>=$J84,$Q84,IF(AE80>=$J83,$Q83,$Q82))))","v":10},{"$f":"IF(AF$11=\"\",0,IF(AF80>=$J85,$Q85,IF(AF80>=$J84,$Q84,IF(AF80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG80>=$J85,$Q85,IF(AG80>=$J84,$Q84,IF(AG80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH80>=$J85,$Q85,IF(AH80>=$J84,$Q84,IF(AH80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI80>=$J85,$Q85,IF(AI80>=$J84,$Q84,IF(AI80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ80>=$J85,$Q85,IF(AJ80>=$J84,$Q84,IF(AJ80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK80>=$J85,$Q85,IF(AK80>=$J84,$Q84,IF(AK80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL80>=$J85,$Q85,IF(AL80>=$J84,$Q84,IF(AL80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM80>=$J85,$Q85,IF(AM80>=$J84,$Q84,IF(AM80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN80>=$J85,$Q85,IF(AN80>=$J84,$Q84,IF(AN80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO80>=$J85,$Q85,IF(AO80>=$J84,$Q84,IF(AO80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP80>=$J85,$Q85,IF(AP80>=$J84,$Q84,IF(AP80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ80>=$J85,$Q85,IF(AQ80>=$J84,$Q84,IF(AQ80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR80>=$J85,$Q85,IF(AR80>=$J84,$Q84,IF(AR80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS80>=$J85,$Q85,IF(AS80>=$J84,$Q84,IF(AS80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT80>=$J85,$Q85,IF(AT80>=$J84,$Q84,IF(AT80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU80>=$J85,$Q85,IF(AU80>=$J84,$Q84,IF(AU80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV80>=$J85,$Q85,IF(AV80>=$J84,$Q84,IF(AV80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW80>=$J85,$Q85,IF(AW80>=$J84,$Q84,IF(AW80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX80>=$J85,$Q85,IF(AX80>=$J84,$Q84,IF(AX80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY80>=$J85,$Q85,IF(AY80>=$J84,$Q84,IF(AY80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ80>=$J85,$Q85,IF(AZ80>=$J84,$Q84,IF(AZ80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA80>=$J85,$Q85,IF(BA80>=$J84,$Q84,IF(BA80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB80>=$J85,$Q85,IF(BB80>=$J84,$Q84,IF(BB80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC80>=$J85,$Q85,IF(BC80>=$J84,$Q84,IF(BC80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD80>=$J85,$Q85,IF(BD80>=$J84,$Q84,IF(BD80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE80>=$J85,$Q85,IF(BE80>=$J84,$Q84,IF(BE80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF80>=$J85,$Q85,IF(BF80>=$J84,$Q84,IF(BF80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG80>=$J85,$Q85,IF(BG80>=$J84,$Q84,IF(BG80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH80>=$J85,$Q85,IF(BH80>=$J84,$Q84,IF(BH80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI80>=$J85,$Q85,IF(BI80>=$J84,$Q84,IF(BI80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ80>=$J85,$Q85,IF(BJ80>=$J84,$Q84,IF(BJ80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK80>=$J85,$Q85,IF(BK80>=$J84,$Q84,IF(BK80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL80>=$J85,$Q85,IF(BL80>=$J84,$Q84,IF(BL80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM80>=$J85,$Q85,IF(BM80>=$J84,$Q84,IF(BM80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN80>=$J85,$Q85,IF(BN80>=$J84,$Q84,IF(BN80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO80>=$J85,$Q85,IF(BO80>=$J84,$Q84,IF(BO80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP80>=$J85,$Q85,IF(BP80>=$J84,$Q84,IF(BP80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ80>=$J85,$Q85,IF(BQ80>=$J84,$Q84,IF(BQ80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR80>=$J85,$Q85,IF(BR80>=$J84,$Q84,IF(BR80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS80>=$J85,$Q85,IF(BS80>=$J84,$Q84,IF(BS80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT80>=$J85,$Q85,IF(BT80>=$J84,$Q84,IF(BT80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU80>=$J85,$Q85,IF(BU80>=$J84,$Q84,IF(BU80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV80>=$J85,$Q85,IF(BV80>=$J84,$Q84,IF(BV80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW80>=$J85,$Q85,IF(BW80>=$J84,$Q84,IF(BW80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX80>=$J85,$Q85,IF(BX80>=$J84,$Q84,IF(BX80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY80>=$J85,$Q85,IF(BY80>=$J84,$Q84,IF(BY80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ80>=$J85,$Q85,IF(BZ80>=$J84,$Q84,IF(BZ80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA80>=$J85,$Q85,IF(CA80>=$J84,$Q84,IF(CA80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB80>=$J85,$Q85,IF(CB80>=$J84,$Q84,IF(CB80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC80>=$J85,$Q85,IF(CC80>=$J84,$Q84,IF(CC80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD80>=$J85,$Q85,IF(CD80>=$J84,$Q84,IF(CD80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE80>=$J85,$Q85,IF(CE80>=$J84,$Q84,IF(CE80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF80>=$J85,$Q85,IF(CF80>=$J84,$Q84,IF(CF80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG80>=$J85,$Q85,IF(CG80>=$J84,$Q84,IF(CG80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH80>=$J85,$Q85,IF(CH80>=$J84,$Q84,IF(CH80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI80>=$J85,$Q85,IF(CI80>=$J84,$Q84,IF(CI80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ80>=$J85,$Q85,IF(CJ80>=$J84,$Q84,IF(CJ80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK80>=$J85,$Q85,IF(CK80>=$J84,$Q84,IF(CK80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL80>=$J85,$Q85,IF(CL80>=$J84,$Q84,IF(CL80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM80>=$J85,$Q85,IF(CM80>=$J84,$Q84,IF(CM80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN80>=$J85,$Q85,IF(CN80>=$J84,$Q84,IF(CN80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO80>=$J85,$Q85,IF(CO80>=$J84,$Q84,IF(CO80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP80>=$J85,$Q85,IF(CP80>=$J84,$Q84,IF(CP80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ80>=$J85,$Q85,IF(CQ80>=$J84,$Q84,IF(CQ80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR80>=$J85,$Q85,IF(CR80>=$J84,$Q84,IF(CR80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS80>=$J85,$Q85,IF(CS80>=$J84,$Q84,IF(CS80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT80>=$J85,$Q85,IF(CT80>=$J84,$Q84,IF(CT80>=$J83,$Q83,$Q82))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU80>=$J85,$Q85,IF(CU80>=$J84,$Q84,IF(CU80>=$J83,$Q83,$Q82))))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H87","v":0},{"$f":"KPI!$I$33","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z88:$CV88)","v":0.46672826890628993},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(PL!AA$16/30)/(AA$32+AA$35)))","v":0.1489914075033863},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(PL!AB$16/30)/(AB$32+AB$35)))","v":0.39175015692693493},{"$f":"IF(AC$11=\"\",0,IF((AC$32+AC$35)=0,0,(PL!AC$16/30)/(AC$32+AC$35)))","v":0.45712483574897839},{"$f":"IF(AD$11=\"\",0,IF((AD$32+AD$35)=0,0,(PL!AD$16/30)/(AD$32+AD$35)))","v":0.52044181950722368},{"$f":"IF(AE$11=\"\",0,IF((AE$32+AE$35)=0,0,(PL!AE$16/30)/(AE$32+AE$35)))","v":0.79714609488047661},{"$f":"IF(AF$11=\"\",0,IF((AF$32+AF$35)=0,0,(PL!AF$16/30)/(AF$32+AF$35)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$32+AG$35)=0,0,(PL!AG$16/30)/(AG$32+AG$35)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$32+AH$35)=0,0,(PL!AH$16/30)/(AH$32+AH$35)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$32+AI$35)=0,0,(PL!AI$16/30)/(AI$32+AI$35)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$32+AJ$35)=0,0,(PL!AJ$16/30)/(AJ$32+AJ$35)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$32+AK$35)=0,0,(PL!AK$16/30)/(AK$32+AK$35)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$32+AL$35)=0,0,(PL!AL$16/30)/(AL$32+AL$35)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$32+AM$35)=0,0,(PL!AM$16/30)/(AM$32+AM$35)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$32+AN$35)=0,0,(PL!AN$16/30)/(AN$32+AN$35)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$32+AO$35)=0,0,(PL!AO$16/30)/(AO$32+AO$35)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$32+AP$35)=0,0,(PL!AP$16/30)/(AP$32+AP$35)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$32+AQ$35)=0,0,(PL!AQ$16/30)/(AQ$32+AQ$35)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$32+AR$35)=0,0,(PL!AR$16/30)/(AR$32+AR$35)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$32+AS$35)=0,0,(PL!AS$16/30)/(AS$32+AS$35)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$32+AT$35)=0,0,(PL!AT$16/30)/(AT$32+AT$35)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$32+AU$35)=0,0,(PL!AU$16/30)/(AU$32+AU$35)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$32+AV$35)=0,0,(PL!AV$16/30)/(AV$32+AV$35)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$32+AW$35)=0,0,(PL!AW$16/30)/(AW$32+AW$35)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$32+AX$35)=0,0,(PL!AX$16/30)/(AX$32+AX$35)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$32+AY$35)=0,0,(PL!AY$16/30)/(AY$32+AY$35)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$32+AZ$35)=0,0,(PL!AZ$16/30)/(AZ$32+AZ$35)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$32+BA$35)=0,0,(PL!BA$16/30)/(BA$32+BA$35)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$32+BB$35)=0,0,(PL!BB$16/30)/(BB$32+BB$35)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$32+BC$35)=0,0,(PL!BC$16/30)/(BC$32+BC$35)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$32+BD$35)=0,0,(PL!BD$16/30)/(BD$32+BD$35)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$32+BE$35)=0,0,(PL!BE$16/30)/(BE$32+BE$35)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$32+BF$35)=0,0,(PL!BF$16/30)/(BF$32+BF$35)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$32+BG$35)=0,0,(PL!BG$16/30)/(BG$32+BG$35)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$32+BH$35)=0,0,(PL!BH$16/30)/(BH$32+BH$35)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$32+BI$35)=0,0,(PL!BI$16/30)/(BI$32+BI$35)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$32+BJ$35)=0,0,(PL!BJ$16/30)/(BJ$32+BJ$35)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$32+BK$35)=0,0,(PL!BK$16/30)/(BK$32+BK$35)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$32+BL$35)=0,0,(PL!BL$16/30)/(BL$32+BL$35)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$32+BM$35)=0,0,(PL!BM$16/30)/(BM$32+BM$35)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$32+BN$35)=0,0,(PL!BN$16/30)/(BN$32+BN$35)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$32+BO$35)=0,0,(PL!BO$16/30)/(BO$32+BO$35)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$32+BP$35)=0,0,(PL!BP$16/30)/(BP$32+BP$35)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$32+BQ$35)=0,0,(PL!BQ$16/30)/(BQ$32+BQ$35)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$32+BR$35)=0,0,(PL!BR$16/30)/(BR$32+BR$35)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$32+BS$35)=0,0,(PL!BS$16/30)/(BS$32+BS$35)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$32+BT$35)=0,0,(PL!BT$16/30)/(BT$32+BT$35)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$32+BU$35)=0,0,(PL!BU$16/30)/(BU$32+BU$35)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$32+BV$35)=0,0,(PL!BV$16/30)/(BV$32+BV$35)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$32+BW$35)=0,0,(PL!BW$16/30)/(BW$32+BW$35)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$32+BX$35)=0,0,(PL!BX$16/30)/(BX$32+BX$35)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$32+BY$35)=0,0,(PL!BY$16/30)/(BY$32+BY$35)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$32+BZ$35)=0,0,(PL!BZ$16/30)/(BZ$32+BZ$35)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$32+CA$35)=0,0,(PL!CA$16/30)/(CA$32+CA$35)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$32+CB$35)=0,0,(PL!CB$16/30)/(CB$32+CB$35)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$32+CC$35)=0,0,(PL!CC$16/30)/(CC$32+CC$35)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$32+CD$35)=0,0,(PL!CD$16/30)/(CD$32+CD$35)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$32+CE$35)=0,0,(PL!CE$16/30)/(CE$32+CE$35)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$32+CF$35)=0,0,(PL!CF$16/30)/(CF$32+CF$35)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$32+CG$35)=0,0,(PL!CG$16/30)/(CG$32+CG$35)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$32+CH$35)=0,0,(PL!CH$16/30)/(CH$32+CH$35)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$32+CI$35)=0,0,(PL!CI$16/30)/(CI$32+CI$35)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$32+CJ$35)=0,0,(PL!CJ$16/30)/(CJ$32+CJ$35)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$32+CK$35)=0,0,(PL!CK$16/30)/(CK$32+CK$35)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$32+CL$35)=0,0,(PL!CL$16/30)/(CL$32+CL$35)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$32+CM$35)=0,0,(PL!CM$16/30)/(CM$32+CM$35)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$32+CN$35)=0,0,(PL!CN$16/30)/(CN$32+CN$35)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$32+CO$35)=0,0,(PL!CO$16/30)/(CO$32+CO$35)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$32+CP$35)=0,0,(PL!CP$16/30)/(CP$32+CP$35)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$32+CQ$35)=0,0,(PL!CQ$16/30)/(CQ$32+CQ$35)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$32+CR$35)=0,0,(PL!CR$16/30)/(CR$32+CR$35)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$32+CS$35)=0,0,(PL!CS$16/30)/(CS$32+CS$35)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$32+CT$35)=0,0,(PL!CT$16/30)/(CT$32+CT$35)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$32+CU$35)=0,0,(PL!CU$16/30)/(CU$32+CU$35)))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H88","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H87","v":0},{"$f":"I88","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"H87","v":0},{"$f":"I88","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0.2,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H89","v":0},{"$f":"I90","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0.3,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H89","v":0},{"$f":"I90","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0.35,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H87","v":0},"Расчет оценок критерия (L5) по периодам",null,null,null,"вес, % // баллы",null,null,null,{"$f":"100%-Q62-Q70-Q78-Q86","v":0.24999999999999997},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z94:$CV94)","v":8.8000000000000007},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA88>=$J93,$Q93,IF(AA88>=$J92,$Q92,IF(AA88>=$J91,$Q91,$Q90))))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB88>=$J93,$Q93,IF(AB88>=$J92,$Q92,IF(AB88>=$J91,$Q91,$Q90))))","v":10},{"$f":"IF(AC$11=\"\",0,IF(AC88>=$J93,$Q93,IF(AC88>=$J92,$Q92,IF(AC88>=$J91,$Q91,$Q90))))","v":10},{"$f":"IF(AD$11=\"\",0,IF(AD88>=$J93,$Q93,IF(AD88>=$J92,$Q92,IF(AD88>=$J91,$Q91,$Q90))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE88>=$J93,$Q93,IF(AE88>=$J92,$Q92,IF(AE88>=$J91,$Q91,$Q90))))","v":10},{"$f":"IF(AF$11=\"\",0,IF(AF88>=$J93,$Q93,IF(AF88>=$J92,$Q92,IF(AF88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG88>=$J93,$Q93,IF(AG88>=$J92,$Q92,IF(AG88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH88>=$J93,$Q93,IF(AH88>=$J92,$Q92,IF(AH88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI88>=$J93,$Q93,IF(AI88>=$J92,$Q92,IF(AI88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ88>=$J93,$Q93,IF(AJ88>=$J92,$Q92,IF(AJ88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK88>=$J93,$Q93,IF(AK88>=$J92,$Q92,IF(AK88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL88>=$J93,$Q93,IF(AL88>=$J92,$Q92,IF(AL88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM88>=$J93,$Q93,IF(AM88>=$J92,$Q92,IF(AM88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN88>=$J93,$Q93,IF(AN88>=$J92,$Q92,IF(AN88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO88>=$J93,$Q93,IF(AO88>=$J92,$Q92,IF(AO88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP88>=$J93,$Q93,IF(AP88>=$J92,$Q92,IF(AP88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ88>=$J93,$Q93,IF(AQ88>=$J92,$Q92,IF(AQ88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR88>=$J93,$Q93,IF(AR88>=$J92,$Q92,IF(AR88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS88>=$J93,$Q93,IF(AS88>=$J92,$Q92,IF(AS88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT88>=$J93,$Q93,IF(AT88>=$J92,$Q92,IF(AT88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU88>=$J93,$Q93,IF(AU88>=$J92,$Q92,IF(AU88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV88>=$J93,$Q93,IF(AV88>=$J92,$Q92,IF(AV88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW88>=$J93,$Q93,IF(AW88>=$J92,$Q92,IF(AW88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX88>=$J93,$Q93,IF(AX88>=$J92,$Q92,IF(AX88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY88>=$J93,$Q93,IF(AY88>=$J92,$Q92,IF(AY88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ88>=$J93,$Q93,IF(AZ88>=$J92,$Q92,IF(AZ88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA88>=$J93,$Q93,IF(BA88>=$J92,$Q92,IF(BA88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB88>=$J93,$Q93,IF(BB88>=$J92,$Q92,IF(BB88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC88>=$J93,$Q93,IF(BC88>=$J92,$Q92,IF(BC88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD88>=$J93,$Q93,IF(BD88>=$J92,$Q92,IF(BD88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE88>=$J93,$Q93,IF(BE88>=$J92,$Q92,IF(BE88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF88>=$J93,$Q93,IF(BF88>=$J92,$Q92,IF(BF88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG88>=$J93,$Q93,IF(BG88>=$J92,$Q92,IF(BG88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH88>=$J93,$Q93,IF(BH88>=$J92,$Q92,IF(BH88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI88>=$J93,$Q93,IF(BI88>=$J92,$Q92,IF(BI88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ88>=$J93,$Q93,IF(BJ88>=$J92,$Q92,IF(BJ88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK88>=$J93,$Q93,IF(BK88>=$J92,$Q92,IF(BK88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL88>=$J93,$Q93,IF(BL88>=$J92,$Q92,IF(BL88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM88>=$J93,$Q93,IF(BM88>=$J92,$Q92,IF(BM88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN88>=$J93,$Q93,IF(BN88>=$J92,$Q92,IF(BN88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO88>=$J93,$Q93,IF(BO88>=$J92,$Q92,IF(BO88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP88>=$J93,$Q93,IF(BP88>=$J92,$Q92,IF(BP88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ88>=$J93,$Q93,IF(BQ88>=$J92,$Q92,IF(BQ88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR88>=$J93,$Q93,IF(BR88>=$J92,$Q92,IF(BR88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS88>=$J93,$Q93,IF(BS88>=$J92,$Q92,IF(BS88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT88>=$J93,$Q93,IF(BT88>=$J92,$Q92,IF(BT88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU88>=$J93,$Q93,IF(BU88>=$J92,$Q92,IF(BU88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV88>=$J93,$Q93,IF(BV88>=$J92,$Q92,IF(BV88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW88>=$J93,$Q93,IF(BW88>=$J92,$Q92,IF(BW88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX88>=$J93,$Q93,IF(BX88>=$J92,$Q92,IF(BX88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY88>=$J93,$Q93,IF(BY88>=$J92,$Q92,IF(BY88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ88>=$J93,$Q93,IF(BZ88>=$J92,$Q92,IF(BZ88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA88>=$J93,$Q93,IF(CA88>=$J92,$Q92,IF(CA88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB88>=$J93,$Q93,IF(CB88>=$J92,$Q92,IF(CB88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC88>=$J93,$Q93,IF(CC88>=$J92,$Q92,IF(CC88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD88>=$J93,$Q93,IF(CD88>=$J92,$Q92,IF(CD88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE88>=$J93,$Q93,IF(CE88>=$J92,$Q92,IF(CE88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF88>=$J93,$Q93,IF(CF88>=$J92,$Q92,IF(CF88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG88>=$J93,$Q93,IF(CG88>=$J92,$Q92,IF(CG88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH88>=$J93,$Q93,IF(CH88>=$J92,$Q92,IF(CH88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI88>=$J93,$Q93,IF(CI88>=$J92,$Q92,IF(CI88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ88>=$J93,$Q93,IF(CJ88>=$J92,$Q92,IF(CJ88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK88>=$J93,$Q93,IF(CK88>=$J92,$Q92,IF(CK88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL88>=$J93,$Q93,IF(CL88>=$J92,$Q92,IF(CL88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM88>=$J93,$Q93,IF(CM88>=$J92,$Q92,IF(CM88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN88>=$J93,$Q93,IF(CN88>=$J92,$Q92,IF(CN88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO88>=$J93,$Q93,IF(CO88>=$J92,$Q92,IF(CO88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP88>=$J93,$Q93,IF(CP88>=$J92,$Q92,IF(CP88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ88>=$J93,$Q93,IF(CQ88>=$J92,$Q92,IF(CQ88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR88>=$J93,$Q93,IF(CR88>=$J92,$Q92,IF(CR88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS88>=$J93,$Q93,IF(CS88>=$J92,$Q92,IF(CS88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT88>=$J93,$Q93,IF(CT88>=$J92,$Q92,IF(CT88>=$J91,$Q91,$Q90))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU88>=$J93,$Q93,IF(CU88>=$J92,$Q92,IF(CU88>=$J91,$Q91,$Q90))))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z97:$CV97)","v":8.3477500000000013},null,null,{"$f":"IF(AA$11=\"\",0,$Q99*AA43+$Q100*AA55)","v":7.5600000000000005},{"$f":"IF(AB$11=\"\",0,$Q99*AB43+$Q100*AB55)","v":6.34},9.1,9.5500000000000007,9.5500000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q99*CN43+$Q100*CN55)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},"Весовой коэффициент оценки"]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},{"$f":"I98","v":"Весовой коэффициент оценки"},{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},null,null,"баллы",null,null,"*",0.3]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},{"$f":"I98","v":"Весовой коэффициент оценки"},{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},null,null,"баллы",null,null,null,{"$f":"100%-Q99","v":0.7}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H103","v":"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"},{"$f":"KPI!$I$68","v":"Собственные оборотные средства (СОС)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z104:$CV104,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":257761057.05452967},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA105-AA106>0,AA105-AA106,0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB105-AB106>0,AB105-AB106,0))","v":0},0,129948963.51709864,257761057.05452967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN105-CN106>0,CN105-CN106,0))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H103","v":"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"},{"$f":"I104","v":"Собственные оборотные средства (СОС)"},"Собственный капитал",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z105:$CV105,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":384889529.27675188},null,null,{"$f":"IF(AA$11=\"\",0,AA$39)","v":9869472.1210642755},{"$f":"IF(AB$11=\"\",0,AB$39)","v":32572951.624905683},121467752.69284534,270006777.45454115,384889529.27675188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN$39)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H103","v":"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"},{"$f":"I104","v":"Собственные оборотные средства (СОС)"},"Внеоборотные активы",null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z106:$CV106,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":127128472.22222221},null,null,{"$f":"IF(AA$11=\"\",0,AA$30)","v":178286501.45660841},{"$f":"IF(AB$11=\"\",0,AB$30)","v":165698006.10753351},152952197.05100685,140057813.93744251,127128472.22222221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN$30)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z109:$CV109)","v":5.9375},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AA113:AA$117))","v":5},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AB113:AB$117))","v":5},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AC113:AC$117))","v":5},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AD113:AD$117))","v":7.5},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AE113:AE$117))","v":7.5},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AF113:AF$117))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AG113:AG$117))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AH113:AH$117))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AI113:AI$117))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AJ113:AJ$117))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AK113:AK$117))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AL113:AL$117))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AM113:AM$117))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AN113:AN$117))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AO113:AO$117))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AP113:AP$117))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AQ113:AQ$117))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AR113:AR$117))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AS113:AS$117))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AT113:AT$117))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AU113:AU$117))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AV113:AV$117))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AW113:AW$117))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AX113:AX$117))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AY113:AY$117))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($Q113:$Q$117,AZ113:AZ$117))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BA113:BA$117))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BB113:BB$117))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BC113:BC$117))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BD113:BD$117))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BE113:BE$117))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BF113:BF$117))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BG113:BG$117))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BH113:BH$117))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BI113:BI$117))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BJ113:BJ$117))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BK113:BK$117))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BL113:BL$117))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BM113:BM$117))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BN113:BN$117))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BO113:BO$117))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BP113:BP$117))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BQ113:BQ$117))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BR113:BR$117))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BS113:BS$117))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BT113:BT$117))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BU113:BU$117))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BV113:BV$117))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BW113:BW$117))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BX113:BX$117))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BY113:BY$117))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($Q113:$Q$117,BZ113:BZ$117))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CA113:CA$117))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CB113:CB$117))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CC113:CC$117))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CD113:CD$117))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CE113:CE$117))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CF113:CF$117))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CG113:CG$117))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CH113:CH$117))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CI113:CI$117))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CJ113:CJ$117))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CK113:CK$117))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CL113:CL$117))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CM113:CM$117))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CN113:CN$117))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CO113:CO$117))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CP113:CP$117))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CQ113:CQ$117))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CR113:CR$117))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CS113:CS$117))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CT113:CT$117))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($Q113:$Q$117,CU113:CU$117))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},"Оценки критерия"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I110","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I110","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},"Расчет оценок критериев по периодам"]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I113","v":"Расчет оценок критериев по периодам"},"Абсолютная: СОС >= А3",null,null,"вес, % // баллы",null,null,"*",0.5,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z114:$CV114)","v":6.875},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$104>=AA$28,$Q$111,$Q$112))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$104>=AB$28,$Q$111,$Q$112))","v":5},5,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$104>=CN$28,$Q$111,$Q$112))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I113","v":"Расчет оценок критериев по периодам"},"Нормальная: А3 - СОС <= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z115:$CV115)","v":5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$104<AA$28,AA$28-AA$104<=AA$32),$Q$111,$Q$112))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$104<AB$28,AB$28-AB$104<=AB$32),$Q$111,$Q$112))","v":5},5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(AND(CN$104<CN$28,CN$28-CN$104<=CN$32),$Q$111,$Q$112))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I113","v":"Расчет оценок критериев по периодам"},"Высокая: А3 - (СОС + П1) <= П2",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q114:Q115)","v":0.19999999999999996},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z116:$CV116)","v":5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$28-AA$104>AA$32,AA$28-(AA$104+AA$32)<=AA$35),$Q$111,$Q$112))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$28-AB$104>AB$32,AB$28-(AB$104+AB$32)<=AB$35),$Q$111,$Q$112))","v":5},5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(AND(CN$28-CN$104>CN$32,CN$28-(CN$104+CN$32)<=CN$35),$Q$111,$Q$112))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z119:$CV119)","v":6.94},null,null,{"$f":"IF(AA$11=\"\",0,($Q126*AA126+$Q134*AA134+$Q142*AA142+$Q150*AA150))","v":4},{"$f":"IF(AB$11=\"\",0,($Q126*AB126+$Q134*AB134+$Q142*AB142+$Q150*AB150))","v":4.6000000000000005},6.4,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,($Q126*CN126+$Q134*CN134+$Q142*CN142+$Q150*CN150))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"KPI!$I$69","v":"Коэффициент финансовой устойчивости (S1)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z120:$CV120)","v":0.87442789214648609},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28+AA$30)=0,0,(AA$37+AA$39)/(AA$21+AA$24+AA$28+AA$30)))","v":0.95438488863889503},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28+AB$30)=0,0,(AB$37+AB$39)/(AB$21+AB$24+AB$28+AB$30)))","v":0.87014619035311302},0.83119740172719525,0.84539741053084472,0.90076979295763326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$21+CN$24+CN$28+CN$30)=0,0,(CN$37+CN$39)/(CN$21+CN$24+CN$28+CN$30)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H120","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},"Оценки критерия"]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I120","v":"Коэффициент финансовой устойчивости (S1)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I120","v":"Коэффициент финансовой устойчивости (S1)"},0.2,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,{"$f":"H121","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I122","v":"Коэффициент финансовой устойчивости (S1)"},0.5,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H121","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I122","v":"Коэффициент финансовой устойчивости (S1)"},0.7,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},"Расчет оценок критерия (S1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z126:$CV126)","v":10},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA120>=$J125,$Q125,IF(AA120>=$J124,$Q124,IF(AA120>=$J123,$Q123,$Q122))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB120>=$J125,$Q125,IF(AB120>=$J124,$Q124,IF(AB120>=$J123,$Q123,$Q122))))","v":10},{"$f":"IF(AC$11=\"\",0,IF(AC120>=$J125,$Q125,IF(AC120>=$J124,$Q124,IF(AC120>=$J123,$Q123,$Q122))))","v":10},10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,IF(CO120>=$J125,$Q125,IF(CO120>=$J124,$Q124,IF(CO120>=$J123,$Q123,$Q122))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H127","v":0},{"$f":"KPI!$I$70","v":"Коэффициент автономии (независимости) (S2)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z128:$CV128)","v":0.4477029177718917},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28+AA$30)=0,0,(AA$39)/(AA$21+AA$24+AA$28+AA$30)))","v":4.4598247788050306E-2},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28+AB$30)=0,0,(AB$39)/(AB$21+AB$24+AB$28+AB$30)))","v":0.15439763600294229},0.45451614712860217,0.71256462365713646,0.90076979295763326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$21+CN$24+CN$28+CN$30)=0,0,(CN$39)/(CN$21+CN$24+CN$28+CN$30)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H128","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H127","v":0},{"$f":"I128","v":"Коэффициент автономии (независимости) (S2)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"H127","v":0},{"$f":"I128","v":"Коэффициент автономии (независимости) (S2)"},0.1,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,{"$f":"H129","v":0},{"$f":"I130","v":"Коэффициент автономии (независимости) (S2)"},0.4,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H129","v":0},{"$f":"I130","v":"Коэффициент автономии (независимости) (S2)"},0.6,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,{"$f":"H127","v":0},"Расчет оценок критерия (S2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z134:$CV134)","v":7.1},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA128>=$J133,$Q133,IF(AA128>=$J132,$Q132,IF(AA128>=$J131,$Q131,$Q130))))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB128>=$J133,$Q133,IF(AB128>=$J132,$Q132,IF(AB128>=$J131,$Q131,$Q130))))","v":5},{"$f":"IF(AC$11=\"\",0,IF(AC128>=$J133,$Q133,IF(AC128>=$J132,$Q132,IF(AC128>=$J131,$Q131,$Q130))))","v":8},10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,IF(CO128>=$J133,$Q133,IF(CO128>=$J132,$Q132,IF(CO128>=$J131,$Q131,$Q130))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H135","v":0},{"$f":"KPI!$I$71","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z136:$CV136)","v":0.25908542095098985},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28)=0,0,(AA$104)/(AA$21+AA$24+AA$28)))","v":0},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28)=0,0,(AB$104)/(AB$21+AB$24+AB$28)))","v":0},0,0.54402749483325596,0.85874241133907825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$21+CN$24+CN$28)=0,0,(CN$104)/(CN$21+CN$24+CN$28)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"H136","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H135","v":0},{"$f":"I136","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H135","v":0},{"$f":"I136","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},0.05,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,{"$f":"H137","v":0},{"$f":"I138","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"H137","v":0},{"$f":"I138","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},0.09,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,{"$f":"H135","v":0},"Расчет оценок критерия (S3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z142:$CV142)","v":5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA136>=$J141,$Q141,IF(AA136>=$J140,$Q140,IF(AA136>=$J139,$Q139,$Q138))))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB136>=$J141,$Q141,IF(AB136>=$J140,$Q140,IF(AB136>=$J139,$Q139,$Q138))))","v":2},2,{"$f":"IF(AD$11=\"\",0,IF(AD136>=$J141,$Q141,IF(AD136>=$J140,$Q140,IF(AD136>=$J139,$Q139,$Q138))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE136>=$J141,$Q141,IF(AE136>=$J140,$Q140,IF(AE136>=$J139,$Q139,$Q138))))","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ$11=\"\",0,IF(CQ136>=$J141,$Q141,IF(CQ136>=$J140,$Q140,IF(CQ136>=$J139,$Q139,$Q138))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,{"$f":"H143","v":0},{"$f":"KPI!$I$72","v":"Коэффициент финансового рычага (S4)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z144:$CV144)","v":2.3245115455177299},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35+AA$37)=0,0,AA$39/(AA$32+AA$35+AA$37)))","v":4.668009838248284E-2},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35+AB$37)=0,0,AB$39/(AB$32+AB$35+AB$37)))","v":0.18258893609654042},0.83323483314135172,2.4790428816498831,9.0775764739968086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$32+CN$35+CN$37)=0,0,CN$39/(CN$32+CN$35+CN$37)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,{"$f":"H144","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H143","v":0},{"$f":"I144","v":"Коэффициент финансового рычага (S4)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H143","v":0},{"$f":"I144","v":"Коэффициент финансового рычага (S4)"},0.4,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H145","v":0},{"$f":"I146","v":"Коэффициент финансового рычага (S4)"},0.7,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,{"$f":"H145","v":0},{"$f":"I146","v":"Коэффициент финансового рычага (S4)"},1,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H143","v":0},"Расчет оценок критерия (S4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",{"$f":"100%-Q126-Q134-Q142","v":0.20000000000000007},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z150:$CV150)","v":6.35},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA144>=$J149,$Q149,IF(AA144>=$J148,$Q148,IF(AA144>=$J147,$Q147,$Q146))))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB144>=$J149,$Q149,IF(AB144>=$J148,$Q148,IF(AB144>=$J147,$Q147,$Q146))))","v":2},8,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN144>=$J149,$Q149,IF(CN144>=$J148,$Q148,IF(CN144>=$J147,$Q147,$Q146))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z153:$CV153)","v":6.5390000000000006},null,null,{"$f":"IF(AA$11=\"\",0,$Q155*AA109+$Q156*AA119)","v":4.4000000000000004},{"$f":"IF(AB$11=\"\",0,$Q155*AB109+$Q156*AB119)","v":4.76},{"$f":"IF(AC$11=\"\",0,$Q155*AC109+$Q156*AC119)","v":5.84},9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q155*CN109+$Q156*CN119)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},"Весовой коэффициент оценки"]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},{"$f":"I154","v":"Весовой коэффициент оценки"},{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},null,null,"баллы",null,null,"*",0.4]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},{"$f":"I154","v":"Весовой коэффициент оценки"},{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},null,null,"баллы",null,null,null,{"$f":"100%-Q155","v":0.6}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,"АНАЛИЗ ЭФФЕКТИВНОСТИ И ДЕЛОВОЙ АКТИВНОСТИ"]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,($Q168*X168+$Q176*X176+$Q184*X184+$Q192*X192+$Q200*X200))","v":8.0924999999999994},null,null,{"$f":"IF(AA$11=\"\",0,($Q168*AA168+$Q176*AA176+$Q184*AA184+$Q192*AA192+$Q200*AA200))","v":5},{"$f":"IF(AB$11=\"\",0,($Q168*AB168+$Q176*AB176+$Q184*AB184+$Q192*AB192+$Q200*AB200))","v":8.5},{"$f":"IF(AC$11=\"\",0,($Q168*AC168+$Q176*AC176+$Q184*AC184+$Q192*AC192+$Q200*AC200))","v":9},8.6999999999999993,8.3000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,($Q168*CO168+$Q176*CO176+$Q184*CO184+$Q192*CO192+$Q200*CO200))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":162},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"KPI!$I$73","v":"Рентабельность продаж (Return On Sales) (R1)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z162:$CV162)","v":0.51190215435581721},null,null,{"$f":"IF(AA$11=\"\",0,IF(PL!AA$16=0,0,PL!AA$70/PL!AA$16))","v":0.54040582955715588},{"$f":"IF(AB$11=\"\",0,IF(PL!AB$16=0,0,PL!AB$70/PL!AB$16))","v":0.52756164145080187},{"$f":"IF(AC$11=\"\",0,IF(PL!AC$16=0,0,PL!AC$70/PL!AC$16))","v":0.51266687643345754},{"$f":"IF(AD$11=\"\",0,IF(PL!AD$16=0,0,PL!AD$70/PL!AD$16))","v":0.49735715483215348},{"$f":"IF(AE$11=\"\",0,IF(PL!AE$16=0,0,PL!AE$70/PL!AE$16))","v":0.48073937940334127},{"$f":"IF(AF$11=\"\",0,IF(PL!AF$16=0,0,PL!AF$70/PL!AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(PL!AG$16=0,0,PL!AG$70/PL!AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(PL!AH$16=0,0,PL!AH$70/PL!AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(PL!AI$16=0,0,PL!AI$70/PL!AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(PL!AJ$16=0,0,PL!AJ$70/PL!AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(PL!AK$16=0,0,PL!AK$70/PL!AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(PL!AL$16=0,0,PL!AL$70/PL!AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(PL!AM$16=0,0,PL!AM$70/PL!AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(PL!AN$16=0,0,PL!AN$70/PL!AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(PL!AO$16=0,0,PL!AO$70/PL!AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(PL!AP$16=0,0,PL!AP$70/PL!AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(PL!AQ$16=0,0,PL!AQ$70/PL!AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(PL!AR$16=0,0,PL!AR$70/PL!AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(PL!AS$16=0,0,PL!AS$70/PL!AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(PL!AT$16=0,0,PL!AT$70/PL!AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(PL!AU$16=0,0,PL!AU$70/PL!AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(PL!AV$16=0,0,PL!AV$70/PL!AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(PL!AW$16=0,0,PL!AW$70/PL!AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(PL!AX$16=0,0,PL!AX$70/PL!AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(PL!AY$16=0,0,PL!AY$70/PL!AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(PL!AZ$16=0,0,PL!AZ$70/PL!AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(PL!BA$16=0,0,PL!BA$70/PL!BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(PL!BB$16=0,0,PL!BB$70/PL!BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(PL!BC$16=0,0,PL!BC$70/PL!BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(PL!BD$16=0,0,PL!BD$70/PL!BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(PL!BE$16=0,0,PL!BE$70/PL!BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(PL!BF$16=0,0,PL!BF$70/PL!BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(PL!BG$16=0,0,PL!BG$70/PL!BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(PL!BH$16=0,0,PL!BH$70/PL!BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(PL!BI$16=0,0,PL!BI$70/PL!BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(PL!BJ$16=0,0,PL!BJ$70/PL!BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(PL!BK$16=0,0,PL!BK$70/PL!BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(PL!BL$16=0,0,PL!BL$70/PL!BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(PL!BM$16=0,0,PL!BM$70/PL!BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(PL!BN$16=0,0,PL!BN$70/PL!BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(PL!BO$16=0,0,PL!BO$70/PL!BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(PL!BP$16=0,0,PL!BP$70/PL!BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(PL!BQ$16=0,0,PL!BQ$70/PL!BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(PL!BR$16=0,0,PL!BR$70/PL!BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(PL!BS$16=0,0,PL!BS$70/PL!BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(PL!BT$16=0,0,PL!BT$70/PL!BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(PL!BU$16=0,0,PL!BU$70/PL!BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(PL!BV$16=0,0,PL!BV$70/PL!BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(PL!BW$16=0,0,PL!BW$70/PL!BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(PL!BX$16=0,0,PL!BX$70/PL!BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(PL!BY$16=0,0,PL!BY$70/PL!BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(PL!BZ$16=0,0,PL!BZ$70/PL!BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(PL!CA$16=0,0,PL!CA$70/PL!CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(PL!CB$16=0,0,PL!CB$70/PL!CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(PL!CC$16=0,0,PL!CC$70/PL!CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(PL!CD$16=0,0,PL!CD$70/PL!CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(PL!CE$16=0,0,PL!CE$70/PL!CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(PL!CF$16=0,0,PL!CF$70/PL!CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(PL!CG$16=0,0,PL!CG$70/PL!CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(PL!CH$16=0,0,PL!CH$70/PL!CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(PL!CI$16=0,0,PL!CI$70/PL!CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(PL!CJ$16=0,0,PL!CJ$70/PL!CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(PL!CK$16=0,0,PL!CK$70/PL!CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(PL!CL$16=0,0,PL!CL$70/PL!CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(PL!CM$16=0,0,PL!CM$70/PL!CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(PL!CN$16=0,0,PL!CN$70/PL!CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(PL!CO$16=0,0,PL!CO$70/PL!CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(PL!CP$16=0,0,PL!CP$70/PL!CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(PL!CQ$16=0,0,PL!CQ$70/PL!CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(PL!CR$16=0,0,PL!CR$70/PL!CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(PL!CS$16=0,0,PL!CS$70/PL!CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(PL!CT$16=0,0,PL!CT$70/PL!CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(PL!CU$16=0,0,PL!CU$70/PL!CU$16))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,{"$f":"H162","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},"Оценки критерия"]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I162","v":"Рентабельность продаж (Return On Sales) (R1)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I162","v":"Рентабельность продаж (Return On Sales) (R1)"},0.1,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":166},null,null,null,null,null,null,{"$f":"H163","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I164","v":"Рентабельность продаж (Return On Sales) (R1)"},0.4,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,{"$f":"H163","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I164","v":"Рентабельность продаж (Return On Sales) (R1)"},0.7,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},"Расчет оценок критерия (R1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.4,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z168:$CV168)","v":8},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA162>=$J167,$Q167,IF(AA162>=$J166,$Q166,IF(AA162>=$J165,$Q165,$Q164))))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB162>=$J167,$Q167,IF(AB162>=$J166,$Q166,IF(AB162>=$J165,$Q165,$Q164))))","v":8},{"$f":"IF(AC$11=\"\",0,IF(AC162>=$J167,$Q167,IF(AC162>=$J166,$Q166,IF(AC162>=$J165,$Q165,$Q164))))","v":8},8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,IF(CO162>=$J167,$Q167,IF(CO162>=$J166,$Q166,IF(CO162>=$J165,$Q165,$Q164))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":170},null,null,null,null,null,null,{"$f":"H169","v":0},{"$f":"KPI!$I$74","v":"Рентабельность активов (Return On Assets) (R2)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z170:$CV170)","v":1.6666405279732701E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28+AA$30)=0,0,(PL!AA$182/12)/(AA$21+AA$24+AA$28+AA$30)))","v":-1.5111845262644084E-2},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28+AB$30)=0,0,(PL!AB$182/12)/(AB$21+AB$24+AB$28+AB$30)))","v":8.9679815858682167E-3},{"$f":"IF(AC$11=\"\",0,IF((AC$21+AC$24+AC$28+AC$30)=0,0,(PL!AC$182/12)/(AC$21+AC$24+AC$28+AC$30)))","v":2.7719375160234989E-2},{"$f":"IF(AD$11=\"\",0,IF((AD$21+AD$24+AD$28+AD$30)=0,0,(PL!AD$182/12)/(AD$21+AD$24+AD$28+AD$30)))","v":3.2666974534104005E-2},{"$f":"IF(AE$11=\"\",0,IF((AE$21+AE$24+AE$28+AE$30)=0,0,(PL!AE$182/12)/(AE$21+AE$24+AE$28+AE$30)))","v":2.2405327741649068E-2},{"$f":"IF(AF$11=\"\",0,IF((AF$21+AF$24+AF$28+AF$30)=0,0,(PL!AF$182/12)/(AF$21+AF$24+AF$28+AF$30)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$21+AG$24+AG$28+AG$30)=0,0,(PL!AG$182/12)/(AG$21+AG$24+AG$28+AG$30)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$21+AH$24+AH$28+AH$30)=0,0,(PL!AH$182/12)/(AH$21+AH$24+AH$28+AH$30)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$21+AI$24+AI$28+AI$30)=0,0,(PL!AI$182/12)/(AI$21+AI$24+AI$28+AI$30)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$21+AJ$24+AJ$28+AJ$30)=0,0,(PL!AJ$182/12)/(AJ$21+AJ$24+AJ$28+AJ$30)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$21+AK$24+AK$28+AK$30)=0,0,(PL!AK$182/12)/(AK$21+AK$24+AK$28+AK$30)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$21+AL$24+AL$28+AL$30)=0,0,(PL!AL$182/12)/(AL$21+AL$24+AL$28+AL$30)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$21+AM$24+AM$28+AM$30)=0,0,(PL!AM$182/12)/(AM$21+AM$24+AM$28+AM$30)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$21+AN$24+AN$28+AN$30)=0,0,(PL!AN$182/12)/(AN$21+AN$24+AN$28+AN$30)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$21+AO$24+AO$28+AO$30)=0,0,(PL!AO$182/12)/(AO$21+AO$24+AO$28+AO$30)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$21+AP$24+AP$28+AP$30)=0,0,(PL!AP$182/12)/(AP$21+AP$24+AP$28+AP$30)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$21+AQ$24+AQ$28+AQ$30)=0,0,(PL!AQ$182/12)/(AQ$21+AQ$24+AQ$28+AQ$30)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$21+AR$24+AR$28+AR$30)=0,0,(PL!AR$182/12)/(AR$21+AR$24+AR$28+AR$30)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$21+AS$24+AS$28+AS$30)=0,0,(PL!AS$182/12)/(AS$21+AS$24+AS$28+AS$30)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$21+AT$24+AT$28+AT$30)=0,0,(PL!AT$182/12)/(AT$21+AT$24+AT$28+AT$30)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$21+AU$24+AU$28+AU$30)=0,0,(PL!AU$182/12)/(AU$21+AU$24+AU$28+AU$30)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$21+AV$24+AV$28+AV$30)=0,0,(PL!AV$182/12)/(AV$21+AV$24+AV$28+AV$30)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$21+AW$24+AW$28+AW$30)=0,0,(PL!AW$182/12)/(AW$21+AW$24+AW$28+AW$30)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$21+AX$24+AX$28+AX$30)=0,0,(PL!AX$182/12)/(AX$21+AX$24+AX$28+AX$30)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$21+AY$24+AY$28+AY$30)=0,0,(PL!AY$182/12)/(AY$21+AY$24+AY$28+AY$30)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$21+AZ$24+AZ$28+AZ$30)=0,0,(PL!AZ$182/12)/(AZ$21+AZ$24+AZ$28+AZ$30)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$21+BA$24+BA$28+BA$30)=0,0,(PL!BA$182/12)/(BA$21+BA$24+BA$28+BA$30)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$21+BB$24+BB$28+BB$30)=0,0,(PL!BB$182/12)/(BB$21+BB$24+BB$28+BB$30)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$21+BC$24+BC$28+BC$30)=0,0,(PL!BC$182/12)/(BC$21+BC$24+BC$28+BC$30)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$21+BD$24+BD$28+BD$30)=0,0,(PL!BD$182/12)/(BD$21+BD$24+BD$28+BD$30)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$21+BE$24+BE$28+BE$30)=0,0,(PL!BE$182/12)/(BE$21+BE$24+BE$28+BE$30)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$21+BF$24+BF$28+BF$30)=0,0,(PL!BF$182/12)/(BF$21+BF$24+BF$28+BF$30)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$21+BG$24+BG$28+BG$30)=0,0,(PL!BG$182/12)/(BG$21+BG$24+BG$28+BG$30)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$21+BH$24+BH$28+BH$30)=0,0,(PL!BH$182/12)/(BH$21+BH$24+BH$28+BH$30)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$21+BI$24+BI$28+BI$30)=0,0,(PL!BI$182/12)/(BI$21+BI$24+BI$28+BI$30)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$21+BJ$24+BJ$28+BJ$30)=0,0,(PL!BJ$182/12)/(BJ$21+BJ$24+BJ$28+BJ$30)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$21+BK$24+BK$28+BK$30)=0,0,(PL!BK$182/12)/(BK$21+BK$24+BK$28+BK$30)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$21+BL$24+BL$28+BL$30)=0,0,(PL!BL$182/12)/(BL$21+BL$24+BL$28+BL$30)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$21+BM$24+BM$28+BM$30)=0,0,(PL!BM$182/12)/(BM$21+BM$24+BM$28+BM$30)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$21+BN$24+BN$28+BN$30)=0,0,(PL!BN$182/12)/(BN$21+BN$24+BN$28+BN$30)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$21+BO$24+BO$28+BO$30)=0,0,(PL!BO$182/12)/(BO$21+BO$24+BO$28+BO$30)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$21+BP$24+BP$28+BP$30)=0,0,(PL!BP$182/12)/(BP$21+BP$24+BP$28+BP$30)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$21+BQ$24+BQ$28+BQ$30)=0,0,(PL!BQ$182/12)/(BQ$21+BQ$24+BQ$28+BQ$30)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$21+BR$24+BR$28+BR$30)=0,0,(PL!BR$182/12)/(BR$21+BR$24+BR$28+BR$30)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$21+BS$24+BS$28+BS$30)=0,0,(PL!BS$182/12)/(BS$21+BS$24+BS$28+BS$30)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$21+BT$24+BT$28+BT$30)=0,0,(PL!BT$182/12)/(BT$21+BT$24+BT$28+BT$30)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$21+BU$24+BU$28+BU$30)=0,0,(PL!BU$182/12)/(BU$21+BU$24+BU$28+BU$30)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$21+BV$24+BV$28+BV$30)=0,0,(PL!BV$182/12)/(BV$21+BV$24+BV$28+BV$30)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$21+BW$24+BW$28+BW$30)=0,0,(PL!BW$182/12)/(BW$21+BW$24+BW$28+BW$30)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$21+BX$24+BX$28+BX$30)=0,0,(PL!BX$182/12)/(BX$21+BX$24+BX$28+BX$30)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$21+BY$24+BY$28+BY$30)=0,0,(PL!BY$182/12)/(BY$21+BY$24+BY$28+BY$30)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$21+BZ$24+BZ$28+BZ$30)=0,0,(PL!BZ$182/12)/(BZ$21+BZ$24+BZ$28+BZ$30)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$21+CA$24+CA$28+CA$30)=0,0,(PL!CA$182/12)/(CA$21+CA$24+CA$28+CA$30)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$21+CB$24+CB$28+CB$30)=0,0,(PL!CB$182/12)/(CB$21+CB$24+CB$28+CB$30)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$21+CC$24+CC$28+CC$30)=0,0,(PL!CC$182/12)/(CC$21+CC$24+CC$28+CC$30)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$21+CD$24+CD$28+CD$30)=0,0,(PL!CD$182/12)/(CD$21+CD$24+CD$28+CD$30)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$21+CE$24+CE$28+CE$30)=0,0,(PL!CE$182/12)/(CE$21+CE$24+CE$28+CE$30)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$21+CF$24+CF$28+CF$30)=0,0,(PL!CF$182/12)/(CF$21+CF$24+CF$28+CF$30)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$21+CG$24+CG$28+CG$30)=0,0,(PL!CG$182/12)/(CG$21+CG$24+CG$28+CG$30)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$21+CH$24+CH$28+CH$30)=0,0,(PL!CH$182/12)/(CH$21+CH$24+CH$28+CH$30)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$21+CI$24+CI$28+CI$30)=0,0,(PL!CI$182/12)/(CI$21+CI$24+CI$28+CI$30)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$21+CJ$24+CJ$28+CJ$30)=0,0,(PL!CJ$182/12)/(CJ$21+CJ$24+CJ$28+CJ$30)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$21+CK$24+CK$28+CK$30)=0,0,(PL!CK$182/12)/(CK$21+CK$24+CK$28+CK$30)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$21+CL$24+CL$28+CL$30)=0,0,(PL!CL$182/12)/(CL$21+CL$24+CL$28+CL$30)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$21+CM$24+CM$28+CM$30)=0,0,(PL!CM$182/12)/(CM$21+CM$24+CM$28+CM$30)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$21+CN$24+CN$28+CN$30)=0,0,(PL!CN$182/12)/(CN$21+CN$24+CN$28+CN$30)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$21+CO$24+CO$28+CO$30)=0,0,(PL!CO$182/12)/(CO$21+CO$24+CO$28+CO$30)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$21+CP$24+CP$28+CP$30)=0,0,(PL!CP$182/12)/(CP$21+CP$24+CP$28+CP$30)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$21+CQ$24+CQ$28+CQ$30)=0,0,(PL!CQ$182/12)/(CQ$21+CQ$24+CQ$28+CQ$30)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$21+CR$24+CR$28+CR$30)=0,0,(PL!CR$182/12)/(CR$21+CR$24+CR$28+CR$30)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$21+CS$24+CS$28+CS$30)=0,0,(PL!CS$182/12)/(CS$21+CS$24+CS$28+CS$30)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$21+CT$24+CT$28+CT$30)=0,0,(PL!CT$182/12)/(CT$21+CT$24+CT$28+CT$30)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$21+CU$24+CU$28+CU$30)=0,0,(PL!CU$182/12)/(CU$21+CU$24+CU$28+CU$30)))","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,{"$f":"H170","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,{"$f":"H169","v":0},{"$f":"I170","v":"Рентабельность активов (Return On Assets) (R2)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":173},null,null,null,null,null,null,{"$f":"H169","v":0},{"$f":"I170","v":"Рентабельность активов (Return On Assets) (R2)"},3.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":174},null,null,null,null,null,null,{"$f":"H171","v":0},{"$f":"I172","v":"Рентабельность активов (Return On Assets) (R2)"},8.0000000000000002E-3,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":175},null,null,null,null,null,null,{"$f":"H171","v":0},{"$f":"I172","v":"Рентабельность активов (Return On Assets) (R2)"},1.4999999999999999E-2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":176},null,null,null,null,null,null,{"$f":"H169","v":0},"Расчет оценок критерия (R2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z176:$CV176)","v":8.4499999999999993},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA170>=$J175,$Q175,IF(AA170>=$J174,$Q174,IF(AA170>=$J173,$Q173,$Q172))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB170>=$J175,$Q175,IF(AB170>=$J174,$Q174,IF(AB170>=$J173,$Q173,$Q172))))","v":8},{"$f":"IF(AC$11=\"\",0,IF(AC170>=$J175,$Q175,IF(AC170>=$J174,$Q174,IF(AC170>=$J173,$Q173,$Q172))))","v":10},10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,IF(CO170>=$J175,$Q175,IF(CO170>=$J174,$Q174,IF(CO170>=$J173,$Q173,$Q172))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,{"$f":"H177","v":0},{"$f":"KPI!$I$75","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z178:$CV178)","v":-9.0619813455120116E-3},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$39)<=0,0,(PL!AA$182/12)/(AA$39)))","v":-0.33884392352053716},{"$f":"IF(AB$11=\"\",0,IF((AB$39)<=0,0,(PL!AB$182/12)/(AB$39)))","v":5.8083671602959755E-2},{"$f":"IF(AC$11=\"\",0,IF((AC$39)<=0,0,(PL!AC$182/12)/(AC$39)))","v":6.0986557541138325E-2},{"$f":"IF(AD$11=\"\",0,IF((AD$39)<=0,0,(PL!AD$182/12)/(AD$39)))","v":4.5844227245587094E-2},{"$f":"IF(AE$11=\"\",0,IF((AE$39)<=0,0,(PL!AE$182/12)/(AE$39)))","v":2.4873533634029044E-2},{"$f":"IF(AF$11=\"\",0,IF((AF$39)<=0,0,(PL!AF$182/12)/(AF$39)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$39)<=0,0,(PL!AG$182/12)/(AG$39)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$39)<=0,0,(PL!AH$182/12)/(AH$39)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$39)<=0,0,(PL!AI$182/12)/(AI$39)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$39)<=0,0,(PL!AJ$182/12)/(AJ$39)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$39)<=0,0,(PL!AK$182/12)/(AK$39)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$39)<=0,0,(PL!AL$182/12)/(AL$39)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$39)<=0,0,(PL!AM$182/12)/(AM$39)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$39)<=0,0,(PL!AN$182/12)/(AN$39)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$39)<=0,0,(PL!AO$182/12)/(AO$39)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$39)<=0,0,(PL!AP$182/12)/(AP$39)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$39)<=0,0,(PL!AQ$182/12)/(AQ$39)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$39)<=0,0,(PL!AR$182/12)/(AR$39)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$39)<=0,0,(PL!AS$182/12)/(AS$39)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$39)<=0,0,(PL!AT$182/12)/(AT$39)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$39)<=0,0,(PL!AU$182/12)/(AU$39)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$39)<=0,0,(PL!AV$182/12)/(AV$39)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$39)<=0,0,(PL!AW$182/12)/(AW$39)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$39)<=0,0,(PL!AX$182/12)/(AX$39)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$39)<=0,0,(PL!AY$182/12)/(AY$39)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$39)<=0,0,(PL!AZ$182/12)/(AZ$39)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$39)<=0,0,(PL!BA$182/12)/(BA$39)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$39)<=0,0,(PL!BB$182/12)/(BB$39)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$39)<=0,0,(PL!BC$182/12)/(BC$39)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$39)<=0,0,(PL!BD$182/12)/(BD$39)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$39)<=0,0,(PL!BE$182/12)/(BE$39)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$39)<=0,0,(PL!BF$182/12)/(BF$39)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$39)<=0,0,(PL!BG$182/12)/(BG$39)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$39)<=0,0,(PL!BH$182/12)/(BH$39)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$39)<=0,0,(PL!BI$182/12)/(BI$39)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$39)<=0,0,(PL!BJ$182/12)/(BJ$39)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$39)<=0,0,(PL!BK$182/12)/(BK$39)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$39)<=0,0,(PL!BL$182/12)/(BL$39)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$39)<=0,0,(PL!BM$182/12)/(BM$39)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$39)<=0,0,(PL!BN$182/12)/(BN$39)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$39)<=0,0,(PL!BO$182/12)/(BO$39)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$39)<=0,0,(PL!BP$182/12)/(BP$39)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$39)<=0,0,(PL!BQ$182/12)/(BQ$39)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$39)<=0,0,(PL!BR$182/12)/(BR$39)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$39)<=0,0,(PL!BS$182/12)/(BS$39)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$39)<=0,0,(PL!BT$182/12)/(BT$39)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$39)<=0,0,(PL!BU$182/12)/(BU$39)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$39)<=0,0,(PL!BV$182/12)/(BV$39)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$39)<=0,0,(PL!BW$182/12)/(BW$39)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$39)<=0,0,(PL!BX$182/12)/(BX$39)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$39)<=0,0,(PL!BY$182/12)/(BY$39)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$39)<=0,0,(PL!BZ$182/12)/(BZ$39)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$39)<=0,0,(PL!CA$182/12)/(CA$39)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$39)<=0,0,(PL!CB$182/12)/(CB$39)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$39)<=0,0,(PL!CC$182/12)/(CC$39)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$39)<=0,0,(PL!CD$182/12)/(CD$39)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$39)<=0,0,(PL!CE$182/12)/(CE$39)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$39)<=0,0,(PL!CF$182/12)/(CF$39)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$39)<=0,0,(PL!CG$182/12)/(CG$39)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$39)<=0,0,(PL!CH$182/12)/(CH$39)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$39)<=0,0,(PL!CI$182/12)/(CI$39)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$39)<=0,0,(PL!CJ$182/12)/(CJ$39)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$39)<=0,0,(PL!CK$182/12)/(CK$39)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$39)<=0,0,(PL!CL$182/12)/(CL$39)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$39)<=0,0,(PL!CM$182/12)/(CM$39)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$39)<=0,0,(PL!CN$182/12)/(CN$39)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$39)<=0,0,(PL!CO$182/12)/(CO$39)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$39)<=0,0,(PL!CP$182/12)/(CP$39)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$39)<=0,0,(PL!CQ$182/12)/(CQ$39)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$39)<=0,0,(PL!CR$182/12)/(CR$39)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$39)<=0,0,(PL!CS$182/12)/(CS$39)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$39)<=0,0,(PL!CT$182/12)/(CT$39)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$39)<=0,0,(PL!CU$182/12)/(CU$39)))","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,null,{"$f":"H178","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":180},null,null,null,null,null,null,{"$f":"H177","v":0},{"$f":"I178","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":181},null,null,null,null,null,null,{"$f":"H177","v":0},{"$f":"I178","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},7.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":182},null,null,null,null,null,null,{"$f":"H179","v":0},{"$f":"I180","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},0.02,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":183},null,null,null,null,null,null,{"$f":"H179","v":0},{"$f":"I180","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},3.5000000000000003E-2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,{"$f":"H177","v":0},"Расчет оценок критерия (R3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z184:$CV184)","v":8.6},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA178>=$J183,$Q183,IF(AA178>=$J182,$Q182,IF(AA178>=$J181,$Q181,$Q180))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB178>=$J183,$Q183,IF(AB178>=$J182,$Q182,IF(AB178>=$J181,$Q181,$Q180))))","v":10},10,{"$f":"IF(AD$11=\"\",0,IF(AD178>=$J183,$Q183,IF(AD178>=$J182,$Q182,IF(AD178>=$J181,$Q181,$Q180))))","v":10},{"$f":"IF(AE$11=\"\",0,IF(AE178>=$J183,$Q183,IF(AE178>=$J182,$Q182,IF(AE178>=$J181,$Q181,$Q180))))","v":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ$11=\"\",0,IF(CQ178>=$J183,$Q183,IF(CQ178>=$J182,$Q182,IF(CQ178>=$J181,$Q181,$Q180))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":185},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":186},null,null,null,null,null,null,{"$f":"H185","v":0},{"$f":"KPI!$I$76","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z186:$CV186)","v":2.9472092821731237E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$39+AA$37)<=0,0,(PL!AA$144/12)/(AA$39+AA$37)))","v":-5.8327145477968115E-3},{"$f":"IF(AB$11=\"\",0,IF((AB$39+AB$37)<=0,0,(PL!AB$144/12)/(AB$39+AB$37)))","v":2.2360549501800896E-2},{"$f":"IF(AC$11=\"\",0,IF((AC$39+AC$37)<=0,0,(PL!AC$144/12)/(AC$39+AC$37)))","v":4.1830150123727483E-2},{"$f":"IF(AD$11=\"\",0,IF((AD$39+AD$37)<=0,0,(PL!AD$144/12)/(AD$39+AD$37)))","v":4.3512799775318474E-2},{"$f":"IF(AE$11=\"\",0,IF((AE$39+AE$37)<=0,0,(PL!AE$144/12)/(AE$39+AE$37)))","v":3.7957250831703752E-2},{"$f":"IF(AF$11=\"\",0,IF((AF$39+AF$37)<=0,0,(PL!AF$144/12)/(AF$39+AF$37)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$39+AG$37)<=0,0,(PL!AG$144/12)/(AG$39+AG$37)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$39+AH$37)<=0,0,(PL!AH$144/12)/(AH$39+AH$37)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$39+AI$37)<=0,0,(PL!AI$144/12)/(AI$39+AI$37)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$39+AJ$37)<=0,0,(PL!AJ$144/12)/(AJ$39+AJ$37)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$39+AK$37)<=0,0,(PL!AK$144/12)/(AK$39+AK$37)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$39+AL$37)<=0,0,(PL!AL$144/12)/(AL$39+AL$37)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$39+AM$37)<=0,0,(PL!AM$144/12)/(AM$39+AM$37)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$39+AN$37)<=0,0,(PL!AN$144/12)/(AN$39+AN$37)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$39+AO$37)<=0,0,(PL!AO$144/12)/(AO$39+AO$37)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$39+AP$37)<=0,0,(PL!AP$144/12)/(AP$39+AP$37)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$39+AQ$37)<=0,0,(PL!AQ$144/12)/(AQ$39+AQ$37)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$39+AR$37)<=0,0,(PL!AR$144/12)/(AR$39+AR$37)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$39+AS$37)<=0,0,(PL!AS$144/12)/(AS$39+AS$37)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$39+AT$37)<=0,0,(PL!AT$144/12)/(AT$39+AT$37)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$39+AU$37)<=0,0,(PL!AU$144/12)/(AU$39+AU$37)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$39+AV$37)<=0,0,(PL!AV$144/12)/(AV$39+AV$37)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$39+AW$37)<=0,0,(PL!AW$144/12)/(AW$39+AW$37)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$39+AX$37)<=0,0,(PL!AX$144/12)/(AX$39+AX$37)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$39+AY$37)<=0,0,(PL!AY$144/12)/(AY$39+AY$37)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$39+AZ$37)<=0,0,(PL!AZ$144/12)/(AZ$39+AZ$37)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$39+BA$37)<=0,0,(PL!BA$144/12)/(BA$39+BA$37)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$39+BB$37)<=0,0,(PL!BB$144/12)/(BB$39+BB$37)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$39+BC$37)<=0,0,(PL!BC$144/12)/(BC$39+BC$37)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$39+BD$37)<=0,0,(PL!BD$144/12)/(BD$39+BD$37)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$39+BE$37)<=0,0,(PL!BE$144/12)/(BE$39+BE$37)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$39+BF$37)<=0,0,(PL!BF$144/12)/(BF$39+BF$37)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$39+BG$37)<=0,0,(PL!BG$144/12)/(BG$39+BG$37)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$39+BH$37)<=0,0,(PL!BH$144/12)/(BH$39+BH$37)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$39+BI$37)<=0,0,(PL!BI$144/12)/(BI$39+BI$37)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$39+BJ$37)<=0,0,(PL!BJ$144/12)/(BJ$39+BJ$37)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$39+BK$37)<=0,0,(PL!BK$144/12)/(BK$39+BK$37)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$39+BL$37)<=0,0,(PL!BL$144/12)/(BL$39+BL$37)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$39+BM$37)<=0,0,(PL!BM$144/12)/(BM$39+BM$37)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$39+BN$37)<=0,0,(PL!BN$144/12)/(BN$39+BN$37)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$39+BO$37)<=0,0,(PL!BO$144/12)/(BO$39+BO$37)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$39+BP$37)<=0,0,(PL!BP$144/12)/(BP$39+BP$37)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$39+BQ$37)<=0,0,(PL!BQ$144/12)/(BQ$39+BQ$37)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$39+BR$37)<=0,0,(PL!BR$144/12)/(BR$39+BR$37)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$39+BS$37)<=0,0,(PL!BS$144/12)/(BS$39+BS$37)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$39+BT$37)<=0,0,(PL!BT$144/12)/(BT$39+BT$37)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$39+BU$37)<=0,0,(PL!BU$144/12)/(BU$39+BU$37)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$39+BV$37)<=0,0,(PL!BV$144/12)/(BV$39+BV$37)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$39+BW$37)<=0,0,(PL!BW$144/12)/(BW$39+BW$37)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$39+BX$37)<=0,0,(PL!BX$144/12)/(BX$39+BX$37)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$39+BY$37)<=0,0,(PL!BY$144/12)/(BY$39+BY$37)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$39+BZ$37)<=0,0,(PL!BZ$144/12)/(BZ$39+BZ$37)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$39+CA$37)<=0,0,(PL!CA$144/12)/(CA$39+CA$37)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$39+CB$37)<=0,0,(PL!CB$144/12)/(CB$39+CB$37)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$39+CC$37)<=0,0,(PL!CC$144/12)/(CC$39+CC$37)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$39+CD$37)<=0,0,(PL!CD$144/12)/(CD$39+CD$37)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$39+CE$37)<=0,0,(PL!CE$144/12)/(CE$39+CE$37)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$39+CF$37)<=0,0,(PL!CF$144/12)/(CF$39+CF$37)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$39+CG$37)<=0,0,(PL!CG$144/12)/(CG$39+CG$37)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$39+CH$37)<=0,0,(PL!CH$144/12)/(CH$39+CH$37)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$39+CI$37)<=0,0,(PL!CI$144/12)/(CI$39+CI$37)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$39+CJ$37)<=0,0,(PL!CJ$144/12)/(CJ$39+CJ$37)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$39+CK$37)<=0,0,(PL!CK$144/12)/(CK$39+CK$37)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$39+CL$37)<=0,0,(PL!CL$144/12)/(CL$39+CL$37)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$39+CM$37)<=0,0,(PL!CM$144/12)/(CM$39+CM$37)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$39+CN$37)<=0,0,(PL!CN$144/12)/(CN$39+CN$37)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$39+CO$37)<=0,0,(PL!CO$144/12)/(CO$39+CO$37)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$39+CP$37)<=0,0,(PL!CP$144/12)/(CP$39+CP$37)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$39+CQ$37)<=0,0,(PL!CQ$144/12)/(CQ$39+CQ$37)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$39+CR$37)<=0,0,(PL!CR$144/12)/(CR$39+CR$37)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$39+CS$37)<=0,0,(PL!CS$144/12)/(CS$39+CS$37)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$39+CT$37)<=0,0,(PL!CT$144/12)/(CT$39+CT$37)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$39+CU$37)<=0,0,(PL!CU$144/12)/(CU$39+CU$37)))","v":0}]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,{"$f":"H186","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":188},null,null,null,null,null,null,{"$f":"H185","v":0},{"$f":"I186","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":189},null,null,null,null,null,null,{"$f":"H185","v":0},{"$f":"I186","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0.01,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":190},null,null,null,null,null,null,{"$f":"H187","v":0},{"$f":"I188","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0.03,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":191},null,null,null,null,null,null,{"$f":"H187","v":0},{"$f":"I188","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0.05,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":192},null,null,null,null,null,null,{"$f":"H185","v":0},"Расчет оценок критерия (R4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z192:$CV192)","v":6.75},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA186>=$J191,$Q191,IF(AA186>=$J190,$Q190,IF(AA186>=$J189,$Q189,$Q188))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB186>=$J191,$Q191,IF(AB186>=$J190,$Q190,IF(AB186>=$J189,$Q189,$Q188))))","v":6},8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN186>=$J191,$Q191,IF(CN186>=$J190,$Q190,IF(CN186>=$J189,$Q189,$Q188))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":194},null,null,null,null,null,null,{"$f":"H193","v":0},{"$f":"KPI!$I$77","v":"Рент. об. капитала (Return On Working Capital) (R5)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z194:$CV194)","v":0.10776170352370107},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28)<=0,0,(PL!AA$113/12)/(AA$21+AA$24+AA$28)))","v":2.4044886852237241E-2},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28)<=0,0,(PL!AB$113/12)/(AB$21+AB$24+AB$28)))","v":0.17471036373347026},{"$f":"IF(AC$11=\"\",0,IF((AC$21+AC$24+AC$28)<=0,0,(PL!AC$113/12)/(AC$21+AC$24+AC$28)))","v":0.13053547869683835},{"$f":"IF(AD$11=\"\",0,IF((AD$21+AD$24+AD$28)<=0,0,(PL!AD$113/12)/(AD$21+AD$24+AD$28)))","v":8.9500964597108504E-2},{"$f":"IF(AE$11=\"\",0,IF((AE$21+AE$24+AE$28)<=0,0,(PL!AE$113/12)/(AE$21+AE$24+AE$28)))","v":7.5466879635929102E-2},{"$f":"IF(AF$11=\"\",0,IF((AF$21+AF$24+AF$28)<=0,0,(PL!AF$113/12)/(AF$21+AF$24+AF$28)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$21+AG$24+AG$28)<=0,0,(PL!AG$113/12)/(AG$21+AG$24+AG$28)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$21+AH$24+AH$28)<=0,0,(PL!AH$113/12)/(AH$21+AH$24+AH$28)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$21+AI$24+AI$28)<=0,0,(PL!AI$113/12)/(AI$21+AI$24+AI$28)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$21+AJ$24+AJ$28)<=0,0,(PL!AJ$113/12)/(AJ$21+AJ$24+AJ$28)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$21+AK$24+AK$28)<=0,0,(PL!AK$113/12)/(AK$21+AK$24+AK$28)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$21+AL$24+AL$28)<=0,0,(PL!AL$113/12)/(AL$21+AL$24+AL$28)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$21+AM$24+AM$28)<=0,0,(PL!AM$113/12)/(AM$21+AM$24+AM$28)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$21+AN$24+AN$28)<=0,0,(PL!AN$113/12)/(AN$21+AN$24+AN$28)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$21+AO$24+AO$28)<=0,0,(PL!AO$113/12)/(AO$21+AO$24+AO$28)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$21+AP$24+AP$28)<=0,0,(PL!AP$113/12)/(AP$21+AP$24+AP$28)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$21+AQ$24+AQ$28)<=0,0,(PL!AQ$113/12)/(AQ$21+AQ$24+AQ$28)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$21+AR$24+AR$28)<=0,0,(PL!AR$113/12)/(AR$21+AR$24+AR$28)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$21+AS$24+AS$28)<=0,0,(PL!AS$113/12)/(AS$21+AS$24+AS$28)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$21+AT$24+AT$28)<=0,0,(PL!AT$113/12)/(AT$21+AT$24+AT$28)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$21+AU$24+AU$28)<=0,0,(PL!AU$113/12)/(AU$21+AU$24+AU$28)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$21+AV$24+AV$28)<=0,0,(PL!AV$113/12)/(AV$21+AV$24+AV$28)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$21+AW$24+AW$28)<=0,0,(PL!AW$113/12)/(AW$21+AW$24+AW$28)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$21+AX$24+AX$28)<=0,0,(PL!AX$113/12)/(AX$21+AX$24+AX$28)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$21+AY$24+AY$28)<=0,0,(PL!AY$113/12)/(AY$21+AY$24+AY$28)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$21+AZ$24+AZ$28)<=0,0,(PL!AZ$113/12)/(AZ$21+AZ$24+AZ$28)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$21+BA$24+BA$28)<=0,0,(PL!BA$113/12)/(BA$21+BA$24+BA$28)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$21+BB$24+BB$28)<=0,0,(PL!BB$113/12)/(BB$21+BB$24+BB$28)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$21+BC$24+BC$28)<=0,0,(PL!BC$113/12)/(BC$21+BC$24+BC$28)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$21+BD$24+BD$28)<=0,0,(PL!BD$113/12)/(BD$21+BD$24+BD$28)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$21+BE$24+BE$28)<=0,0,(PL!BE$113/12)/(BE$21+BE$24+BE$28)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$21+BF$24+BF$28)<=0,0,(PL!BF$113/12)/(BF$21+BF$24+BF$28)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$21+BG$24+BG$28)<=0,0,(PL!BG$113/12)/(BG$21+BG$24+BG$28)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$21+BH$24+BH$28)<=0,0,(PL!BH$113/12)/(BH$21+BH$24+BH$28)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$21+BI$24+BI$28)<=0,0,(PL!BI$113/12)/(BI$21+BI$24+BI$28)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$21+BJ$24+BJ$28)<=0,0,(PL!BJ$113/12)/(BJ$21+BJ$24+BJ$28)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$21+BK$24+BK$28)<=0,0,(PL!BK$113/12)/(BK$21+BK$24+BK$28)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$21+BL$24+BL$28)<=0,0,(PL!BL$113/12)/(BL$21+BL$24+BL$28)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$21+BM$24+BM$28)<=0,0,(PL!BM$113/12)/(BM$21+BM$24+BM$28)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$21+BN$24+BN$28)<=0,0,(PL!BN$113/12)/(BN$21+BN$24+BN$28)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$21+BO$24+BO$28)<=0,0,(PL!BO$113/12)/(BO$21+BO$24+BO$28)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$21+BP$24+BP$28)<=0,0,(PL!BP$113/12)/(BP$21+BP$24+BP$28)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$21+BQ$24+BQ$28)<=0,0,(PL!BQ$113/12)/(BQ$21+BQ$24+BQ$28)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$21+BR$24+BR$28)<=0,0,(PL!BR$113/12)/(BR$21+BR$24+BR$28)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$21+BS$24+BS$28)<=0,0,(PL!BS$113/12)/(BS$21+BS$24+BS$28)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$21+BT$24+BT$28)<=0,0,(PL!BT$113/12)/(BT$21+BT$24+BT$28)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$21+BU$24+BU$28)<=0,0,(PL!BU$113/12)/(BU$21+BU$24+BU$28)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$21+BV$24+BV$28)<=0,0,(PL!BV$113/12)/(BV$21+BV$24+BV$28)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$21+BW$24+BW$28)<=0,0,(PL!BW$113/12)/(BW$21+BW$24+BW$28)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$21+BX$24+BX$28)<=0,0,(PL!BX$113/12)/(BX$21+BX$24+BX$28)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$21+BY$24+BY$28)<=0,0,(PL!BY$113/12)/(BY$21+BY$24+BY$28)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$21+BZ$24+BZ$28)<=0,0,(PL!BZ$113/12)/(BZ$21+BZ$24+BZ$28)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$21+CA$24+CA$28)<=0,0,(PL!CA$113/12)/(CA$21+CA$24+CA$28)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$21+CB$24+CB$28)<=0,0,(PL!CB$113/12)/(CB$21+CB$24+CB$28)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$21+CC$24+CC$28)<=0,0,(PL!CC$113/12)/(CC$21+CC$24+CC$28)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$21+CD$24+CD$28)<=0,0,(PL!CD$113/12)/(CD$21+CD$24+CD$28)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$21+CE$24+CE$28)<=0,0,(PL!CE$113/12)/(CE$21+CE$24+CE$28)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$21+CF$24+CF$28)<=0,0,(PL!CF$113/12)/(CF$21+CF$24+CF$28)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$21+CG$24+CG$28)<=0,0,(PL!CG$113/12)/(CG$21+CG$24+CG$28)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$21+CH$24+CH$28)<=0,0,(PL!CH$113/12)/(CH$21+CH$24+CH$28)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$21+CI$24+CI$28)<=0,0,(PL!CI$113/12)/(CI$21+CI$24+CI$28)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$21+CJ$24+CJ$28)<=0,0,(PL!CJ$113/12)/(CJ$21+CJ$24+CJ$28)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$21+CK$24+CK$28)<=0,0,(PL!CK$113/12)/(CK$21+CK$24+CK$28)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$21+CL$24+CL$28)<=0,0,(PL!CL$113/12)/(CL$21+CL$24+CL$28)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$21+CM$24+CM$28)<=0,0,(PL!CM$113/12)/(CM$21+CM$24+CM$28)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$21+CN$24+CN$28)<=0,0,(PL!CN$113/12)/(CN$21+CN$24+CN$28)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$21+CO$24+CO$28)<=0,0,(PL!CO$113/12)/(CO$21+CO$24+CO$28)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$21+CP$24+CP$28)<=0,0,(PL!CP$113/12)/(CP$21+CP$24+CP$28)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$21+CQ$24+CQ$28)<=0,0,(PL!CQ$113/12)/(CQ$21+CQ$24+CQ$28)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$21+CR$24+CR$28)<=0,0,(PL!CR$113/12)/(CR$21+CR$24+CR$28)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$21+CS$24+CS$28)<=0,0,(PL!CS$113/12)/(CS$21+CS$24+CS$28)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$21+CT$24+CT$28)<=0,0,(PL!CT$113/12)/(CT$21+CT$24+CT$28)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$21+CU$24+CU$28)<=0,0,(PL!CU$113/12)/(CU$21+CU$24+CU$28)))","v":0}]
[{"$f":"ROW()","v":195},null,null,null,null,null,null,{"$f":"H194","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":196},null,null,null,null,null,null,{"$f":"H193","v":0},{"$f":"I194","v":"Рент. об. капитала (Return On Working Capital) (R5)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":197},null,null,null,null,null,null,{"$f":"H193","v":0},{"$f":"I194","v":"Рент. об. капитала (Return On Working Capital) (R5)"},0.03,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":198},null,null,null,null,null,null,{"$f":"H195","v":0},{"$f":"I196","v":"Рент. об. капитала (Return On Working Capital) (R5)"},7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":199},null,null,null,null,null,null,{"$f":"H195","v":0},{"$f":"I196","v":"Рент. об. капитала (Return On Working Capital) (R5)"},0.1,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":200},null,null,null,null,null,null,{"$f":"H193","v":0},"Расчет оценок критерия (R5) по периодам",null,null,null,"вес, % // баллы",null,null,null,{"$f":"100%-Q168-Q176-Q184-Q192","v":0.14999999999999994},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z200:$CV200)","v":8.2000000000000011},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA194>=$J199,$Q199,IF(AA194>=$J198,$Q198,IF(AA194>=$J197,$Q197,$Q196))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB194>=$J199,$Q199,IF(AB194>=$J198,$Q198,IF(AB194>=$J197,$Q197,$Q196))))","v":10},10,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN194>=$J199,$Q199,IF(CN194>=$J198,$Q198,IF(CN194>=$J197,$Q197,$Q196))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":201},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203},null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z203:$CV203)","v":8.1025000000000009},null,null,{"$f":"IF(AA$11=\"\",0,($Q211*AA211+$Q220*AA220+$Q229*AA229+$Q237*AA237))","v":6.1},{"$f":"IF(AB$11=\"\",0,($Q211*AB211+$Q220*AB220+$Q229*AB229+$Q237*AB237))","v":7.7},8.4,8.9,9.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,($Q211*CN211+$Q220*CN220+$Q229*CN229+$Q237*CN237))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"KPI!$I$78","v":"Оборачиваемость запасов и незавершенки"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z204:$CV204)","v":11.312046785122414},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$25+AA$29)=0,0,(PL!AA$25+PL!AA$79)/(AA$25+AA$29)))","v":1.9413804593061086},{"$f":"IF(AB$11=\"\",0,IF((AB$25+AB$29)=0,0,(PL!AB$25+PL!AB$79)/(AB$25+AB$29)))","v":5.2090567210120984},{"$f":"IF(AC$11=\"\",0,IF((AC$25+AC$29)=0,0,(PL!AC$25+PL!AC$79)/(AC$25+AC$29)))","v":5.8943275856289583},{"$f":"IF(AD$11=\"\",0,IF((AD$25+AD$29)=0,0,(PL!AD$25+PL!AD$79)/(AD$25+AD$29)))","v":6.6117401874366237},{"$f":"IF(AE$11=\"\",0,IF((AE$25+AE$29)=0,0,(PL!AE$25+PL!AE$79)/(AE$25+AE$29)))","v":40.40002166696933},{"$f":"IF(AF$11=\"\",0,IF((AF$25+AF$29)=0,0,(PL!AF$25+PL!AF$79)/(AF$25+AF$29)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$25+AG$29)=0,0,(PL!AG$25+PL!AG$79)/(AG$25+AG$29)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$25+AH$29)=0,0,(PL!AH$25+PL!AH$79)/(AH$25+AH$29)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$25+AI$29)=0,0,(PL!AI$25+PL!AI$79)/(AI$25+AI$29)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$25+AJ$29)=0,0,(PL!AJ$25+PL!AJ$79)/(AJ$25+AJ$29)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$25+AK$29)=0,0,(PL!AK$25+PL!AK$79)/(AK$25+AK$29)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$25+AL$29)=0,0,(PL!AL$25+PL!AL$79)/(AL$25+AL$29)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$25+AM$29)=0,0,(PL!AM$25+PL!AM$79)/(AM$25+AM$29)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$25+AN$29)=0,0,(PL!AN$25+PL!AN$79)/(AN$25+AN$29)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$25+AO$29)=0,0,(PL!AO$25+PL!AO$79)/(AO$25+AO$29)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$25+AP$29)=0,0,(PL!AP$25+PL!AP$79)/(AP$25+AP$29)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$25+AQ$29)=0,0,(PL!AQ$25+PL!AQ$79)/(AQ$25+AQ$29)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$25+AR$29)=0,0,(PL!AR$25+PL!AR$79)/(AR$25+AR$29)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$25+AS$29)=0,0,(PL!AS$25+PL!AS$79)/(AS$25+AS$29)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$25+AT$29)=0,0,(PL!AT$25+PL!AT$79)/(AT$25+AT$29)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$25+AU$29)=0,0,(PL!AU$25+PL!AU$79)/(AU$25+AU$29)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$25+AV$29)=0,0,(PL!AV$25+PL!AV$79)/(AV$25+AV$29)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$25+AW$29)=0,0,(PL!AW$25+PL!AW$79)/(AW$25+AW$29)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$25+AX$29)=0,0,(PL!AX$25+PL!AX$79)/(AX$25+AX$29)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$25+AY$29)=0,0,(PL!AY$25+PL!AY$79)/(AY$25+AY$29)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$25+AZ$29)=0,0,(PL!AZ$25+PL!AZ$79)/(AZ$25+AZ$29)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$25+BA$29)=0,0,(PL!BA$25+PL!BA$79)/(BA$25+BA$29)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$25+BB$29)=0,0,(PL!BB$25+PL!BB$79)/(BB$25+BB$29)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$25+BC$29)=0,0,(PL!BC$25+PL!BC$79)/(BC$25+BC$29)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$25+BD$29)=0,0,(PL!BD$25+PL!BD$79)/(BD$25+BD$29)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$25+BE$29)=0,0,(PL!BE$25+PL!BE$79)/(BE$25+BE$29)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$25+BF$29)=0,0,(PL!BF$25+PL!BF$79)/(BF$25+BF$29)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$25+BG$29)=0,0,(PL!BG$25+PL!BG$79)/(BG$25+BG$29)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$25+BH$29)=0,0,(PL!BH$25+PL!BH$79)/(BH$25+BH$29)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$25+BI$29)=0,0,(PL!BI$25+PL!BI$79)/(BI$25+BI$29)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$25+BJ$29)=0,0,(PL!BJ$25+PL!BJ$79)/(BJ$25+BJ$29)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$25+BK$29)=0,0,(PL!BK$25+PL!BK$79)/(BK$25+BK$29)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$25+BL$29)=0,0,(PL!BL$25+PL!BL$79)/(BL$25+BL$29)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$25+BM$29)=0,0,(PL!BM$25+PL!BM$79)/(BM$25+BM$29)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$25+BN$29)=0,0,(PL!BN$25+PL!BN$79)/(BN$25+BN$29)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$25+BO$29)=0,0,(PL!BO$25+PL!BO$79)/(BO$25+BO$29)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$25+BP$29)=0,0,(PL!BP$25+PL!BP$79)/(BP$25+BP$29)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$25+BQ$29)=0,0,(PL!BQ$25+PL!BQ$79)/(BQ$25+BQ$29)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$25+BR$29)=0,0,(PL!BR$25+PL!BR$79)/(BR$25+BR$29)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$25+BS$29)=0,0,(PL!BS$25+PL!BS$79)/(BS$25+BS$29)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$25+BT$29)=0,0,(PL!BT$25+PL!BT$79)/(BT$25+BT$29)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$25+BU$29)=0,0,(PL!BU$25+PL!BU$79)/(BU$25+BU$29)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$25+BV$29)=0,0,(PL!BV$25+PL!BV$79)/(BV$25+BV$29)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$25+BW$29)=0,0,(PL!BW$25+PL!BW$79)/(BW$25+BW$29)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$25+BX$29)=0,0,(PL!BX$25+PL!BX$79)/(BX$25+BX$29)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$25+BY$29)=0,0,(PL!BY$25+PL!BY$79)/(BY$25+BY$29)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$25+BZ$29)=0,0,(PL!BZ$25+PL!BZ$79)/(BZ$25+BZ$29)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$25+CA$29)=0,0,(PL!CA$25+PL!CA$79)/(CA$25+CA$29)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$25+CB$29)=0,0,(PL!CB$25+PL!CB$79)/(CB$25+CB$29)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$25+CC$29)=0,0,(PL!CC$25+PL!CC$79)/(CC$25+CC$29)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$25+CD$29)=0,0,(PL!CD$25+PL!CD$79)/(CD$25+CD$29)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$25+CE$29)=0,0,(PL!CE$25+PL!CE$79)/(CE$25+CE$29)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$25+CF$29)=0,0,(PL!CF$25+PL!CF$79)/(CF$25+CF$29)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$25+CG$29)=0,0,(PL!CG$25+PL!CG$79)/(CG$25+CG$29)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$25+CH$29)=0,0,(PL!CH$25+PL!CH$79)/(CH$25+CH$29)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$25+CI$29)=0,0,(PL!CI$25+PL!CI$79)/(CI$25+CI$29)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$25+CJ$29)=0,0,(PL!CJ$25+PL!CJ$79)/(CJ$25+CJ$29)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$25+CK$29)=0,0,(PL!CK$25+PL!CK$79)/(CK$25+CK$29)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$25+CL$29)=0,0,(PL!CL$25+PL!CL$79)/(CL$25+CL$29)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$25+CM$29)=0,0,(PL!CM$25+PL!CM$79)/(CM$25+CM$29)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$25+CN$29)=0,0,(PL!CN$25+PL!CN$79)/(CN$25+CN$29)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$25+CO$29)=0,0,(PL!CO$25+PL!CO$79)/(CO$25+CO$29)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$25+CP$29)=0,0,(PL!CP$25+PL!CP$79)/(CP$25+CP$29)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$25+CQ$29)=0,0,(PL!CQ$25+PL!CQ$79)/(CQ$25+CQ$29)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$25+CR$29)=0,0,(PL!CR$25+PL!CR$79)/(CR$25+CR$29)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$25+CS$29)=0,0,(PL!CS$25+PL!CS$79)/(CS$25+CS$29)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$25+CT$29)=0,0,(PL!CT$25+PL!CT$79)/(CT$25+CT$29)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$25+CU$29)=0,0,(PL!CU$25+PL!CU$79)/(CU$25+CU$29)))","v":0}]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"KPI!$I$79","v":"Период оборач-сти запасов и незавершенки (P1)"},null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z205:$CV205)","v":72.31223784533023},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA204)=0,0,(AA$12-AA$11+1)/(AA204)))","v":188.01054592383139},{"$f":"IF(AB$11=\"\",0,IF((AB204)=0,0,(AB$12-AB$11+1)/(AB204)))","v":70.070267910056856},{"$f":"IF(AC$11=\"\",0,IF((AC204)=0,0,(AC$12-AC$11+1)/(AC204)))","v":62.093596713618304},55.204831050917434,9.0346486199639955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN204)=0,0,(CN$12-CN$11+1)/(CN204)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":206},null,null,null,null,null,null,{"$f":"H205","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},"Оценки критерия"]
[{"$f":"ROW()","v":207},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I205","v":"Период оборач-сти запасов и незавершенки (P1)"},0,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":208},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I205","v":"Период оборач-сти запасов и незавершенки (P1)"},30,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":209},null,null,null,null,null,null,{"$f":"H206","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I207","v":"Период оборач-сти запасов и незавершенки (P1)"},60,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":210},null,null,null,null,null,null,{"$f":"H206","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I207","v":"Период оборач-сти запасов и незавершенки (P1)"},120,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":211},null,null,null,null,null,null,{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},"Расчет оценок критерия (P1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z211:$CV211)","v":6.8000000000000007},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA205>=$J210,$Q210,IF(AA205>=$J209,$Q209,IF(AA205>=$J208,$Q208,$Q207))))","v":4},{"$f":"IF(AB$11=\"\",0,IF(AB205>=$J210,$Q210,IF(AB205>=$J209,$Q209,IF(AB205>=$J208,$Q208,$Q207))))","v":6},{"$f":"IF(AC$11=\"\",0,IF(AC205>=$J210,$Q210,IF(AC205>=$J209,$Q209,IF(AC205>=$J208,$Q208,$Q207))))","v":6},8,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,IF(CO205>=$J210,$Q210,IF(CO205>=$J209,$Q209,IF(CO205>=$J208,$Q208,$Q207))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":212},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":213},null,null,null,null,null,null,{"$f":"H211","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"KPI!$I$80","v":"Оборачиваемость дебиторской задолженности"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z213:$CV213)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$26)=0,0,(PL!AA$16)/(AA$26)))","v":0},{"$f":"IF(AB$11=\"\",0,IF((AB$26)=0,0,(PL!AB$16)/(AB$26)))","v":0},{"$f":"IF(AC$11=\"\",0,IF((AC$26)=0,0,(PL!AC$16)/(AC$26)))","v":0},{"$f":"IF(AD$11=\"\",0,IF((AD$26)=0,0,(PL!AD$16)/(AD$26)))","v":0},{"$f":"IF(AE$11=\"\",0,IF((AE$26)=0,0,(PL!AE$16)/(AE$26)))","v":0},{"$f":"IF(AF$11=\"\",0,IF((AF$26)=0,0,(PL!AF$16)/(AF$26)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$26)=0,0,(PL!AG$16)/(AG$26)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$26)=0,0,(PL!AH$16)/(AH$26)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$26)=0,0,(PL!AI$16)/(AI$26)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$26)=0,0,(PL!AJ$16)/(AJ$26)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$26)=0,0,(PL!AK$16)/(AK$26)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$26)=0,0,(PL!AL$16)/(AL$26)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$26)=0,0,(PL!AM$16)/(AM$26)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$26)=0,0,(PL!AN$16)/(AN$26)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$26)=0,0,(PL!AO$16)/(AO$26)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$26)=0,0,(PL!AP$16)/(AP$26)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$26)=0,0,(PL!AQ$16)/(AQ$26)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$26)=0,0,(PL!AR$16)/(AR$26)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$26)=0,0,(PL!AS$16)/(AS$26)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$26)=0,0,(PL!AT$16)/(AT$26)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$26)=0,0,(PL!AU$16)/(AU$26)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$26)=0,0,(PL!AV$16)/(AV$26)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$26)=0,0,(PL!AW$16)/(AW$26)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$26)=0,0,(PL!AX$16)/(AX$26)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$26)=0,0,(PL!AY$16)/(AY$26)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$26)=0,0,(PL!AZ$16)/(AZ$26)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$26)=0,0,(PL!BA$16)/(BA$26)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$26)=0,0,(PL!BB$16)/(BB$26)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$26)=0,0,(PL!BC$16)/(BC$26)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$26)=0,0,(PL!BD$16)/(BD$26)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$26)=0,0,(PL!BE$16)/(BE$26)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$26)=0,0,(PL!BF$16)/(BF$26)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$26)=0,0,(PL!BG$16)/(BG$26)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$26)=0,0,(PL!BH$16)/(BH$26)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$26)=0,0,(PL!BI$16)/(BI$26)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$26)=0,0,(PL!BJ$16)/(BJ$26)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$26)=0,0,(PL!BK$16)/(BK$26)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$26)=0,0,(PL!BL$16)/(BL$26)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$26)=0,0,(PL!BM$16)/(BM$26)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$26)=0,0,(PL!BN$16)/(BN$26)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$26)=0,0,(PL!BO$16)/(BO$26)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$26)=0,0,(PL!BP$16)/(BP$26)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$26)=0,0,(PL!BQ$16)/(BQ$26)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$26)=0,0,(PL!BR$16)/(BR$26)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$26)=0,0,(PL!BS$16)/(BS$26)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$26)=0,0,(PL!BT$16)/(BT$26)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$26)=0,0,(PL!BU$16)/(BU$26)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$26)=0,0,(PL!BV$16)/(BV$26)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$26)=0,0,(PL!BW$16)/(BW$26)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$26)=0,0,(PL!BX$16)/(BX$26)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$26)=0,0,(PL!BY$16)/(BY$26)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$26)=0,0,(PL!BZ$16)/(BZ$26)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$26)=0,0,(PL!CA$16)/(CA$26)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$26)=0,0,(PL!CB$16)/(CB$26)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$26)=0,0,(PL!CC$16)/(CC$26)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$26)=0,0,(PL!CD$16)/(CD$26)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$26)=0,0,(PL!CE$16)/(CE$26)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$26)=0,0,(PL!CF$16)/(CF$26)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$26)=0,0,(PL!CG$16)/(CG$26)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$26)=0,0,(PL!CH$16)/(CH$26)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$26)=0,0,(PL!CI$16)/(CI$26)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$26)=0,0,(PL!CJ$16)/(CJ$26)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$26)=0,0,(PL!CK$16)/(CK$26)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$26)=0,0,(PL!CL$16)/(CL$26)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$26)=0,0,(PL!CM$16)/(CM$26)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$26)=0,0,(PL!CN$16)/(CN$26)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$26)=0,0,(PL!CO$16)/(CO$26)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$26)=0,0,(PL!CP$16)/(CP$26)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$26)=0,0,(PL!CQ$16)/(CQ$26)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$26)=0,0,(PL!CR$16)/(CR$26)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$26)=0,0,(PL!CS$16)/(CS$26)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$26)=0,0,(PL!CT$16)/(CT$26)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$26)=0,0,(PL!CU$16)/(CU$26)))","v":0}]
[{"$f":"ROW()","v":214},null,null,null,null,null,null,{"$f":"H212","v":0},{"$f":"KPI!$I$81","v":"Период оборач-ти дебит. задолженности (P2)"},null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z214:$CV214)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA213)=0,0,(AA$12-AA$11+1)/(AA213)))","v":0},{"$f":"IF(AB$11=\"\",0,IF((AB213)=0,0,(AB$12-AB$11+1)/(AB213)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN213)=0,0,(CN$12-CN$11+1)/(CN213)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},null,null,null,null,null,null,{"$f":"H214","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":216},null,null,null,null,null,null,{"$f":"H212","v":0},{"$f":"I214","v":"Период оборач-ти дебит. задолженности (P2)"},0,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":217},null,null,null,null,null,null,{"$f":"H212","v":0},{"$f":"I214","v":"Период оборач-ти дебит. задолженности (P2)"},10,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":218},null,null,null,null,null,null,{"$f":"H215","v":0},{"$f":"I216","v":"Период оборач-ти дебит. задолженности (P2)"},30,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":219},null,null,null,null,null,null,{"$f":"H215","v":0},{"$f":"I216","v":"Период оборач-ти дебит. задолженности (P2)"},45,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":220},null,null,null,null,null,null,{"$f":"H212","v":0},"Расчет оценок критерия (P2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z220:$CV220)","v":10},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA214>=$J219,$Q219,IF(AA214>=$J218,$Q218,IF(AA214>=$J217,$Q217,$Q216))))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB214>=$J219,$Q219,IF(AB214>=$J218,$Q218,IF(AB214>=$J217,$Q217,$Q216))))","v":10},{"$f":"IF(AC$11=\"\",0,IF(AC214>=$J219,$Q219,IF(AC214>=$J218,$Q218,IF(AC214>=$J217,$Q217,$Q216))))","v":10},10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,IF(CO214>=$J219,$Q219,IF(CO214>=$J218,$Q218,IF(CO214>=$J217,$Q217,$Q216))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":221},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":222},null,null,null,null,null,null,{"$f":"H220","v":0},{"$f":"KPI!$I$82","v":"Оборачиваемость кредиторской задолженности"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z222:$CV222)","v":10.459762801979807},null,null,{"$f":"IF(AA$11=\"\",0,IF((SUM(BS!AA$31:AA$40))=0,0,(AA$25+AA$29-Z$25-Z$29+PL!AA$25+PL!AA$79)/(SUM(BS!AA$31:AA$40))))","v":4.9094191054319438},{"$f":"IF(AB$11=\"\",0,IF((SUM(BS!AB$31:AB$40))=0,0,(AB$25+AB$29-AA$25-AA$29+PL!AB$25+PL!AB$79)/(SUM(BS!AB$31:AB$40))))","v":9.2640741928825783},{"$f":"IF(AC$11=\"\",0,IF((SUM(BS!AC$31:AC$40))=0,0,(AC$25+AC$29-AB$25-AB$29+PL!AC$25+PL!AC$79)/(SUM(BS!AC$31:AC$40))))","v":10.432184654873389},{"$f":"IF(AD$11=\"\",0,IF((SUM(BS!AD$31:AD$40))=0,0,(AD$25+AD$29-AC$25-AC$29+PL!AD$25+PL!AD$79)/(SUM(BS!AD$31:AD$40))))","v":11.6600355766032},{"$f":"IF(AE$11=\"\",0,IF((SUM(BS!AE$31:AE$40))=0,0,(AE$25+AE$29-AD$25-AD$29+PL!AE$25+PL!AE$79)/(SUM(BS!AE$31:AE$40))))","v":15.589044144441248},{"$f":"IF(AF$11=\"\",0,IF((SUM(BS!AF$31:AF$40))=0,0,(AF$25+AF$29-AE$25-AE$29+PL!AF$25+PL!AF$79)/(SUM(BS!AF$31:AF$40))))","v":0},{"$f":"IF(AG$11=\"\",0,IF((SUM(BS!AG$31:AG$40))=0,0,(AG$25+AG$29-AF$25-AF$29+PL!AG$25+PL!AG$79)/(SUM(BS!AG$31:AG$40))))","v":0},{"$f":"IF(AH$11=\"\",0,IF((SUM(BS!AH$31:AH$40))=0,0,(AH$25+AH$29-AG$25-AG$29+PL!AH$25+PL!AH$79)/(SUM(BS!AH$31:AH$40))))","v":0},{"$f":"IF(AI$11=\"\",0,IF((SUM(BS!AI$31:AI$40))=0,0,(AI$25+AI$29-AH$25-AH$29+PL!AI$25+PL!AI$79)/(SUM(BS!AI$31:AI$40))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((SUM(BS!AJ$31:AJ$40))=0,0,(AJ$25+AJ$29-AI$25-AI$29+PL!AJ$25+PL!AJ$79)/(SUM(BS!AJ$31:AJ$40))))","v":0},{"$f":"IF(AK$11=\"\",0,IF((SUM(BS!AK$31:AK$40))=0,0,(AK$25+AK$29-AJ$25-AJ$29+PL!AK$25+PL!AK$79)/(SUM(BS!AK$31:AK$40))))","v":0},{"$f":"IF(AL$11=\"\",0,IF((SUM(BS!AL$31:AL$40))=0,0,(AL$25+AL$29-AK$25-AK$29+PL!AL$25+PL!AL$79)/(SUM(BS!AL$31:AL$40))))","v":0},{"$f":"IF(AM$11=\"\",0,IF((SUM(BS!AM$31:AM$40))=0,0,(AM$25+AM$29-AL$25-AL$29+PL!AM$25+PL!AM$79)/(SUM(BS!AM$31:AM$40))))","v":0},{"$f":"IF(AN$11=\"\",0,IF((SUM(BS!AN$31:AN$40))=0,0,(AN$25+AN$29-AM$25-AM$29+PL!AN$25+PL!AN$79)/(SUM(BS!AN$31:AN$40))))","v":0},{"$f":"IF(AO$11=\"\",0,IF((SUM(BS!AO$31:AO$40))=0,0,(AO$25+AO$29-AN$25-AN$29+PL!AO$25+PL!AO$79)/(SUM(BS!AO$31:AO$40))))","v":0},{"$f":"IF(AP$11=\"\",0,IF((SUM(BS!AP$31:AP$40))=0,0,(AP$25+AP$29-AO$25-AO$29+PL!AP$25+PL!AP$79)/(SUM(BS!AP$31:AP$40))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((SUM(BS!AQ$31:AQ$40))=0,0,(AQ$25+AQ$29-AP$25-AP$29+PL!AQ$25+PL!AQ$79)/(SUM(BS!AQ$31:AQ$40))))","v":0},{"$f":"IF(AR$11=\"\",0,IF((SUM(BS!AR$31:AR$40))=0,0,(AR$25+AR$29-AQ$25-AQ$29+PL!AR$25+PL!AR$79)/(SUM(BS!AR$31:AR$40))))","v":0},{"$f":"IF(AS$11=\"\",0,IF((SUM(BS!AS$31:AS$40))=0,0,(AS$25+AS$29-AR$25-AR$29+PL!AS$25+PL!AS$79)/(SUM(BS!AS$31:AS$40))))","v":0},{"$f":"IF(AT$11=\"\",0,IF((SUM(BS!AT$31:AT$40))=0,0,(AT$25+AT$29-AS$25-AS$29+PL!AT$25+PL!AT$79)/(SUM(BS!AT$31:AT$40))))","v":0},{"$f":"IF(AU$11=\"\",0,IF((SUM(BS!AU$31:AU$40))=0,0,(AU$25+AU$29-AT$25-AT$29+PL!AU$25+PL!AU$79)/(SUM(BS!AU$31:AU$40))))","v":0},{"$f":"IF(AV$11=\"\",0,IF((SUM(BS!AV$31:AV$40))=0,0,(AV$25+AV$29-AU$25-AU$29+PL!AV$25+PL!AV$79)/(SUM(BS!AV$31:AV$40))))","v":0},{"$f":"IF(AW$11=\"\",0,IF((SUM(BS!AW$31:AW$40))=0,0,(AW$25+AW$29-AV$25-AV$29+PL!AW$25+PL!AW$79)/(SUM(BS!AW$31:AW$40))))","v":0},{"$f":"IF(AX$11=\"\",0,IF((SUM(BS!AX$31:AX$40))=0,0,(AX$25+AX$29-AW$25-AW$29+PL!AX$25+PL!AX$79)/(SUM(BS!AX$31:AX$40))))","v":0},{"$f":"IF(AY$11=\"\",0,IF((SUM(BS!AY$31:AY$40))=0,0,(AY$25+AY$29-AX$25-AX$29+PL!AY$25+PL!AY$79)/(SUM(BS!AY$31:AY$40))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((SUM(BS!AZ$31:AZ$40))=0,0,(AZ$25+AZ$29-AY$25-AY$29+PL!AZ$25+PL!AZ$79)/(SUM(BS!AZ$31:AZ$40))))","v":0},{"$f":"IF(BA$11=\"\",0,IF((SUM(BS!BA$31:BA$40))=0,0,(BA$25+BA$29-AZ$25-AZ$29+PL!BA$25+PL!BA$79)/(SUM(BS!BA$31:BA$40))))","v":0},{"$f":"IF(BB$11=\"\",0,IF((SUM(BS!BB$31:BB$40))=0,0,(BB$25+BB$29-BA$25-BA$29+PL!BB$25+PL!BB$79)/(SUM(BS!BB$31:BB$40))))","v":0},{"$f":"IF(BC$11=\"\",0,IF((SUM(BS!BC$31:BC$40))=0,0,(BC$25+BC$29-BB$25-BB$29+PL!BC$25+PL!BC$79)/(SUM(BS!BC$31:BC$40))))","v":0},{"$f":"IF(BD$11=\"\",0,IF((SUM(BS!BD$31:BD$40))=0,0,(BD$25+BD$29-BC$25-BC$29+PL!BD$25+PL!BD$79)/(SUM(BS!BD$31:BD$40))))","v":0},{"$f":"IF(BE$11=\"\",0,IF((SUM(BS!BE$31:BE$40))=0,0,(BE$25+BE$29-BD$25-BD$29+PL!BE$25+PL!BE$79)/(SUM(BS!BE$31:BE$40))))","v":0},{"$f":"IF(BF$11=\"\",0,IF((SUM(BS!BF$31:BF$40))=0,0,(BF$25+BF$29-BE$25-BE$29+PL!BF$25+PL!BF$79)/(SUM(BS!BF$31:BF$40))))","v":0},{"$f":"IF(BG$11=\"\",0,IF((SUM(BS!BG$31:BG$40))=0,0,(BG$25+BG$29-BF$25-BF$29+PL!BG$25+PL!BG$79)/(SUM(BS!BG$31:BG$40))))","v":0},{"$f":"IF(BH$11=\"\",0,IF((SUM(BS!BH$31:BH$40))=0,0,(BH$25+BH$29-BG$25-BG$29+PL!BH$25+PL!BH$79)/(SUM(BS!BH$31:BH$40))))","v":0},{"$f":"IF(BI$11=\"\",0,IF((SUM(BS!BI$31:BI$40))=0,0,(BI$25+BI$29-BH$25-BH$29+PL!BI$25+PL!BI$79)/(SUM(BS!BI$31:BI$40))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((SUM(BS!BJ$31:BJ$40))=0,0,(BJ$25+BJ$29-BI$25-BI$29+PL!BJ$25+PL!BJ$79)/(SUM(BS!BJ$31:BJ$40))))","v":0},{"$f":"IF(BK$11=\"\",0,IF((SUM(BS!BK$31:BK$40))=0,0,(BK$25+BK$29-BJ$25-BJ$29+PL!BK$25+PL!BK$79)/(SUM(BS!BK$31:BK$40))))","v":0},{"$f":"IF(BL$11=\"\",0,IF((SUM(BS!BL$31:BL$40))=0,0,(BL$25+BL$29-BK$25-BK$29+PL!BL$25+PL!BL$79)/(SUM(BS!BL$31:BL$40))))","v":0},{"$f":"IF(BM$11=\"\",0,IF((SUM(BS!BM$31:BM$40))=0,0,(BM$25+BM$29-BL$25-BL$29+PL!BM$25+PL!BM$79)/(SUM(BS!BM$31:BM$40))))","v":0},{"$f":"IF(BN$11=\"\",0,IF((SUM(BS!BN$31:BN$40))=0,0,(BN$25+BN$29-BM$25-BM$29+PL!BN$25+PL!BN$79)/(SUM(BS!BN$31:BN$40))))","v":0},{"$f":"IF(BO$11=\"\",0,IF((SUM(BS!BO$31:BO$40))=0,0,(BO$25+BO$29-BN$25-BN$29+PL!BO$25+PL!BO$79)/(SUM(BS!BO$31:BO$40))))","v":0},{"$f":"IF(BP$11=\"\",0,IF((SUM(BS!BP$31:BP$40))=0,0,(BP$25+BP$29-BO$25-BO$29+PL!BP$25+PL!BP$79)/(SUM(BS!BP$31:BP$40))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((SUM(BS!BQ$31:BQ$40))=0,0,(BQ$25+BQ$29-BP$25-BP$29+PL!BQ$25+PL!BQ$79)/(SUM(BS!BQ$31:BQ$40))))","v":0},{"$f":"IF(BR$11=\"\",0,IF((SUM(BS!BR$31:BR$40))=0,0,(BR$25+BR$29-BQ$25-BQ$29+PL!BR$25+PL!BR$79)/(SUM(BS!BR$31:BR$40))))","v":0},{"$f":"IF(BS$11=\"\",0,IF((SUM(BS!BS$31:BS$40))=0,0,(BS$25+BS$29-BR$25-BR$29+PL!BS$25+PL!BS$79)/(SUM(BS!BS$31:BS$40))))","v":0},{"$f":"IF(BT$11=\"\",0,IF((SUM(BS!BT$31:BT$40))=0,0,(BT$25+BT$29-BS$25-BS$29+PL!BT$25+PL!BT$79)/(SUM(BS!BT$31:BT$40))))","v":0},{"$f":"IF(BU$11=\"\",0,IF((SUM(BS!BU$31:BU$40))=0,0,(BU$25+BU$29-BT$25-BT$29+PL!BU$25+PL!BU$79)/(SUM(BS!BU$31:BU$40))))","v":0},{"$f":"IF(BV$11=\"\",0,IF((SUM(BS!BV$31:BV$40))=0,0,(BV$25+BV$29-BU$25-BU$29+PL!BV$25+PL!BV$79)/(SUM(BS!BV$31:BV$40))))","v":0},{"$f":"IF(BW$11=\"\",0,IF((SUM(BS!BW$31:BW$40))=0,0,(BW$25+BW$29-BV$25-BV$29+PL!BW$25+PL!BW$79)/(SUM(BS!BW$31:BW$40))))","v":0},{"$f":"IF(BX$11=\"\",0,IF((SUM(BS!BX$31:BX$40))=0,0,(BX$25+BX$29-BW$25-BW$29+PL!BX$25+PL!BX$79)/(SUM(BS!BX$31:BX$40))))","v":0},{"$f":"IF(BY$11=\"\",0,IF((SUM(BS!BY$31:BY$40))=0,0,(BY$25+BY$29-BX$25-BX$29+PL!BY$25+PL!BY$79)/(SUM(BS!BY$31:BY$40))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((SUM(BS!BZ$31:BZ$40))=0,0,(BZ$25+BZ$29-BY$25-BY$29+PL!BZ$25+PL!BZ$79)/(SUM(BS!BZ$31:BZ$40))))","v":0},{"$f":"IF(CA$11=\"\",0,IF((SUM(BS!CA$31:CA$40))=0,0,(CA$25+CA$29-BZ$25-BZ$29+PL!CA$25+PL!CA$79)/(SUM(BS!CA$31:CA$40))))","v":0},{"$f":"IF(CB$11=\"\",0,IF((SUM(BS!CB$31:CB$40))=0,0,(CB$25+CB$29-CA$25-CA$29+PL!CB$25+PL!CB$79)/(SUM(BS!CB$31:CB$40))))","v":0},{"$f":"IF(CC$11=\"\",0,IF((SUM(BS!CC$31:CC$40))=0,0,(CC$25+CC$29-CB$25-CB$29+PL!CC$25+PL!CC$79)/(SUM(BS!CC$31:CC$40))))","v":0},{"$f":"IF(CD$11=\"\",0,IF((SUM(BS!CD$31:CD$40))=0,0,(CD$25+CD$29-CC$25-CC$29+PL!CD$25+PL!CD$79)/(SUM(BS!CD$31:CD$40))))","v":0},{"$f":"IF(CE$11=\"\",0,IF((SUM(BS!CE$31:CE$40))=0,0,(CE$25+CE$29-CD$25-CD$29+PL!CE$25+PL!CE$79)/(SUM(BS!CE$31:CE$40))))","v":0},{"$f":"IF(CF$11=\"\",0,IF((SUM(BS!CF$31:CF$40))=0,0,(CF$25+CF$29-CE$25-CE$29+PL!CF$25+PL!CF$79)/(SUM(BS!CF$31:CF$40))))","v":0},{"$f":"IF(CG$11=\"\",0,IF((SUM(BS!CG$31:CG$40))=0,0,(CG$25+CG$29-CF$25-CF$29+PL!CG$25+PL!CG$79)/(SUM(BS!CG$31:CG$40))))","v":0},{"$f":"IF(CH$11=\"\",0,IF((SUM(BS!CH$31:CH$40))=0,0,(CH$25+CH$29-CG$25-CG$29+PL!CH$25+PL!CH$79)/(SUM(BS!CH$31:CH$40))))","v":0},{"$f":"IF(CI$11=\"\",0,IF((SUM(BS!CI$31:CI$40))=0,0,(CI$25+CI$29-CH$25-CH$29+PL!CI$25+PL!CI$79)/(SUM(BS!CI$31:CI$40))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((SUM(BS!CJ$31:CJ$40))=0,0,(CJ$25+CJ$29-CI$25-CI$29+PL!CJ$25+PL!CJ$79)/(SUM(BS!CJ$31:CJ$40))))","v":0},{"$f":"IF(CK$11=\"\",0,IF((SUM(BS!CK$31:CK$40))=0,0,(CK$25+CK$29-CJ$25-CJ$29+PL!CK$25+PL!CK$79)/(SUM(BS!CK$31:CK$40))))","v":0},{"$f":"IF(CL$11=\"\",0,IF((SUM(BS!CL$31:CL$40))=0,0,(CL$25+CL$29-CK$25-CK$29+PL!CL$25+PL!CL$79)/(SUM(BS!CL$31:CL$40))))","v":0},{"$f":"IF(CM$11=\"\",0,IF((SUM(BS!CM$31:CM$40))=0,0,(CM$25+CM$29-CL$25-CL$29+PL!CM$25+PL!CM$79)/(SUM(BS!CM$31:CM$40))))","v":0},{"$f":"IF(CN$11=\"\",0,IF((SUM(BS!CN$31:CN$40))=0,0,(CN$25+CN$29-CM$25-CM$29+PL!CN$25+PL!CN$79)/(SUM(BS!CN$31:CN$40))))","v":0},{"$f":"IF(CO$11=\"\",0,IF((SUM(BS!CO$31:CO$40))=0,0,(CO$25+CO$29-CN$25-CN$29+PL!CO$25+PL!CO$79)/(SUM(BS!CO$31:CO$40))))","v":0},{"$f":"IF(CP$11=\"\",0,IF((SUM(BS!CP$31:CP$40))=0,0,(CP$25+CP$29-CO$25-CO$29+PL!CP$25+PL!CP$79)/(SUM(BS!CP$31:CP$40))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((SUM(BS!CQ$31:CQ$40))=0,0,(CQ$25+CQ$29-CP$25-CP$29+PL!CQ$25+PL!CQ$79)/(SUM(BS!CQ$31:CQ$40))))","v":0},{"$f":"IF(CR$11=\"\",0,IF((SUM(BS!CR$31:CR$40))=0,0,(CR$25+CR$29-CQ$25-CQ$29+PL!CR$25+PL!CR$79)/(SUM(BS!CR$31:CR$40))))","v":0},{"$f":"IF(CS$11=\"\",0,IF((SUM(BS!CS$31:CS$40))=0,0,(CS$25+CS$29-CR$25-CR$29+PL!CS$25+PL!CS$79)/(SUM(BS!CS$31:CS$40))))","v":0},{"$f":"IF(CT$11=\"\",0,IF((SUM(BS!CT$31:CT$40))=0,0,(CT$25+CT$29-CS$25-CS$29+PL!CT$25+PL!CT$79)/(SUM(BS!CT$31:CT$40))))","v":0},{"$f":"IF(CU$11=\"\",0,IF((SUM(BS!CU$31:CU$40))=0,0,(CU$25+CU$29-CT$25-CT$29+PL!CU$25+PL!CU$79)/(SUM(BS!CU$31:CU$40))))","v":0}]
[{"$f":"ROW()","v":223},null,null,null,null,null,null,{"$f":"H221","v":0},{"$f":"KPI!$I$83","v":"Период оборач-ти кредит. задолженности (P3)"},null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z223:$CV223)","v":39.253880690999488},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA222)=0,0,(AA$12-AA$11+1)/(AA222)))","v":74.34688140520575},{"$f":"IF(AB$11=\"\",0,IF((AB222)=0,0,(AB$12-AB$11+1)/(AB222)))","v":39.39951174834318},35.083734817617831,31.303506546103677,23.413879428274758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN222)=0,0,(CN$12-CN$11+1)/(CN222)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":224},null,null,null,null,null,null,{"$f":"H223","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":225},null,null,null,null,null,null,{"$f":"H221","v":0},{"$f":"I223","v":"Период оборач-ти кредит. задолженности (P3)"},0,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":226},null,null,null,null,null,null,{"$f":"H221","v":0},{"$f":"I223","v":"Период оборач-ти кредит. задолженности (P3)"},30,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":227},null,null,null,null,null,null,{"$f":"H224","v":0},{"$f":"I225","v":"Период оборач-ти кредит. задолженности (P3)"},60,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":228},null,null,null,null,null,null,{"$f":"H224","v":0},{"$f":"I225","v":"Период оборач-ти кредит. задолженности (P3)"},120,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":229},null,null,null,null,null,null,{"$f":"H221","v":0},"Расчет оценок критерия (P3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z229:$CV229)","v":5.9500000000000011},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA223>=$J228,$Q228,IF(AA223>=$J227,$Q227,IF(AA223>=$J226,$Q226,$Q225))))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB223>=$J228,$Q228,IF(AB223>=$J227,$Q227,IF(AB223>=$J226,$Q226,$Q225))))","v":6},6,{"$f":"IF(AD$11=\"\",0,IF(AD223>=$J228,$Q228,IF(AD223>=$J227,$Q227,IF(AD223>=$J226,$Q226,$Q225))))","v":6},{"$f":"IF(AE$11=\"\",0,IF(AE223>=$J228,$Q228,IF(AE223>=$J227,$Q227,IF(AE223>=$J226,$Q226,$Q225))))","v":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ$11=\"\",0,IF(CQ223>=$J228,$Q228,IF(CQ223>=$J227,$Q227,IF(CQ223>=$J226,$Q226,$Q225))))","v":0},0,0,0,0]
[{"$f":"ROW()","v":230},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":231},null,null,null,null,null,null,{"$f":"H230","v":0},{"$f":"KPI!$I$84","v":"Финансовый цикл (P4)"},null,null,null,"кол-во дней",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z231:$CV231)","v":33.058357154330736},null,null,{"$f":"IF(AA$11=\"\",0,AA205+AA214-AA223)","v":113.66366451862564},{"$f":"IF(AB$11=\"\",0,AB205+AB214-AB223)","v":30.670756161713676},27.009861896000473,23.901324504813758,-14.379230808310762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN205+CN214-CN223)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},null,null,null,null,null,null,{"$f":"H231","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":233},null,null,null,null,null,null,{"$f":"H230","v":0},{"$f":"I231","v":"Финансовый цикл (P4)"},0,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":234},null,null,null,null,null,null,{"$f":"H230","v":0},{"$f":"I231","v":"Финансовый цикл (P4)"},30,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":235},null,null,null,null,null,null,{"$f":"H232","v":0},{"$f":"I233","v":"Финансовый цикл (P4)"},45,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":236},null,null,null,null,null,null,{"$f":"H232","v":0},{"$f":"I233","v":"Финансовый цикл (P4)"},60,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":237},null,null,null,null,null,null,{"$f":"H230","v":0},"Расчет оценок критерия (P4) по периодам",null,null,null,"вес, % // баллы",null,null,"*",{"$f":"100%-Q211-Q220-Q229","v":0.35},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z237:$CV237)","v":8.6},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA231>=$J236,$Q236,IF(AA231>=$J235,$Q235,IF(AA231>=$J234,$Q234,$Q233))))","v":4},{"$f":"IF(AB$11=\"\",0,IF(AB231>=$J236,$Q236,IF(AB231>=$J235,$Q235,IF(AB231>=$J234,$Q234,$Q233))))","v":8},10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN231>=$J236,$Q236,IF(CN231>=$J235,$Q235,IF(CN231>=$J234,$Q234,$Q233))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":238},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":239}]
[{"$f":"ROW()","v":240},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z240:$CV240)","v":8.099499999999999},null,null,{"$f":"IF(AA$11=\"\",0,$Q242*AA161+$Q243*AA203)","v":5.77},{"$f":"IF(AB$11=\"\",0,$Q242*AB161+$Q243*AB203)","v":7.9399999999999995},{"$f":"IF(AC$11=\"\",0,$Q242*AC161+$Q243*AC203)","v":8.58},8.84,8.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q242*CN161+$Q243*CN203)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":241},null,null,null,null,null,null,{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},"Весовой коэффициент оценки"]
[{"$f":"ROW()","v":242},null,null,null,null,null,null,{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},{"$f":"I241","v":"Весовой коэффициент оценки"},{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},null,null,"баллы",null,null,"*",0.3]
[{"$f":"ROW()","v":243},null,null,null,null,null,null,{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},{"$f":"I241","v":"Весовой коэффициент оценки"},{"$f":"H203","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},null,null,"баллы",null,null,null,{"$f":"100%-Q242","v":0.7}]
[{"$f":"ROW()","v":244},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":245}]
[{"$f":"ROW()","v":246},null,null,null,null,null,null,"АНАЛИЗ ТЕМПОВ РОСТА"]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,{"$f":"H246","v":"АНАЛИЗ ТЕМПОВ РОСТА"},{"$f":"KPI!$I$85","v":"ТЕМПЫ РОСТА АКТИВОВ [T(A)]"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z247:$CV247)","v":0.15426561696958652},null,null,{"$f":"IF(AA$11=\"\",0,IF(BS!Z$16=0,0,(BS!AA$16-BS!Z$16)/BS!Z$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(BS!AA$16=0,0,(BS!AB$16-BS!AA$16)/BS!AA$16))","v":-4.6676411023098316E-2},{"$f":"IF(AC$11=\"\",0,IF(BS!AB$16=0,0,(BS!AC$16-BS!AB$16)/BS!AB$16))","v":0.2667625401444545},{"$f":"IF(AD$11=\"\",0,IF(BS!AC$16=0,0,(BS!AD$16-BS!AC$16)/BS!AC$16))","v":0.41787755667855275},{"$f":"IF(AE$11=\"\",0,IF(BS!AD$16=0,0,(BS!AE$16-BS!AD$16)/BS!AD$16))","v":0.12764363918370455},{"$f":"IF(AF$11=\"\",0,IF(BS!AE$16=0,0,(BS!AF$16-BS!AE$16)/BS!AE$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(BS!AF$16=0,0,(BS!AG$16-BS!AF$16)/BS!AF$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(BS!AG$16=0,0,(BS!AH$16-BS!AG$16)/BS!AG$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(BS!AH$16=0,0,(BS!AI$16-BS!AH$16)/BS!AH$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(BS!AI$16=0,0,(BS!AJ$16-BS!AI$16)/BS!AI$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(BS!AJ$16=0,0,(BS!AK$16-BS!AJ$16)/BS!AJ$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(BS!AK$16=0,0,(BS!AL$16-BS!AK$16)/BS!AK$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(BS!AL$16=0,0,(BS!AM$16-BS!AL$16)/BS!AL$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(BS!AM$16=0,0,(BS!AN$16-BS!AM$16)/BS!AM$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(BS!AN$16=0,0,(BS!AO$16-BS!AN$16)/BS!AN$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(BS!AO$16=0,0,(BS!AP$16-BS!AO$16)/BS!AO$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(BS!AP$16=0,0,(BS!AQ$16-BS!AP$16)/BS!AP$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(BS!AQ$16=0,0,(BS!AR$16-BS!AQ$16)/BS!AQ$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(BS!AR$16=0,0,(BS!AS$16-BS!AR$16)/BS!AR$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(BS!AS$16=0,0,(BS!AT$16-BS!AS$16)/BS!AS$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(BS!AT$16=0,0,(BS!AU$16-BS!AT$16)/BS!AT$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(BS!AU$16=0,0,(BS!AV$16-BS!AU$16)/BS!AU$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(BS!AV$16=0,0,(BS!AW$16-BS!AV$16)/BS!AV$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(BS!AW$16=0,0,(BS!AX$16-BS!AW$16)/BS!AW$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(BS!AX$16=0,0,(BS!AY$16-BS!AX$16)/BS!AX$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(BS!AY$16=0,0,(BS!AZ$16-BS!AY$16)/BS!AY$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BS!AZ$16=0,0,(BS!BA$16-BS!AZ$16)/BS!AZ$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BS!BA$16=0,0,(BS!BB$16-BS!BA$16)/BS!BA$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BS!BB$16=0,0,(BS!BC$16-BS!BB$16)/BS!BB$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BS!BC$16=0,0,(BS!BD$16-BS!BC$16)/BS!BC$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BS!BD$16=0,0,(BS!BE$16-BS!BD$16)/BS!BD$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BS!BE$16=0,0,(BS!BF$16-BS!BE$16)/BS!BE$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BS!BF$16=0,0,(BS!BG$16-BS!BF$16)/BS!BF$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BS!BG$16=0,0,(BS!BH$16-BS!BG$16)/BS!BG$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BS!BH$16=0,0,(BS!BI$16-BS!BH$16)/BS!BH$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BS!BI$16=0,0,(BS!BJ$16-BS!BI$16)/BS!BI$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BS!BJ$16=0,0,(BS!BK$16-BS!BJ$16)/BS!BJ$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BS!BK$16=0,0,(BS!BL$16-BS!BK$16)/BS!BK$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BS!BL$16=0,0,(BS!BM$16-BS!BL$16)/BS!BL$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BS!BM$16=0,0,(BS!BN$16-BS!BM$16)/BS!BM$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BS!BN$16=0,0,(BS!BO$16-BS!BN$16)/BS!BN$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BS!BO$16=0,0,(BS!BP$16-BS!BO$16)/BS!BO$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BS!BP$16=0,0,(BS!BQ$16-BS!BP$16)/BS!BP$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BS!BQ$16=0,0,(BS!BR$16-BS!BQ$16)/BS!BQ$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS!BR$16=0,0,(BS!BS$16-BS!BR$16)/BS!BR$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS!BS$16=0,0,(BS!BT$16-BS!BS$16)/BS!BS$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BS!BT$16=0,0,(BS!BU$16-BS!BT$16)/BS!BT$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BS!BU$16=0,0,(BS!BV$16-BS!BU$16)/BS!BU$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BS!BV$16=0,0,(BS!BW$16-BS!BV$16)/BS!BV$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BS!BW$16=0,0,(BS!BX$16-BS!BW$16)/BS!BW$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BS!BX$16=0,0,(BS!BY$16-BS!BX$16)/BS!BX$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BS!BY$16=0,0,(BS!BZ$16-BS!BY$16)/BS!BY$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BS!BZ$16=0,0,(BS!CA$16-BS!BZ$16)/BS!BZ$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(BS!CA$16=0,0,(BS!CB$16-BS!CA$16)/BS!CA$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(BS!CB$16=0,0,(BS!CC$16-BS!CB$16)/BS!CB$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(BS!CC$16=0,0,(BS!CD$16-BS!CC$16)/BS!CC$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(BS!CD$16=0,0,(BS!CE$16-BS!CD$16)/BS!CD$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(BS!CE$16=0,0,(BS!CF$16-BS!CE$16)/BS!CE$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(BS!CF$16=0,0,(BS!CG$16-BS!CF$16)/BS!CF$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(BS!CG$16=0,0,(BS!CH$16-BS!CG$16)/BS!CG$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(BS!CH$16=0,0,(BS!CI$16-BS!CH$16)/BS!CH$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(BS!CI$16=0,0,(BS!CJ$16-BS!CI$16)/BS!CI$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(BS!CJ$16=0,0,(BS!CK$16-BS!CJ$16)/BS!CJ$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(BS!CK$16=0,0,(BS!CL$16-BS!CK$16)/BS!CK$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(BS!CL$16=0,0,(BS!CM$16-BS!CL$16)/BS!CL$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(BS!CM$16=0,0,(BS!CN$16-BS!CM$16)/BS!CM$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(BS!CN$16=0,0,(BS!CO$16-BS!CN$16)/BS!CN$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(BS!CO$16=0,0,(BS!CP$16-BS!CO$16)/BS!CO$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(BS!CP$16=0,0,(BS!CQ$16-BS!CP$16)/BS!CP$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(BS!CQ$16=0,0,(BS!CR$16-BS!CQ$16)/BS!CQ$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(BS!CR$16=0,0,(BS!CS$16-BS!CR$16)/BS!CR$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(BS!CS$16=0,0,(BS!CT$16-BS!CS$16)/BS!CS$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(BS!CT$16=0,0,(BS!CU$16-BS!CT$16)/BS!CT$16))","v":0}]
[{"$f":"ROW()","v":248},null,null,null,null,null,null,{"$f":"H246","v":"АНАЛИЗ ТЕМПОВ РОСТА"},{"$f":"KPI!$I$86","v":"ТЕМПЫ РОСТА ВЫРУЧКИ [T(R)]"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z248:$CV248)","v":1.8559530980398875},null,null,{"$f":"IF(AA$11=\"\",0,IF(PL!Z$16=0,0,(PL!AA$16-PL!Z$16)/PL!Z$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(PL!AA$16=0,0,(PL!AB$16-PL!AA$16)/PL!AA$16))","v":6.1356616914162627},{"$f":"IF(AC$11=\"\",0,IF(PL!AB$16=0,0,(PL!AC$16-PL!AB$16)/PL!AB$16))","v":0.92152165015006127},{"$f":"IF(AD$11=\"\",0,IF(PL!AC$16=0,0,(PL!AD$16-PL!AC$16)/PL!AC$16))","v":0.47847414445996012},{"$f":"IF(AE$11=\"\",0,IF(PL!AD$16=0,0,(PL!AE$16-PL!AD$16)/PL!AD$16))","v":0.10857414291466208},{"$f":"IF(AF$11=\"\",0,IF(PL!AE$16=0,0,(PL!AF$16-PL!AE$16)/PL!AE$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(PL!AF$16=0,0,(PL!AG$16-PL!AF$16)/PL!AF$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(PL!AG$16=0,0,(PL!AH$16-PL!AG$16)/PL!AG$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(PL!AH$16=0,0,(PL!AI$16-PL!AH$16)/PL!AH$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(PL!AI$16=0,0,(PL!AJ$16-PL!AI$16)/PL!AI$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(PL!AJ$16=0,0,(PL!AK$16-PL!AJ$16)/PL!AJ$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(PL!AK$16=0,0,(PL!AL$16-PL!AK$16)/PL!AK$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(PL!AL$16=0,0,(PL!AM$16-PL!AL$16)/PL!AL$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(PL!AM$16=0,0,(PL!AN$16-PL!AM$16)/PL!AM$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(PL!AN$16=0,0,(PL!AO$16-PL!AN$16)/PL!AN$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(PL!AO$16=0,0,(PL!AP$16-PL!AO$16)/PL!AO$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(PL!AP$16=0,0,(PL!AQ$16-PL!AP$16)/PL!AP$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(PL!AQ$16=0,0,(PL!AR$16-PL!AQ$16)/PL!AQ$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(PL!AR$16=0,0,(PL!AS$16-PL!AR$16)/PL!AR$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(PL!AS$16=0,0,(PL!AT$16-PL!AS$16)/PL!AS$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(PL!AT$16=0,0,(PL!AU$16-PL!AT$16)/PL!AT$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(PL!AU$16=0,0,(PL!AV$16-PL!AU$16)/PL!AU$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(PL!AV$16=0,0,(PL!AW$16-PL!AV$16)/PL!AV$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(PL!AW$16=0,0,(PL!AX$16-PL!AW$16)/PL!AW$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(PL!AX$16=0,0,(PL!AY$16-PL!AX$16)/PL!AX$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(PL!AY$16=0,0,(PL!AZ$16-PL!AY$16)/PL!AY$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(PL!AZ$16=0,0,(PL!BA$16-PL!AZ$16)/PL!AZ$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(PL!BA$16=0,0,(PL!BB$16-PL!BA$16)/PL!BA$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(PL!BB$16=0,0,(PL!BC$16-PL!BB$16)/PL!BB$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(PL!BC$16=0,0,(PL!BD$16-PL!BC$16)/PL!BC$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(PL!BD$16=0,0,(PL!BE$16-PL!BD$16)/PL!BD$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(PL!BE$16=0,0,(PL!BF$16-PL!BE$16)/PL!BE$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(PL!BF$16=0,0,(PL!BG$16-PL!BF$16)/PL!BF$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(PL!BG$16=0,0,(PL!BH$16-PL!BG$16)/PL!BG$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(PL!BH$16=0,0,(PL!BI$16-PL!BH$16)/PL!BH$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(PL!BI$16=0,0,(PL!BJ$16-PL!BI$16)/PL!BI$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(PL!BJ$16=0,0,(PL!BK$16-PL!BJ$16)/PL!BJ$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(PL!BK$16=0,0,(PL!BL$16-PL!BK$16)/PL!BK$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(PL!BL$16=0,0,(PL!BM$16-PL!BL$16)/PL!BL$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(PL!BM$16=0,0,(PL!BN$16-PL!BM$16)/PL!BM$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(PL!BN$16=0,0,(PL!BO$16-PL!BN$16)/PL!BN$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(PL!BO$16=0,0,(PL!BP$16-PL!BO$16)/PL!BO$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(PL!BP$16=0,0,(PL!BQ$16-PL!BP$16)/PL!BP$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(PL!BQ$16=0,0,(PL!BR$16-PL!BQ$16)/PL!BQ$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(PL!BR$16=0,0,(PL!BS$16-PL!BR$16)/PL!BR$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(PL!BS$16=0,0,(PL!BT$16-PL!BS$16)/PL!BS$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(PL!BT$16=0,0,(PL!BU$16-PL!BT$16)/PL!BT$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(PL!BU$16=0,0,(PL!BV$16-PL!BU$16)/PL!BU$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(PL!BV$16=0,0,(PL!BW$16-PL!BV$16)/PL!BV$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(PL!BW$16=0,0,(PL!BX$16-PL!BW$16)/PL!BW$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(PL!BX$16=0,0,(PL!BY$16-PL!BX$16)/PL!BX$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(PL!BY$16=0,0,(PL!BZ$16-PL!BY$16)/PL!BY$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(PL!BZ$16=0,0,(PL!CA$16-PL!BZ$16)/PL!BZ$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(PL!CA$16=0,0,(PL!CB$16-PL!CA$16)/PL!CA$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(PL!CB$16=0,0,(PL!CC$16-PL!CB$16)/PL!CB$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(PL!CC$16=0,0,(PL!CD$16-PL!CC$16)/PL!CC$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(PL!CD$16=0,0,(PL!CE$16-PL!CD$16)/PL!CD$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(PL!CE$16=0,0,(PL!CF$16-PL!CE$16)/PL!CE$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(PL!CF$16=0,0,(PL!CG$16-PL!CF$16)/PL!CF$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(PL!CG$16=0,0,(PL!CH$16-PL!CG$16)/PL!CG$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(PL!CH$16=0,0,(PL!CI$16-PL!CH$16)/PL!CH$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(PL!CI$16=0,0,(PL!CJ$16-PL!CI$16)/PL!CI$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(PL!CJ$16=0,0,(PL!CK$16-PL!CJ$16)/PL!CJ$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(PL!CK$16=0,0,(PL!CL$16-PL!CK$16)/PL!CK$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(PL!CL$16=0,0,(PL!CM$16-PL!CL$16)/PL!CL$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(PL!CM$16=0,0,(PL!CN$16-PL!CM$16)/PL!CM$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(PL!CN$16=0,0,(PL!CO$16-PL!CN$16)/PL!CN$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(PL!CO$16=0,0,(PL!CP$16-PL!CO$16)/PL!CO$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(PL!CP$16=0,0,(PL!CQ$16-PL!CP$16)/PL!CP$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(PL!CQ$16=0,0,(PL!CR$16-PL!CQ$16)/PL!CQ$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(PL!CR$16=0,0,(PL!CS$16-PL!CR$16)/PL!CR$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(PL!CS$16=0,0,(PL!CT$16-PL!CS$16)/PL!CS$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(PL!CT$16=0,0,(PL!CU$16-PL!CT$16)/PL!CT$16))","v":0}]
[{"$f":"ROW()","v":249},null,null,null,null,null,null,{"$f":"H246","v":"АНАЛИЗ ТЕМПОВ РОСТА"},{"$f":"KPI!$I$87","v":"ТЕМПЫ РОСТА ЧИСТОЙ ПРИБЫЛИ [T(E)]"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z249:$CV249)","v":0.75051955476520593},null,null,{"$f":"IF(AA$11=\"\",0,IF(PL!Z$182<=0,0,(PL!AA$182-PL!Z$182)/PL!Z$182))","v":0},{"$f":"IF(AB$11=\"\",0,IF(PL!AA$182<=0,0,(PL!AB$182-PL!AA$182)/PL!AA$182))","v":0},{"$f":"IF(AC$11=\"\",0,IF(PL!AB$182<=0,0,(PL!AC$182-PL!AB$182)/PL!AB$182))","v":2.9154703600784546},{"$f":"IF(AD$11=\"\",0,IF(PL!AC$182<=0,0,(PL!AD$182-PL!AC$182)/PL!AC$182))","v":0.67095289012651882},{"$f":"IF(AE$11=\"\",0,IF(PL!AD$182<=0,0,(PL!AE$182-PL!AD$182)/PL!AD$182))","v":-0.22658202444428643},{"$f":"IF(AF$11=\"\",0,IF(PL!AE$182<=0,0,(PL!AF$182-PL!AE$182)/PL!AE$182))","v":0},{"$f":"IF(AG$11=\"\",0,IF(PL!AF$182<=0,0,(PL!AG$182-PL!AF$182)/PL!AF$182))","v":0},{"$f":"IF(AH$11=\"\",0,IF(PL!AG$182<=0,0,(PL!AH$182-PL!AG$182)/PL!AG$182))","v":0},{"$f":"IF(AI$11=\"\",0,IF(PL!AH$182<=0,0,(PL!AI$182-PL!AH$182)/PL!AH$182))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(PL!AI$182<=0,0,(PL!AJ$182-PL!AI$182)/PL!AI$182))","v":0},{"$f":"IF(AK$11=\"\",0,IF(PL!AJ$182<=0,0,(PL!AK$182-PL!AJ$182)/PL!AJ$182))","v":0},{"$f":"IF(AL$11=\"\",0,IF(PL!AK$182<=0,0,(PL!AL$182-PL!AK$182)/PL!AK$182))","v":0},{"$f":"IF(AM$11=\"\",0,IF(PL!AL$182<=0,0,(PL!AM$182-PL!AL$182)/PL!AL$182))","v":0},{"$f":"IF(AN$11=\"\",0,IF(PL!AM$182<=0,0,(PL!AN$182-PL!AM$182)/PL!AM$182))","v":0},{"$f":"IF(AO$11=\"\",0,IF(PL!AN$182<=0,0,(PL!AO$182-PL!AN$182)/PL!AN$182))","v":0},{"$f":"IF(AP$11=\"\",0,IF(PL!AO$182<=0,0,(PL!AP$182-PL!AO$182)/PL!AO$182))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(PL!AP$182<=0,0,(PL!AQ$182-PL!AP$182)/PL!AP$182))","v":0},{"$f":"IF(AR$11=\"\",0,IF(PL!AQ$182<=0,0,(PL!AR$182-PL!AQ$182)/PL!AQ$182))","v":0},{"$f":"IF(AS$11=\"\",0,IF(PL!AR$182<=0,0,(PL!AS$182-PL!AR$182)/PL!AR$182))","v":0},{"$f":"IF(AT$11=\"\",0,IF(PL!AS$182<=0,0,(PL!AT$182-PL!AS$182)/PL!AS$182))","v":0},{"$f":"IF(AU$11=\"\",0,IF(PL!AT$182<=0,0,(PL!AU$182-PL!AT$182)/PL!AT$182))","v":0},{"$f":"IF(AV$11=\"\",0,IF(PL!AU$182<=0,0,(PL!AV$182-PL!AU$182)/PL!AU$182))","v":0},{"$f":"IF(AW$11=\"\",0,IF(PL!AV$182<=0,0,(PL!AW$182-PL!AV$182)/PL!AV$182))","v":0},{"$f":"IF(AX$11=\"\",0,IF(PL!AW$182<=0,0,(PL!AX$182-PL!AW$182)/PL!AW$182))","v":0},{"$f":"IF(AY$11=\"\",0,IF(PL!AX$182<=0,0,(PL!AY$182-PL!AX$182)/PL!AX$182))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(PL!AY$182<=0,0,(PL!AZ$182-PL!AY$182)/PL!AY$182))","v":0},{"$f":"IF(BA$11=\"\",0,IF(PL!AZ$182<=0,0,(PL!BA$182-PL!AZ$182)/PL!AZ$182))","v":0},{"$f":"IF(BB$11=\"\",0,IF(PL!BA$182<=0,0,(PL!BB$182-PL!BA$182)/PL!BA$182))","v":0},{"$f":"IF(BC$11=\"\",0,IF(PL!BB$182<=0,0,(PL!BC$182-PL!BB$182)/PL!BB$182))","v":0},{"$f":"IF(BD$11=\"\",0,IF(PL!BC$182<=0,0,(PL!BD$182-PL!BC$182)/PL!BC$182))","v":0},{"$f":"IF(BE$11=\"\",0,IF(PL!BD$182<=0,0,(PL!BE$182-PL!BD$182)/PL!BD$182))","v":0},{"$f":"IF(BF$11=\"\",0,IF(PL!BE$182<=0,0,(PL!BF$182-PL!BE$182)/PL!BE$182))","v":0},{"$f":"IF(BG$11=\"\",0,IF(PL!BF$182<=0,0,(PL!BG$182-PL!BF$182)/PL!BF$182))","v":0},{"$f":"IF(BH$11=\"\",0,IF(PL!BG$182<=0,0,(PL!BH$182-PL!BG$182)/PL!BG$182))","v":0},{"$f":"IF(BI$11=\"\",0,IF(PL!BH$182<=0,0,(PL!BI$182-PL!BH$182)/PL!BH$182))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(PL!BI$182<=0,0,(PL!BJ$182-PL!BI$182)/PL!BI$182))","v":0},{"$f":"IF(BK$11=\"\",0,IF(PL!BJ$182<=0,0,(PL!BK$182-PL!BJ$182)/PL!BJ$182))","v":0},{"$f":"IF(BL$11=\"\",0,IF(PL!BK$182<=0,0,(PL!BL$182-PL!BK$182)/PL!BK$182))","v":0},{"$f":"IF(BM$11=\"\",0,IF(PL!BL$182<=0,0,(PL!BM$182-PL!BL$182)/PL!BL$182))","v":0},{"$f":"IF(BN$11=\"\",0,IF(PL!BM$182<=0,0,(PL!BN$182-PL!BM$182)/PL!BM$182))","v":0},{"$f":"IF(BO$11=\"\",0,IF(PL!BN$182<=0,0,(PL!BO$182-PL!BN$182)/PL!BN$182))","v":0},{"$f":"IF(BP$11=\"\",0,IF(PL!BO$182<=0,0,(PL!BP$182-PL!BO$182)/PL!BO$182))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(PL!BP$182<=0,0,(PL!BQ$182-PL!BP$182)/PL!BP$182))","v":0},{"$f":"IF(BR$11=\"\",0,IF(PL!BQ$182<=0,0,(PL!BR$182-PL!BQ$182)/PL!BQ$182))","v":0},{"$f":"IF(BS$11=\"\",0,IF(PL!BR$182<=0,0,(PL!BS$182-PL!BR$182)/PL!BR$182))","v":0},{"$f":"IF(BT$11=\"\",0,IF(PL!BS$182<=0,0,(PL!BT$182-PL!BS$182)/PL!BS$182))","v":0},{"$f":"IF(BU$11=\"\",0,IF(PL!BT$182<=0,0,(PL!BU$182-PL!BT$182)/PL!BT$182))","v":0},{"$f":"IF(BV$11=\"\",0,IF(PL!BU$182<=0,0,(PL!BV$182-PL!BU$182)/PL!BU$182))","v":0},{"$f":"IF(BW$11=\"\",0,IF(PL!BV$182<=0,0,(PL!BW$182-PL!BV$182)/PL!BV$182))","v":0},{"$f":"IF(BX$11=\"\",0,IF(PL!BW$182<=0,0,(PL!BX$182-PL!BW$182)/PL!BW$182))","v":0},{"$f":"IF(BY$11=\"\",0,IF(PL!BX$182<=0,0,(PL!BY$182-PL!BX$182)/PL!BX$182))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(PL!BY$182<=0,0,(PL!BZ$182-PL!BY$182)/PL!BY$182))","v":0},{"$f":"IF(CA$11=\"\",0,IF(PL!BZ$182<=0,0,(PL!CA$182-PL!BZ$182)/PL!BZ$182))","v":0},{"$f":"IF(CB$11=\"\",0,IF(PL!CA$182<=0,0,(PL!CB$182-PL!CA$182)/PL!CA$182))","v":0},{"$f":"IF(CC$11=\"\",0,IF(PL!CB$182<=0,0,(PL!CC$182-PL!CB$182)/PL!CB$182))","v":0},{"$f":"IF(CD$11=\"\",0,IF(PL!CC$182<=0,0,(PL!CD$182-PL!CC$182)/PL!CC$182))","v":0},{"$f":"IF(CE$11=\"\",0,IF(PL!CD$182<=0,0,(PL!CE$182-PL!CD$182)/PL!CD$182))","v":0},{"$f":"IF(CF$11=\"\",0,IF(PL!CE$182<=0,0,(PL!CF$182-PL!CE$182)/PL!CE$182))","v":0},{"$f":"IF(CG$11=\"\",0,IF(PL!CF$182<=0,0,(PL!CG$182-PL!CF$182)/PL!CF$182))","v":0},{"$f":"IF(CH$11=\"\",0,IF(PL!CG$182<=0,0,(PL!CH$182-PL!CG$182)/PL!CG$182))","v":0},{"$f":"IF(CI$11=\"\",0,IF(PL!CH$182<=0,0,(PL!CI$182-PL!CH$182)/PL!CH$182))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(PL!CI$182<=0,0,(PL!CJ$182-PL!CI$182)/PL!CI$182))","v":0},{"$f":"IF(CK$11=\"\",0,IF(PL!CJ$182<=0,0,(PL!CK$182-PL!CJ$182)/PL!CJ$182))","v":0},{"$f":"IF(CL$11=\"\",0,IF(PL!CK$182<=0,0,(PL!CL$182-PL!CK$182)/PL!CK$182))","v":0},{"$f":"IF(CM$11=\"\",0,IF(PL!CL$182<=0,0,(PL!CM$182-PL!CL$182)/PL!CL$182))","v":0},{"$f":"IF(CN$11=\"\",0,IF(PL!CM$182<=0,0,(PL!CN$182-PL!CM$182)/PL!CM$182))","v":0},{"$f":"IF(CO$11=\"\",0,IF(PL!CN$182<=0,0,(PL!CO$182-PL!CN$182)/PL!CN$182))","v":0},{"$f":"IF(CP$11=\"\",0,IF(PL!CO$182<=0,0,(PL!CP$182-PL!CO$182)/PL!CO$182))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(PL!CP$182<=0,0,(PL!CQ$182-PL!CP$182)/PL!CP$182))","v":0},{"$f":"IF(CR$11=\"\",0,IF(PL!CQ$182<=0,0,(PL!CR$182-PL!CQ$182)/PL!CQ$182))","v":0},{"$f":"IF(CS$11=\"\",0,IF(PL!CR$182<=0,0,(PL!CS$182-PL!CR$182)/PL!CR$182))","v":0},{"$f":"IF(CT$11=\"\",0,IF(PL!CS$182<=0,0,(PL!CT$182-PL!CS$182)/PL!CS$182))","v":0},{"$f":"IF(CU$11=\"\",0,IF(PL!CT$182<=0,0,(PL!CU$182-PL!CT$182)/PL!CT$182))","v":0}]
[{"$f":"ROW()","v":250},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":251}]
[{"$f":"ROW()","v":252},null,null,null,null,null,null,"ОЦЕНКА ТЕМПОВ РОСТА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z252:$CV252)","v":7.6312499999999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AA256:AA$261))","v":5},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AB256:AB$261))","v":6.5},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AC256:AC$261))","v":10},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AD256:AD$261))","v":10},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AE256:AE$261))","v":5.75},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AF256:AF$261))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AG256:AG$261))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AH256:AH$261))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AI256:AI$261))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AJ256:AJ$261))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AK256:AK$261))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AL256:AL$261))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AM256:AM$261))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AN256:AN$261))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AO256:AO$261))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AP256:AP$261))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AQ256:AQ$261))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AR256:AR$261))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AS256:AS$261))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AT256:AT$261))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AU256:AU$261))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AV256:AV$261))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AW256:AW$261))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AX256:AX$261))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AY256:AY$261))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($Q256:$Q$261,AZ256:AZ$261))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BA256:BA$261))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BB256:BB$261))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BC256:BC$261))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BD256:BD$261))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BE256:BE$261))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BF256:BF$261))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BG256:BG$261))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BH256:BH$261))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BI256:BI$261))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BJ256:BJ$261))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BK256:BK$261))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BL256:BL$261))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BM256:BM$261))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BN256:BN$261))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BO256:BO$261))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BP256:BP$261))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BQ256:BQ$261))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BR256:BR$261))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BS256:BS$261))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BT256:BT$261))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BU256:BU$261))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BV256:BV$261))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BW256:BW$261))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BX256:BX$261))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BY256:BY$261))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($Q256:$Q$261,BZ256:BZ$261))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CA256:CA$261))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CB256:CB$261))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CC256:CC$261))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CD256:CD$261))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CE256:CE$261))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CF256:CF$261))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CG256:CG$261))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CH256:CH$261))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CI256:CI$261))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CJ256:CJ$261))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CK256:CK$261))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CL256:CL$261))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CM256:CM$261))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CN256:CN$261))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CO256:CO$261))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CP256:CP$261))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CQ256:CQ$261))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CR256:CR$261))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CS256:CS$261))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CT256:CT$261))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($Q256:$Q$261,CU256:CU$261))","v":0}]
[{"$f":"ROW()","v":253},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},"Оценки критерия"]
[{"$f":"ROW()","v":254},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I253","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":255},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I253","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":256},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},"Расчет оценок критериев по периодам"]
[{"$f":"ROW()","v":257},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I256","v":"Расчет оценок критериев по периодам"},"T(A) > 0",null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z257:$CV257)","v":8},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA247>0,$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB247>0,$Q$254,$Q$255))","v":5},10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN247>0,$Q$254,$Q$255))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I256","v":"Расчет оценок критериев по периодам"},"T(R) > T(A)",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z258:$CV258)","v":8.375},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA248>AA247,$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB248>AB247,$Q$254,$Q$255))","v":10},10,10,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN248>CN247,$Q$254,$Q$255))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":259},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I256","v":"Расчет оценок критериев по периодам"},"T(E) > T(R)",null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z259:$CV259)","v":7.125},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA249>AA248,$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB249>AB248,$Q$254,$Q$255))","v":5},10,10,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN249>CN248,$Q$254,$Q$255))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":260},null,null,null,null,null,null,{"$f":"H253","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I257","v":"Расчет оценок критериев по периодам"},"T(E) > T(R) > T(A) > 0 (золотое правило)",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q257:Q259)","v":0.30000000000000004},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z260:$CV260)","v":7.125},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA249>AA248,AA248>AA247,AA247>0),$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AND(AB249>AB248,AB248>AB247,AB247>0),$Q$254,$Q$255))","v":5},10,10,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(AND(CN249>CN248,CN248>CN247,CN247>0),$Q$254,$Q$255))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":261},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":262}]
[{"$f":"ROW()","v":263},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА",null,null,null,null,"баллы",null,null,null,{"$f":"IF($X$263>=$Q$272,$I$272,IF($X$263>=$Q$273,$I$273,IF($X$263>=$Q$274,$I$274,$I$275)))","v":"Хорошее состояние"},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z263:$CV263)","v":7.8586624999999994},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AA264:AA$269))","v":6.0369999999999999},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AB264:AB$269))","v":6.6149999999999993},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AC264:AC$269))","v":8.6349999999999998},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AD264:AD$269))","v":9.3445},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AE264:AE$269))","v":8.5005000000000006},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AF264:AF$269))","v":0},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AG264:AG$269))","v":0},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AH264:AH$269))","v":0},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AI264:AI$269))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AJ264:AJ$269))","v":0},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AK264:AK$269))","v":0},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AL264:AL$269))","v":0},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AM264:AM$269))","v":0},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AN264:AN$269))","v":0},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AO264:AO$269))","v":0},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AP264:AP$269))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AQ264:AQ$269))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AR264:AR$269))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AS264:AS$269))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AT264:AT$269))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AU264:AU$269))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AV264:AV$269))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AW264:AW$269))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AX264:AX$269))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AY264:AY$269))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($Q264:$Q$269,AZ264:AZ$269))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BA264:BA$269))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BB264:BB$269))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BC264:BC$269))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BD264:BD$269))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BE264:BE$269))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BF264:BF$269))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BG264:BG$269))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BH264:BH$269))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BI264:BI$269))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BJ264:BJ$269))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BK264:BK$269))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BL264:BL$269))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BM264:BM$269))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BN264:BN$269))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BO264:BO$269))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BP264:BP$269))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BQ264:BQ$269))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BR264:BR$269))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BS264:BS$269))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BT264:BT$269))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BU264:BU$269))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BV264:BV$269))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BW264:BW$269))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BX264:BX$269))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BY264:BY$269))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($Q264:$Q$269,BZ264:BZ$269))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CA264:CA$269))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CB264:CB$269))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CC264:CC$269))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CD264:CD$269))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CE264:CE$269))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CF264:CF$269))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CG264:CG$269))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CH264:CH$269))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CI264:CI$269))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CJ264:CJ$269))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CK264:CK$269))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CL264:CL$269))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CM264:CM$269))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CN264:CN$269))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CO264:CO$269))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CP264:CP$269))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CQ264:CQ$269))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CR264:CR$269))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CS264:CS$269))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CT264:CT$269))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($Q264:$Q$269,CU264:CU$269))","v":0}]
[{"$f":"ROW()","v":264},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},"Веса ключевых разделов оценки"]
[{"$f":"ROW()","v":265},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,{"$f":"X97","v":8.3477500000000013},null,null,{"$f":"AA97","v":7.5600000000000005},6.34,9.1,9.5500000000000007,9.5500000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM97","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"X153","v":6.5390000000000006},null,null,{"$f":"AA153","v":4.4000000000000004},4.76,5.84,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM153","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":267},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"X240","v":8.099499999999999},null,null,{"$f":"AA240","v":5.77},7.9399999999999995,8.58,8.84,8.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM240","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":268},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q265:Q267)","v":0.19999999999999996},null,null,null,null,null,null,{"$f":"X252","v":7.6312499999999996},null,null,{"$f":"AA252","v":5},6.5,10,10,5.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM252","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":269},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":270}]
[{"$f":"ROW()","v":271},null,null,null,null,null,null,"Выводы оценки финансового состояния"]
[{"$f":"ROW()","v":272},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Отличное состояние",null,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":273},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Хорошее состояние",null,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":274},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Удовлетворительно",null,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":275},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Неудовлетворительно",null,null,null,"баллы",null,null,"*",0]

{"sheet":"InvAn","index":25,"n_rows":45,"n_cols":99,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":""},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I50\")","v":"InvAn"},null,null,{"$f":"INDIRECT(\"START!K50\")","v":"Инвестиционный анализ проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99096)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99096)","v":0},{"$f":"SUM(T$15:T$99096)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ"]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$16","v":"Финпоток проекта без финансирования (CF)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":279295180.10447323},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-209161725.01511088},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":39819001.332822189},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":98223984.116945744},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":155782887.83575237},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":194631031.83406377},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z850:$CV850,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$18","v":"Срок окупаемости по финпотоку (PBP)"},null,null,null,{"$f":"Calc!$M$855","v":"кол-во лет"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!X855","v":3.5}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$18","v":"Свободный положительный финпоток проекта"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":520525920.24904484},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":32069015.129460834},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":39819001.332822196},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":98223984.116945744},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":155782887.83575237},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":194631031.83406377},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z860:$CV860,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":-241230740.14457172},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-241230740.14457172},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z862:$CV862,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":279295180.10447323},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-209161725.01511088},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":39819001.332822196},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":98223984.116945744},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":155782887.83575237},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":194631031.83406377},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z864:$CV864,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$20","v":"IRR проекта"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$866","v":0.28018481135368345}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$21","v":"Кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$868","v":241230740.14457172}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Credits!$I$17","v":"Ставка дисконтирования Учредителя"},null,null,null,"%г",null,null,null,null,null,null,null,null,null,null,{"$f":"Credits!$Q$17","v":0.15}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H24","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":89687261.63012822},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-207072445.94528204},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":31555415.39829829},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":68610427.757209465},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":94955946.594140634},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":101637917.82576188},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z870:$CV870,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H23","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$25","v":"WACC"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"(Credits!$Q$30*Credits!$X$26+Credits!$Q$40*Credits!$X$39+$X$22*Credits!$X$20)/(Credits!$X$26+Credits!$X$39+Credits!$X$20)","v":0.1195660814205968}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H26","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$26","v":"NPV(WACC)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":118510200.98454547},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-207490139.57982734},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":32991913.380840212},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":73490811.474155322},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":104405310.52782977},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":115112305.1815474},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z960:$CV960,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$27","v":"ROI"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"X27/(Credits!X29+Credits!X38+Credits!X23)","v":0.45874973713743178}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$28","v":"Дисконтированный срок окупаемости (DPBP)"},null,null,null,{"$f":"Calc!$M$855","v":"кол-во лет"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$967","v":4}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$35","v":"Оценка стоимости бизнеса/компании"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"X27+X35","v":1186107302.1791391}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"I33","v":"Оценка стоимости бизнеса/компании"},{"$f":"KPI!$I$39","v":"Терминальная стоимость (TV)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z34:$CV34))","v":1877829029.3619859},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$11<>\"\",AB$11=\"\"),IF(OR(AA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$11<>\"\",AC$11=\"\"),IF(OR(AB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AND(AC$11<>\"\",AD$11=\"\"),IF(OR(AC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AND(AD$11<>\"\",AE$11=\"\"),IF(OR(AD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AND(AE$11<>\"\",AF$11=\"\"),IF(OR(AE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":1877829029.3619859},{"$f":"IF(AF$11=\"\",0,IF(AND(AF$11<>\"\",AG$11=\"\"),IF(OR(AF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AND(AG$11<>\"\",AH$11=\"\"),IF(OR(AG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AND(AH$11<>\"\",AI$11=\"\"),IF(OR(AH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AND(AI$11<>\"\",AJ$11=\"\"),IF(OR(AI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AND(AJ$11<>\"\",AK$11=\"\"),IF(OR(AJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AND(AK$11<>\"\",AL$11=\"\"),IF(OR(AK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AND(AL$11<>\"\",AM$11=\"\"),IF(OR(AL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AND(AM$11<>\"\",AN$11=\"\"),IF(OR(AM17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AM17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AND(AN$11<>\"\",AO$11=\"\"),IF(OR(AN17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AN17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AND(AO$11<>\"\",AP$11=\"\"),IF(OR(AO17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AO17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AND(AP$11<>\"\",AQ$11=\"\"),IF(OR(AP17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AP17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AND(AQ$11<>\"\",AR$11=\"\"),IF(OR(AQ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AQ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AND(AR$11<>\"\",AS$11=\"\"),IF(OR(AR17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AR17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AND(AS$11<>\"\",AT$11=\"\"),IF(OR(AS17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AS17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AND(AT$11<>\"\",AU$11=\"\"),IF(OR(AT17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AT17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AND(AU$11<>\"\",AV$11=\"\"),IF(OR(AU17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AU17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AND(AV$11<>\"\",AW$11=\"\"),IF(OR(AV17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AV17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AND(AW$11<>\"\",AX$11=\"\"),IF(OR(AW17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AW17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AND(AX$11<>\"\",AY$11=\"\"),IF(OR(AX17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AX17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AND(AY$11<>\"\",AZ$11=\"\"),IF(OR(AY17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AY17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AND(AZ$11<>\"\",BA$11=\"\"),IF(OR(AZ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AZ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AND(BA$11<>\"\",BB$11=\"\"),IF(OR(BA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(AND(BB$11<>\"\",BC$11=\"\"),IF(OR(BB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(AND(BC$11<>\"\",BD$11=\"\"),IF(OR(BC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(AND(BD$11<>\"\",BE$11=\"\"),IF(OR(BD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(AND(BE$11<>\"\",BF$11=\"\"),IF(OR(BE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(AND(BF$11<>\"\",BG$11=\"\"),IF(OR(BF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(AND(BG$11<>\"\",BH$11=\"\"),IF(OR(BG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(AND(BH$11<>\"\",BI$11=\"\"),IF(OR(BH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(AND(BI$11<>\"\",BJ$11=\"\"),IF(OR(BI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(AND(BJ$11<>\"\",BK$11=\"\"),IF(OR(BJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(AND(BK$11<>\"\",BL$11=\"\"),IF(OR(BK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(AND(BL$11<>\"\",BM$11=\"\"),IF(OR(BL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(AND(BM$11<>\"\",BN$11=\"\"),IF(OR(BM17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BM17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(AND(BN$11<>\"\",BO$11=\"\"),IF(OR(BN17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BN17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(AND(BO$11<>\"\",BP$11=\"\"),IF(OR(BO17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BO17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(AND(BP$11<>\"\",BQ$11=\"\"),IF(OR(BP17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BP17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(AND(BQ$11<>\"\",BR$11=\"\"),IF(OR(BQ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BQ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(AND(BR$11<>\"\",BS$11=\"\"),IF(OR(BR17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BR17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(AND(BS$11<>\"\",BT$11=\"\"),IF(OR(BS17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BS17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(AND(BT$11<>\"\",BU$11=\"\"),IF(OR(BT17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BT17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(AND(BU$11<>\"\",BV$11=\"\"),IF(OR(BU17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BU17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(AND(BV$11<>\"\",BW$11=\"\"),IF(OR(BV17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BV17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(AND(BW$11<>\"\",BX$11=\"\"),IF(OR(BW17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BW17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(AND(BX$11<>\"\",BY$11=\"\"),IF(OR(BX17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BX17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(AND(BY$11<>\"\",BZ$11=\"\"),IF(OR(BY17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BY17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(AND(BZ$11<>\"\",CA$11=\"\"),IF(OR(BZ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BZ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(AND(CA$11<>\"\",CB$11=\"\"),IF(OR(CA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(AND(CB$11<>\"\",CC$11=\"\"),IF(OR(CB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(AND(CC$11<>\"\",CD$11=\"\"),IF(OR(CC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(AND(CD$11<>\"\",CE$11=\"\"),IF(OR(CD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(AND(CE$11<>\"\",CF$11=\"\"),IF(OR(CE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(AND(CF$11<>\"\",CG$11=\"\"),IF(OR(CF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(AND(CG$11<>\"\",CH$11=\"\"),IF(OR(CG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(AND(CH$11<>\"\",CI$11=\"\"),IF(OR(CH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(AND(CI$11<>\"\",CJ$11=\"\"),IF(OR(CI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(AND(CJ$11<>\"\",CK$11=\"\"),IF(OR(CJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(AND(CK$11<>\"\",CL$11=\"\"),IF(OR(CK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(AND(CL$11<>\"\",CM$11=\"\"),IF(OR(CL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(AND(CM$11<>\"\",CN$11=\"\"),IF(OR(CM17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CM17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(AND(CN$11<>\"\",CO$11=\"\"),IF(OR(CN17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CN17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(AND(CO$11<>\"\",CP$11=\"\"),IF(OR(CO17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CO17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(AND(CP$11<>\"\",CQ$11=\"\"),IF(OR(CP17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CP17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(AND(CQ$11<>\"\",CR$11=\"\"),IF(OR(CQ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CQ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(AND(CR$11<>\"\",CS$11=\"\"),IF(OR(CR17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CR17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(AND(CS$11<>\"\",CT$11=\"\"),IF(OR(CS17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CS17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(AND(CT$11<>\"\",CU$11=\"\"),IF(OR(CT17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CT17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(AND(CU$11<>\"\",#REF!=\"\"),IF(OR(CU17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CU17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"I33","v":"Оценка стоимости бизнеса/компании"},{"$f":"KPI!$I$40","v":"NPV(TV)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X34/POWER(1+$X$26,MAX($Z$4:$CV$4)))","v":1067597101.1945938}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"KPI!$I$45","v":"Коэф. покрытия выплат долга (DSCR)"},null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X41=0,0,X40/X41)","v":2.1014482170187496},null,null,{"$f":"IF(AA41=0,0,AA40/AA41)","v":1},1,1.6411275605702649,2.7735825727433658,3.7309462971385967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM41=0,0,CM40/CM41)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I39","v":"Коэф. покрытия выплат долга (DSCR)"},{"$f":"KPI!$I$41","v":"CFADS"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z40:$CV40))","v":537628191.31019342},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":15240141.369203523},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":70324809.732310027},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":101649320.53886387},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":155782887.83575231},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":194631031.83406371},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z948:$CV948,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I39","v":"Коэф. покрытия выплат долга (DSCR)"},{"$f":"KPI!$I$42","v":"Выплаты долга [Debt (Principals+Interests)]"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z41:$CV41))","v":255836992.29710621},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":15240141.369203523},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":70324809.732310027},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":61938707.862259284},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":56166666.666666642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":52166666.666666731},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z956:$CV956,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"KPI!$I$46","v":"Коэф. покрытия процентов (ICR)"},null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X44=0,0,X43/X44)","v":7.851519608443545},null,null,{"$f":"IF(AA44=0,0,AA43/AA44)","v":1},{"$f":"IF(AB44=0,0,AB43/AB44)","v":1},{"$f":"IF(AC44=0,0,AC43/AC44)","v":4.894832951624803},{"$f":"IF(AD44=0,0,AD43/AD44)","v":17.153981811203089},{"$f":"IF(AE44=0,0,AE43/AE44)","v":86.914288037417109},{"$f":"IF(AF44=0,0,AF43/AF44)","v":0},{"$f":"IF(AG44=0,0,AG43/AG44)","v":0},{"$f":"IF(AH44=0,0,AH43/AH44)","v":0},{"$f":"IF(AI44=0,0,AI43/AI44)","v":0},{"$f":"IF(AJ44=0,0,AJ43/AJ44)","v":0},{"$f":"IF(AK44=0,0,AK43/AK44)","v":0},{"$f":"IF(AL44=0,0,AL43/AL44)","v":0},{"$f":"IF(AM44=0,0,AM43/AM44)","v":0},{"$f":"IF(AN44=0,0,AN43/AN44)","v":0},{"$f":"IF(AO44=0,0,AO43/AO44)","v":0},{"$f":"IF(AP44=0,0,AP43/AP44)","v":0},{"$f":"IF(AQ44=0,0,AQ43/AQ44)","v":0},{"$f":"IF(AR44=0,0,AR43/AR44)","v":0},{"$f":"IF(AS44=0,0,AS43/AS44)","v":0},{"$f":"IF(AT44=0,0,AT43/AT44)","v":0},{"$f":"IF(AU44=0,0,AU43/AU44)","v":0},{"$f":"IF(AV44=0,0,AV43/AV44)","v":0},{"$f":"IF(AW44=0,0,AW43/AW44)","v":0},{"$f":"IF(AX44=0,0,AX43/AX44)","v":0},{"$f":"IF(AY44=0,0,AY43/AY44)","v":0},{"$f":"IF(AZ44=0,0,AZ43/AZ44)","v":0},{"$f":"IF(BA44=0,0,BA43/BA44)","v":0},{"$f":"IF(BB44=0,0,BB43/BB44)","v":0},{"$f":"IF(BC44=0,0,BC43/BC44)","v":0},{"$f":"IF(BD44=0,0,BD43/BD44)","v":0},{"$f":"IF(BE44=0,0,BE43/BE44)","v":0},{"$f":"IF(BF44=0,0,BF43/BF44)","v":0},{"$f":"IF(BG44=0,0,BG43/BG44)","v":0},{"$f":"IF(BH44=0,0,BH43/BH44)","v":0},{"$f":"IF(BI44=0,0,BI43/BI44)","v":0},{"$f":"IF(BJ44=0,0,BJ43/BJ44)","v":0},{"$f":"IF(BK44=0,0,BK43/BK44)","v":0},{"$f":"IF(BL44=0,0,BL43/BL44)","v":0},{"$f":"IF(BM44=0,0,BM43/BM44)","v":0},{"$f":"IF(BN44=0,0,BN43/BN44)","v":0},{"$f":"IF(BO44=0,0,BO43/BO44)","v":0},{"$f":"IF(BP44=0,0,BP43/BP44)","v":0},{"$f":"IF(BQ44=0,0,BQ43/BQ44)","v":0},{"$f":"IF(BR44=0,0,BR43/BR44)","v":0},{"$f":"IF(BS44=0,0,BS43/BS44)","v":0},{"$f":"IF(BT44=0,0,BT43/BT44)","v":0},{"$f":"IF(BU44=0,0,BU43/BU44)","v":0},{"$f":"IF(BV44=0,0,BV43/BV44)","v":0},{"$f":"IF(BW44=0,0,BW43/BW44)","v":0},{"$f":"IF(BX44=0,0,BX43/BX44)","v":0},{"$f":"IF(BY44=0,0,BY43/BY44)","v":0},{"$f":"IF(BZ44=0,0,BZ43/BZ44)","v":0},{"$f":"IF(CA44=0,0,CA43/CA44)","v":0},{"$f":"IF(CB44=0,0,CB43/CB44)","v":0},{"$f":"IF(CC44=0,0,CC43/CC44)","v":0},{"$f":"IF(CD44=0,0,CD43/CD44)","v":0},{"$f":"IF(CE44=0,0,CE43/CE44)","v":0},{"$f":"IF(CF44=0,0,CF43/CF44)","v":0},{"$f":"IF(CG44=0,0,CG43/CG44)","v":0},{"$f":"IF(CH44=0,0,CH43/CH44)","v":0},{"$f":"IF(CI44=0,0,CI43/CI44)","v":0},{"$f":"IF(CJ44=0,0,CJ43/CJ44)","v":0},{"$f":"IF(CK44=0,0,CK43/CK44)","v":0},{"$f":"IF(CL44=0,0,CL43/CL44)","v":0},{"$f":"IF(CM44=0,0,CM43/CM44)","v":0},{"$f":"IF(CN44=0,0,CN43/CN44)","v":0},{"$f":"IF(CO44=0,0,CO43/CO44)","v":0},{"$f":"IF(CP44=0,0,CP43/CP44)","v":0},{"$f":"IF(CQ44=0,0,CQ43/CQ44)","v":0},{"$f":"IF(CR44=0,0,CR43/CR44)","v":0},{"$f":"IF(CS44=0,0,CS43/CS44)","v":0},{"$f":"IF(CT44=0,0,CT43/CT44)","v":0},{"$f":"IF(CU44=0,0,CU43/CU44)","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I42","v":"Коэф. покрытия процентов (ICR)"},{"$f":"KPI!$I$47","v":"CF(EBIT)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z43:$CV43))","v":372978439.01814657},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":14676067.891298419},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":14298863.344421869},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":49906329.198936701},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":105782887.83575234},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":188314290.74773723},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z950:$CV950,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I42","v":"Коэф. покрытия процентов (ICR)"},{"$f":"KPI!$I$44","v":"Выплаты %% (Interests)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z44:$CV44))","v":47503981.091385745},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":14676067.891298419},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":14298863.344421869},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":10195716.522332119},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":6166666.6666666642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":2166666.6666666684},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z954:$CV954,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":45}]

{"sheet":"EBITDA","index":26,"n_rows":79,"n_cols":99,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":""},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I51\")","v":"EBITDA"},null,null,{"$f":"INDIRECT(\"START!K51\")","v":"Анализ собственной операционной деят-сти. Точки безубыточности"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99317)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99317)","v":0},{"$f":"SUM(T$15:T$99317)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2914364771.5297589},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":45119818.662211969},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":321959761.5515945},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":618652652.29854012},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":914661950.82496929},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":1013970588.1924431},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z125:$CV125,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":694386620.56012487},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":10184590.877399722},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":73895540.42087619},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":144843083.08698964},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":218419105.55864614},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":247044300.61621314},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z126:$CV126,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":186439746.13658649},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2753902.8976649381},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":19946869.667588223},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":39014077.95288977},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":58705678.938318908},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":66019216.680124655},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z127:$CV127,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":676094615.68889832},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":10026282.362489626},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":72508474.314341173},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":141542897.28072235},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":212566596.73773977},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":239450364.99360541},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z128:$CV128,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,1,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$CV20,$Z$2:$CV$2,Periods!$Q$18),SUM($Z20:$CV20))","v":933472340.3295747},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":15197574.250643153},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":106810774.32491699},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":201451576.87139004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":292170058.98012447},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":317842355.90250003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z129:$CV129,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,{"$f":"L20+1","v":2},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$CV21,$Z$2:$CV$2,Periods!$Q$18),SUM($Z21:$CV21))","v":353917285.09465772},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":5803244.5682053948},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":40713245.425635375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":76616437.969722524},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":110870607.13109441},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":119913750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z130:$CV130,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,{"$f":"L21+1","v":3},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":70054163.719917014},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1154223.7058091287},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":8084857.3982365141},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":15184579.136825727},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":21929903.479045644},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":23700600},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z131:$CV131,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":1460596158.5632939},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":20736805.628590863},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":152106141.26632655},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":301489929.44737369},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":459748285.32943553},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":526514996.89156723},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z256:$CV256,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":386734502.05728751},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":5508605.7765580639},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":40304654.23184903},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":79853381.794858724},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":121744836.00797379},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":139323024.24604791},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z257:$CV257,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L26+1","v":2},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$CV27,$Z$2:$CV$2,Periods!$Q$18),SUM($Z27:$CV27))","v":135176668.35014307},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1910991.4333829307},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":14063539.271122858},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":27890572.093411367},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":42541160.654413193},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":48770404.897812709},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z264:$CV264,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L27+1","v":3},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":276868142.00427008},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":3937751.4192641564},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":28841814.512722578},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":57156152.985696748},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":87147051.471272826},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":99785371.615313768},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z271:$CV271,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H28","v":"Себестоимость"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,1,{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":59927043.772327334},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":856720.87966804963},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":6250724.6557989465},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":12378317.538680669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":18867915.689093139},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":21573365.009086534},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z260:$CV260,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H28","v":"Себестоимость"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,{"$f":"L29+1","v":2},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":14338076.262390891},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":204978.06224066394},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1495541.2643170953},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2961622.1608390114},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":4514316.0255053686},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":5161618.7494887505},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z267:$CV267,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H28","v":"Себестоимость"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,{"$f":"L30+1","v":3},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":35731035.822788954},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":511358.20954356849},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":3727475.7839981327},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":7380807.5842541698},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":11249456.902636785},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":12861937.342356296},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z274:$CV274,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":1453768612.9664655},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":24383013.033621103},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":169853620.28526795},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":317162722.85116643},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":454913665.49553382},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":487455591.30087602},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z317:$CV317,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H34","v":"Валовая прибыль"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M34","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":307652118.5028373},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":4675985.1008416563},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":33590886.18902716},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":64989701.29213091},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":96674269.550672352},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":107721276.37016524},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z318:$CV318,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H34","v":"Валовая прибыль"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L35+1","v":2},{"$f":"M34","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":51263077.786443442},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":842911.46428200754},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":5883330.3964653704},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":11123505.859478405},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":16164518.283905709},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":17248811.78231195},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z319:$CV319,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"Валовая прибыль"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L36+1","v":3},{"$f":"M34","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":399226473.68462825},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":6088530.9432254704},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":43666659.801618576},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":84386744.295025617},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":125419545.26646698},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":139664993.37829164},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z320:$CV320,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H37","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,1,{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":468606414.14091223},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":8594551.7280206941},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":58389999.881449133},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":105484481.88949259},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":145825711.42514217},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":150311669.21680766},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z321:$CV321,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H37","v":"Валовая прибыль"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,{"$f":"L38+1","v":2},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":195536206.84024659},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":3557518.0583880767},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":24225885.327160113},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":43930366.468600467},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":61024492.327914417},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":62797944.658183515},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z322:$CV322,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H37","v":"Валовая прибыль"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,{"$f":"L39+1","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":31484322.011397302},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":623515.73886318947},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":4096858.689547563},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":7247923.0464383801},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":9805128.6414321642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":9710895.8951160051},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z323:$CV323,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"Calc!H487","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M487","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X43-SUMIFS($X44:$X49,$J44:$J49,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":639045503.61605251},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":11972733.674479168},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":74944095.23127605},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":138129517.95702502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":198370214.43177},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":215628942.3215023},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z487:$CV487,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"Calc!H488","v":"Прямые расходы"},{"$f":"Calc!I488","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M488","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18),SUM($Z44:$CV44))","v":4830080},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":258333.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":851666.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":1022000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":1226400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":1471680},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z488:$CV488,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"Calc!H496","v":"Прямые расходы"},{"$f":"Calc!I496","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M496","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":133046541.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":3180000.0000000009},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":15767666.66666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":28736000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":41032875.000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":44330000.000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z496:$CV496,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Calc!H501","v":"Прямые расходы"},{"$f":"Calc!I501","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M501","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":5810589.6901349332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":420693.33333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1277034.1333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":1322578.4906666668},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":1370212.5120533332},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":1420071.2207482667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z501:$CV501,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"Calc!H506","v":"Прямые расходы"},{"$f":"Calc!I506","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M506","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":447960791.66666675},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":7451125.0000000019},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":52030916.666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":97341750},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":140030000.00000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":151107000.00000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z506:$CV506,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"Calc!H514","v":"Прямые расходы"},{"$f":"Calc!I514","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M514","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":47397500.592584178},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":662582.0078125},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":5016811.097942709},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":9707189.4663583301},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":14710726.919716623},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":17300191.100754011},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z514:$CV514,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X51-($X34-$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":814723109.35041285},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":12410279.359141935},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":94909525.053991884},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":179033204.89414141},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":256543451.06376389},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":271826648.97937369},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z523:$CV523,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X53-SUMIFS($X54:$X58,$J54:$J58,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":326166317.2122131},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":27192907.470054314},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":45652020.189987019},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":67530211.580676317},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":89276709.855170414},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":96514468.116325021},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z574:$CV574,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H53","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":80528971.966079995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":15168000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":15623040},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":16091731.199999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":16574483.135999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":17071717.630080003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z575:$CV575,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":6120201.8694220791},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1152768},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1187351.04},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":1222971.5711999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":1259660.7183359996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":1297450.53988608},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z584:$CV584,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":19374563.119627874},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":4522085.4970328109},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":3076112.5080420724},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":3676323.1485785199},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":4177304.4430865617},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":3922737.5228879112},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z585:$CV585,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":220142580.25708315},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":6350053.9730215035},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":25765516.641944945},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":46539185.660897806},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":67265261.557747856},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":74222562.423471034},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z592:$CV592,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X60-(X51-X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":488556792.13819969},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-14782628.110912377},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":49257504.86400485},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":111502993.31346509},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":167266741.20859343},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":175312180.86304867},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z640:$CV640,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H62","v":"Рентабельность"},{"$f":"H34","v":"Валовая прибыль"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X62,$H$15:$H62,$I63)/X$16)","v":0.99765727829833573},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA62,$H$15:$H62,$I63)/AA$16)","v":1.0808116591143118},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB62,$H$15:$H62,$I63)/AB$16)","v":1.0551232829016035},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC62,$H$15:$H62,$I63)/AC$16)","v":1.0253337528669151},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD62,$H$15:$H62,$I63)/AD$16)","v":0.99471430966430718},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE62,$H$15:$H62,$I63)/AE$16)","v":0.96147875880668243},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF62,$H$15:$H62,$I63)/AF$16)","v":0},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG62,$H$15:$H62,$I63)/AG$16)","v":0},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH62,$H$15:$H62,$I63)/AH$16)","v":0},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI62,$H$15:$H62,$I63)/AI$16)","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ62,$H$15:$H62,$I63)/AJ$16)","v":0},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK62,$H$15:$H62,$I63)/AK$16)","v":0},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL62,$H$15:$H62,$I63)/AL$16)","v":0},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM62,$H$15:$H62,$I63)/AM$16)","v":0},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN62,$H$15:$H62,$I63)/AN$16)","v":0},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO62,$H$15:$H62,$I63)/AO$16)","v":0},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP62,$H$15:$H62,$I63)/AP$16)","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$16=0),0,SUMIFS(AQ$15:AQ62,$H$15:$H62,$I63)/AQ$16)","v":0},{"$f":"IF(OR(AR$11=\"\",AR$16=0),0,SUMIFS(AR$15:AR62,$H$15:$H62,$I63)/AR$16)","v":0},{"$f":"IF(OR(AS$11=\"\",AS$16=0),0,SUMIFS(AS$15:AS62,$H$15:$H62,$I63)/AS$16)","v":0},{"$f":"IF(OR(AT$11=\"\",AT$16=0),0,SUMIFS(AT$15:AT62,$H$15:$H62,$I63)/AT$16)","v":0},{"$f":"IF(OR(AU$11=\"\",AU$16=0),0,SUMIFS(AU$15:AU62,$H$15:$H62,$I63)/AU$16)","v":0},{"$f":"IF(OR(AV$11=\"\",AV$16=0),0,SUMIFS(AV$15:AV62,$H$15:$H62,$I63)/AV$16)","v":0},{"$f":"IF(OR(AW$11=\"\",AW$16=0),0,SUMIFS(AW$15:AW62,$H$15:$H62,$I63)/AW$16)","v":0},{"$f":"IF(OR(AX$11=\"\",AX$16=0),0,SUMIFS(AX$15:AX62,$H$15:$H62,$I63)/AX$16)","v":0},{"$f":"IF(OR(AY$11=\"\",AY$16=0),0,SUMIFS(AY$15:AY62,$H$15:$H62,$I63)/AY$16)","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$16=0),0,SUMIFS(AZ$15:AZ62,$H$15:$H62,$I63)/AZ$16)","v":0},{"$f":"IF(OR(BA$11=\"\",BA$16=0),0,SUMIFS(BA$15:BA62,$H$15:$H62,$I63)/BA$16)","v":0},{"$f":"IF(OR(BB$11=\"\",BB$16=0),0,SUMIFS(BB$15:BB62,$H$15:$H62,$I63)/BB$16)","v":0},{"$f":"IF(OR(BC$11=\"\",BC$16=0),0,SUMIFS(BC$15:BC62,$H$15:$H62,$I63)/BC$16)","v":0},{"$f":"IF(OR(BD$11=\"\",BD$16=0),0,SUMIFS(BD$15:BD62,$H$15:$H62,$I63)/BD$16)","v":0},{"$f":"IF(OR(BE$11=\"\",BE$16=0),0,SUMIFS(BE$15:BE62,$H$15:$H62,$I63)/BE$16)","v":0},{"$f":"IF(OR(BF$11=\"\",BF$16=0),0,SUMIFS(BF$15:BF62,$H$15:$H62,$I63)/BF$16)","v":0},{"$f":"IF(OR(BG$11=\"\",BG$16=0),0,SUMIFS(BG$15:BG62,$H$15:$H62,$I63)/BG$16)","v":0},{"$f":"IF(OR(BH$11=\"\",BH$16=0),0,SUMIFS(BH$15:BH62,$H$15:$H62,$I63)/BH$16)","v":0},{"$f":"IF(OR(BI$11=\"\",BI$16=0),0,SUMIFS(BI$15:BI62,$H$15:$H62,$I63)/BI$16)","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$16=0),0,SUMIFS(BJ$15:BJ62,$H$15:$H62,$I63)/BJ$16)","v":0},{"$f":"IF(OR(BK$11=\"\",BK$16=0),0,SUMIFS(BK$15:BK62,$H$15:$H62,$I63)/BK$16)","v":0},{"$f":"IF(OR(BL$11=\"\",BL$16=0),0,SUMIFS(BL$15:BL62,$H$15:$H62,$I63)/BL$16)","v":0},{"$f":"IF(OR(BM$11=\"\",BM$16=0),0,SUMIFS(BM$15:BM62,$H$15:$H62,$I63)/BM$16)","v":0},{"$f":"IF(OR(BN$11=\"\",BN$16=0),0,SUMIFS(BN$15:BN62,$H$15:$H62,$I63)/BN$16)","v":0},{"$f":"IF(OR(BO$11=\"\",BO$16=0),0,SUMIFS(BO$15:BO62,$H$15:$H62,$I63)/BO$16)","v":0},{"$f":"IF(OR(BP$11=\"\",BP$16=0),0,SUMIFS(BP$15:BP62,$H$15:$H62,$I63)/BP$16)","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$16=0),0,SUMIFS(BQ$15:BQ62,$H$15:$H62,$I63)/BQ$16)","v":0},{"$f":"IF(OR(BR$11=\"\",BR$16=0),0,SUMIFS(BR$15:BR62,$H$15:$H62,$I63)/BR$16)","v":0},{"$f":"IF(OR(BS$11=\"\",BS$16=0),0,SUMIFS(BS$15:BS62,$H$15:$H62,$I63)/BS$16)","v":0},{"$f":"IF(OR(BT$11=\"\",BT$16=0),0,SUMIFS(BT$15:BT62,$H$15:$H62,$I63)/BT$16)","v":0},{"$f":"IF(OR(BU$11=\"\",BU$16=0),0,SUMIFS(BU$15:BU62,$H$15:$H62,$I63)/BU$16)","v":0},{"$f":"IF(OR(BV$11=\"\",BV$16=0),0,SUMIFS(BV$15:BV62,$H$15:$H62,$I63)/BV$16)","v":0},{"$f":"IF(OR(BW$11=\"\",BW$16=0),0,SUMIFS(BW$15:BW62,$H$15:$H62,$I63)/BW$16)","v":0},{"$f":"IF(OR(BX$11=\"\",BX$16=0),0,SUMIFS(BX$15:BX62,$H$15:$H62,$I63)/BX$16)","v":0},{"$f":"IF(OR(BY$11=\"\",BY$16=0),0,SUMIFS(BY$15:BY62,$H$15:$H62,$I63)/BY$16)","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$16=0),0,SUMIFS(BZ$15:BZ62,$H$15:$H62,$I63)/BZ$16)","v":0},{"$f":"IF(OR(CA$11=\"\",CA$16=0),0,SUMIFS(CA$15:CA62,$H$15:$H62,$I63)/CA$16)","v":0},{"$f":"IF(OR(CB$11=\"\",CB$16=0),0,SUMIFS(CB$15:CB62,$H$15:$H62,$I63)/CB$16)","v":0},{"$f":"IF(OR(CC$11=\"\",CC$16=0),0,SUMIFS(CC$15:CC62,$H$15:$H62,$I63)/CC$16)","v":0},{"$f":"IF(OR(CD$11=\"\",CD$16=0),0,SUMIFS(CD$15:CD62,$H$15:$H62,$I63)/CD$16)","v":0},{"$f":"IF(OR(CE$11=\"\",CE$16=0),0,SUMIFS(CE$15:CE62,$H$15:$H62,$I63)/CE$16)","v":0},{"$f":"IF(OR(CF$11=\"\",CF$16=0),0,SUMIFS(CF$15:CF62,$H$15:$H62,$I63)/CF$16)","v":0},{"$f":"IF(OR(CG$11=\"\",CG$16=0),0,SUMIFS(CG$15:CG62,$H$15:$H62,$I63)/CG$16)","v":0},{"$f":"IF(OR(CH$11=\"\",CH$16=0),0,SUMIFS(CH$15:CH62,$H$15:$H62,$I63)/CH$16)","v":0},{"$f":"IF(OR(CI$11=\"\",CI$16=0),0,SUMIFS(CI$15:CI62,$H$15:$H62,$I63)/CI$16)","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$16=0),0,SUMIFS(CJ$15:CJ62,$H$15:$H62,$I63)/CJ$16)","v":0},{"$f":"IF(OR(CK$11=\"\",CK$16=0),0,SUMIFS(CK$15:CK62,$H$15:$H62,$I63)/CK$16)","v":0},{"$f":"IF(OR(CL$11=\"\",CL$16=0),0,SUMIFS(CL$15:CL62,$H$15:$H62,$I63)/CL$16)","v":0},{"$f":"IF(OR(CM$11=\"\",CM$16=0),0,SUMIFS(CM$15:CM62,$H$15:$H62,$I63)/CM$16)","v":0},{"$f":"IF(OR(CN$11=\"\",CN$16=0),0,SUMIFS(CN$15:CN62,$H$15:$H62,$I63)/CN$16)","v":0},{"$f":"IF(OR(CO$11=\"\",CO$16=0),0,SUMIFS(CO$15:CO62,$H$15:$H62,$I63)/CO$16)","v":0},{"$f":"IF(OR(CP$11=\"\",CP$16=0),0,SUMIFS(CP$15:CP62,$H$15:$H62,$I63)/CP$16)","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$16=0),0,SUMIFS(CQ$15:CQ62,$H$15:$H62,$I63)/CQ$16)","v":0},{"$f":"IF(OR(CR$11=\"\",CR$16=0),0,SUMIFS(CR$15:CR62,$H$15:$H62,$I63)/CR$16)","v":0},{"$f":"IF(OR(CS$11=\"\",CS$16=0),0,SUMIFS(CS$15:CS62,$H$15:$H62,$I63)/CS$16)","v":0},{"$f":"IF(OR(CT$11=\"\",CT$16=0),0,SUMIFS(CT$15:CT62,$H$15:$H62,$I63)/CT$16)","v":0},{"$f":"IF(OR(CU$11=\"\",CU$16=0),0,SUMIFS(CU$15:CU62,$H$15:$H62,$I63)/CU$16)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H62","v":"Рентабельность"},{"$f":"H51","v":"Маржинальная прибыль"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X63,$H$15:$H63,$I64)/X$16)","v":0.27955426764329239},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA63,$H$15:$H63,$I64)/AA$16)","v":0.27505162314704945},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB63,$H$15:$H63,$I64)/AB$16)","v":0.29478691559653952},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC63,$H$15:$H63,$I64)/AC$16)","v":0.2893921237207373},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD63,$H$15:$H63,$I64)/AD$16)","v":0.2804789800563775},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE63,$H$15:$H63,$I64)/AE$16)","v":0.26808139421868837},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF63,$H$15:$H63,$I64)/AF$16)","v":0},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG63,$H$15:$H63,$I64)/AG$16)","v":0},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH63,$H$15:$H63,$I64)/AH$16)","v":0},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI63,$H$15:$H63,$I64)/AI$16)","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ63,$H$15:$H63,$I64)/AJ$16)","v":0},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK63,$H$15:$H63,$I64)/AK$16)","v":0},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL63,$H$15:$H63,$I64)/AL$16)","v":0},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM63,$H$15:$H63,$I64)/AM$16)","v":0},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN63,$H$15:$H63,$I64)/AN$16)","v":0},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO63,$H$15:$H63,$I64)/AO$16)","v":0},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP63,$H$15:$H63,$I64)/AP$16)","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$16=0),0,SUMIFS(AQ$15:AQ63,$H$15:$H63,$I64)/AQ$16)","v":0},{"$f":"IF(OR(AR$11=\"\",AR$16=0),0,SUMIFS(AR$15:AR63,$H$15:$H63,$I64)/AR$16)","v":0},{"$f":"IF(OR(AS$11=\"\",AS$16=0),0,SUMIFS(AS$15:AS63,$H$15:$H63,$I64)/AS$16)","v":0},{"$f":"IF(OR(AT$11=\"\",AT$16=0),0,SUMIFS(AT$15:AT63,$H$15:$H63,$I64)/AT$16)","v":0},{"$f":"IF(OR(AU$11=\"\",AU$16=0),0,SUMIFS(AU$15:AU63,$H$15:$H63,$I64)/AU$16)","v":0},{"$f":"IF(OR(AV$11=\"\",AV$16=0),0,SUMIFS(AV$15:AV63,$H$15:$H63,$I64)/AV$16)","v":0},{"$f":"IF(OR(AW$11=\"\",AW$16=0),0,SUMIFS(AW$15:AW63,$H$15:$H63,$I64)/AW$16)","v":0},{"$f":"IF(OR(AX$11=\"\",AX$16=0),0,SUMIFS(AX$15:AX63,$H$15:$H63,$I64)/AX$16)","v":0},{"$f":"IF(OR(AY$11=\"\",AY$16=0),0,SUMIFS(AY$15:AY63,$H$15:$H63,$I64)/AY$16)","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$16=0),0,SUMIFS(AZ$15:AZ63,$H$15:$H63,$I64)/AZ$16)","v":0},{"$f":"IF(OR(BA$11=\"\",BA$16=0),0,SUMIFS(BA$15:BA63,$H$15:$H63,$I64)/BA$16)","v":0},{"$f":"IF(OR(BB$11=\"\",BB$16=0),0,SUMIFS(BB$15:BB63,$H$15:$H63,$I64)/BB$16)","v":0},{"$f":"IF(OR(BC$11=\"\",BC$16=0),0,SUMIFS(BC$15:BC63,$H$15:$H63,$I64)/BC$16)","v":0},{"$f":"IF(OR(BD$11=\"\",BD$16=0),0,SUMIFS(BD$15:BD63,$H$15:$H63,$I64)/BD$16)","v":0},{"$f":"IF(OR(BE$11=\"\",BE$16=0),0,SUMIFS(BE$15:BE63,$H$15:$H63,$I64)/BE$16)","v":0},{"$f":"IF(OR(BF$11=\"\",BF$16=0),0,SUMIFS(BF$15:BF63,$H$15:$H63,$I64)/BF$16)","v":0},{"$f":"IF(OR(BG$11=\"\",BG$16=0),0,SUMIFS(BG$15:BG63,$H$15:$H63,$I64)/BG$16)","v":0},{"$f":"IF(OR(BH$11=\"\",BH$16=0),0,SUMIFS(BH$15:BH63,$H$15:$H63,$I64)/BH$16)","v":0},{"$f":"IF(OR(BI$11=\"\",BI$16=0),0,SUMIFS(BI$15:BI63,$H$15:$H63,$I64)/BI$16)","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$16=0),0,SUMIFS(BJ$15:BJ63,$H$15:$H63,$I64)/BJ$16)","v":0},{"$f":"IF(OR(BK$11=\"\",BK$16=0),0,SUMIFS(BK$15:BK63,$H$15:$H63,$I64)/BK$16)","v":0},{"$f":"IF(OR(BL$11=\"\",BL$16=0),0,SUMIFS(BL$15:BL63,$H$15:$H63,$I64)/BL$16)","v":0},{"$f":"IF(OR(BM$11=\"\",BM$16=0),0,SUMIFS(BM$15:BM63,$H$15:$H63,$I64)/BM$16)","v":0},{"$f":"IF(OR(BN$11=\"\",BN$16=0),0,SUMIFS(BN$15:BN63,$H$15:$H63,$I64)/BN$16)","v":0},{"$f":"IF(OR(BO$11=\"\",BO$16=0),0,SUMIFS(BO$15:BO63,$H$15:$H63,$I64)/BO$16)","v":0},{"$f":"IF(OR(BP$11=\"\",BP$16=0),0,SUMIFS(BP$15:BP63,$H$15:$H63,$I64)/BP$16)","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$16=0),0,SUMIFS(BQ$15:BQ63,$H$15:$H63,$I64)/BQ$16)","v":0},{"$f":"IF(OR(BR$11=\"\",BR$16=0),0,SUMIFS(BR$15:BR63,$H$15:$H63,$I64)/BR$16)","v":0},{"$f":"IF(OR(BS$11=\"\",BS$16=0),0,SUMIFS(BS$15:BS63,$H$15:$H63,$I64)/BS$16)","v":0},{"$f":"IF(OR(BT$11=\"\",BT$16=0),0,SUMIFS(BT$15:BT63,$H$15:$H63,$I64)/BT$16)","v":0},{"$f":"IF(OR(BU$11=\"\",BU$16=0),0,SUMIFS(BU$15:BU63,$H$15:$H63,$I64)/BU$16)","v":0},{"$f":"IF(OR(BV$11=\"\",BV$16=0),0,SUMIFS(BV$15:BV63,$H$15:$H63,$I64)/BV$16)","v":0},{"$f":"IF(OR(BW$11=\"\",BW$16=0),0,SUMIFS(BW$15:BW63,$H$15:$H63,$I64)/BW$16)","v":0},{"$f":"IF(OR(BX$11=\"\",BX$16=0),0,SUMIFS(BX$15:BX63,$H$15:$H63,$I64)/BX$16)","v":0},{"$f":"IF(OR(BY$11=\"\",BY$16=0),0,SUMIFS(BY$15:BY63,$H$15:$H63,$I64)/BY$16)","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$16=0),0,SUMIFS(BZ$15:BZ63,$H$15:$H63,$I64)/BZ$16)","v":0},{"$f":"IF(OR(CA$11=\"\",CA$16=0),0,SUMIFS(CA$15:CA63,$H$15:$H63,$I64)/CA$16)","v":0},{"$f":"IF(OR(CB$11=\"\",CB$16=0),0,SUMIFS(CB$15:CB63,$H$15:$H63,$I64)/CB$16)","v":0},{"$f":"IF(OR(CC$11=\"\",CC$16=0),0,SUMIFS(CC$15:CC63,$H$15:$H63,$I64)/CC$16)","v":0},{"$f":"IF(OR(CD$11=\"\",CD$16=0),0,SUMIFS(CD$15:CD63,$H$15:$H63,$I64)/CD$16)","v":0},{"$f":"IF(OR(CE$11=\"\",CE$16=0),0,SUMIFS(CE$15:CE63,$H$15:$H63,$I64)/CE$16)","v":0},{"$f":"IF(OR(CF$11=\"\",CF$16=0),0,SUMIFS(CF$15:CF63,$H$15:$H63,$I64)/CF$16)","v":0},{"$f":"IF(OR(CG$11=\"\",CG$16=0),0,SUMIFS(CG$15:CG63,$H$15:$H63,$I64)/CG$16)","v":0},{"$f":"IF(OR(CH$11=\"\",CH$16=0),0,SUMIFS(CH$15:CH63,$H$15:$H63,$I64)/CH$16)","v":0},{"$f":"IF(OR(CI$11=\"\",CI$16=0),0,SUMIFS(CI$15:CI63,$H$15:$H63,$I64)/CI$16)","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$16=0),0,SUMIFS(CJ$15:CJ63,$H$15:$H63,$I64)/CJ$16)","v":0},{"$f":"IF(OR(CK$11=\"\",CK$16=0),0,SUMIFS(CK$15:CK63,$H$15:$H63,$I64)/CK$16)","v":0},{"$f":"IF(OR(CL$11=\"\",CL$16=0),0,SUMIFS(CL$15:CL63,$H$15:$H63,$I64)/CL$16)","v":0},{"$f":"IF(OR(CM$11=\"\",CM$16=0),0,SUMIFS(CM$15:CM63,$H$15:$H63,$I64)/CM$16)","v":0},{"$f":"IF(OR(CN$11=\"\",CN$16=0),0,SUMIFS(CN$15:CN63,$H$15:$H63,$I64)/CN$16)","v":0},{"$f":"IF(OR(CO$11=\"\",CO$16=0),0,SUMIFS(CO$15:CO63,$H$15:$H63,$I64)/CO$16)","v":0},{"$f":"IF(OR(CP$11=\"\",CP$16=0),0,SUMIFS(CP$15:CP63,$H$15:$H63,$I64)/CP$16)","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$16=0),0,SUMIFS(CQ$15:CQ63,$H$15:$H63,$I64)/CQ$16)","v":0},{"$f":"IF(OR(CR$11=\"\",CR$16=0),0,SUMIFS(CR$15:CR63,$H$15:$H63,$I64)/CR$16)","v":0},{"$f":"IF(OR(CS$11=\"\",CS$16=0),0,SUMIFS(CS$15:CS63,$H$15:$H63,$I64)/CS$16)","v":0},{"$f":"IF(OR(CT$11=\"\",CT$16=0),0,SUMIFS(CT$15:CT63,$H$15:$H63,$I64)/CT$16)","v":0},{"$f":"IF(OR(CU$11=\"\",CU$16=0),0,SUMIFS(CU$15:CU63,$H$15:$H63,$I64)/CU$16)","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H62","v":"Рентабельность"},{"$f":"H60","v":"EBITDA"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X64,$H$15:$H64,$I65)/X$16)","v":0.16763748893442557},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA64,$H$15:$H64,$I65)/AA$16)","v":-0.32763048587544275},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB64,$H$15:$H64,$I65)/AB$16)","v":0.15299273619356085},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC64,$H$15:$H64,$I65)/AC$16)","v":0.18023521421784458},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD64,$H$15:$H64,$I65)/AD$16)","v":0.18287274446884888},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE64,$H$15:$H64,$I65)/AE$16)","v":0.17289671209849322},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF64,$H$15:$H64,$I65)/AF$16)","v":0},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG64,$H$15:$H64,$I65)/AG$16)","v":0},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH64,$H$15:$H64,$I65)/AH$16)","v":0},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI64,$H$15:$H64,$I65)/AI$16)","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ64,$H$15:$H64,$I65)/AJ$16)","v":0},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK64,$H$15:$H64,$I65)/AK$16)","v":0},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL64,$H$15:$H64,$I65)/AL$16)","v":0},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM64,$H$15:$H64,$I65)/AM$16)","v":0},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN64,$H$15:$H64,$I65)/AN$16)","v":0},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO64,$H$15:$H64,$I65)/AO$16)","v":0},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP64,$H$15:$H64,$I65)/AP$16)","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$16=0),0,SUMIFS(AQ$15:AQ64,$H$15:$H64,$I65)/AQ$16)","v":0},{"$f":"IF(OR(AR$11=\"\",AR$16=0),0,SUMIFS(AR$15:AR64,$H$15:$H64,$I65)/AR$16)","v":0},{"$f":"IF(OR(AS$11=\"\",AS$16=0),0,SUMIFS(AS$15:AS64,$H$15:$H64,$I65)/AS$16)","v":0},{"$f":"IF(OR(AT$11=\"\",AT$16=0),0,SUMIFS(AT$15:AT64,$H$15:$H64,$I65)/AT$16)","v":0},{"$f":"IF(OR(AU$11=\"\",AU$16=0),0,SUMIFS(AU$15:AU64,$H$15:$H64,$I65)/AU$16)","v":0},{"$f":"IF(OR(AV$11=\"\",AV$16=0),0,SUMIFS(AV$15:AV64,$H$15:$H64,$I65)/AV$16)","v":0},{"$f":"IF(OR(AW$11=\"\",AW$16=0),0,SUMIFS(AW$15:AW64,$H$15:$H64,$I65)/AW$16)","v":0},{"$f":"IF(OR(AX$11=\"\",AX$16=0),0,SUMIFS(AX$15:AX64,$H$15:$H64,$I65)/AX$16)","v":0},{"$f":"IF(OR(AY$11=\"\",AY$16=0),0,SUMIFS(AY$15:AY64,$H$15:$H64,$I65)/AY$16)","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$16=0),0,SUMIFS(AZ$15:AZ64,$H$15:$H64,$I65)/AZ$16)","v":0},{"$f":"IF(OR(BA$11=\"\",BA$16=0),0,SUMIFS(BA$15:BA64,$H$15:$H64,$I65)/BA$16)","v":0},{"$f":"IF(OR(BB$11=\"\",BB$16=0),0,SUMIFS(BB$15:BB64,$H$15:$H64,$I65)/BB$16)","v":0},{"$f":"IF(OR(BC$11=\"\",BC$16=0),0,SUMIFS(BC$15:BC64,$H$15:$H64,$I65)/BC$16)","v":0},{"$f":"IF(OR(BD$11=\"\",BD$16=0),0,SUMIFS(BD$15:BD64,$H$15:$H64,$I65)/BD$16)","v":0},{"$f":"IF(OR(BE$11=\"\",BE$16=0),0,SUMIFS(BE$15:BE64,$H$15:$H64,$I65)/BE$16)","v":0},{"$f":"IF(OR(BF$11=\"\",BF$16=0),0,SUMIFS(BF$15:BF64,$H$15:$H64,$I65)/BF$16)","v":0},{"$f":"IF(OR(BG$11=\"\",BG$16=0),0,SUMIFS(BG$15:BG64,$H$15:$H64,$I65)/BG$16)","v":0},{"$f":"IF(OR(BH$11=\"\",BH$16=0),0,SUMIFS(BH$15:BH64,$H$15:$H64,$I65)/BH$16)","v":0},{"$f":"IF(OR(BI$11=\"\",BI$16=0),0,SUMIFS(BI$15:BI64,$H$15:$H64,$I65)/BI$16)","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$16=0),0,SUMIFS(BJ$15:BJ64,$H$15:$H64,$I65)/BJ$16)","v":0},{"$f":"IF(OR(BK$11=\"\",BK$16=0),0,SUMIFS(BK$15:BK64,$H$15:$H64,$I65)/BK$16)","v":0},{"$f":"IF(OR(BL$11=\"\",BL$16=0),0,SUMIFS(BL$15:BL64,$H$15:$H64,$I65)/BL$16)","v":0},{"$f":"IF(OR(BM$11=\"\",BM$16=0),0,SUMIFS(BM$15:BM64,$H$15:$H64,$I65)/BM$16)","v":0},{"$f":"IF(OR(BN$11=\"\",BN$16=0),0,SUMIFS(BN$15:BN64,$H$15:$H64,$I65)/BN$16)","v":0},{"$f":"IF(OR(BO$11=\"\",BO$16=0),0,SUMIFS(BO$15:BO64,$H$15:$H64,$I65)/BO$16)","v":0},{"$f":"IF(OR(BP$11=\"\",BP$16=0),0,SUMIFS(BP$15:BP64,$H$15:$H64,$I65)/BP$16)","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$16=0),0,SUMIFS(BQ$15:BQ64,$H$15:$H64,$I65)/BQ$16)","v":0},{"$f":"IF(OR(BR$11=\"\",BR$16=0),0,SUMIFS(BR$15:BR64,$H$15:$H64,$I65)/BR$16)","v":0},{"$f":"IF(OR(BS$11=\"\",BS$16=0),0,SUMIFS(BS$15:BS64,$H$15:$H64,$I65)/BS$16)","v":0},{"$f":"IF(OR(BT$11=\"\",BT$16=0),0,SUMIFS(BT$15:BT64,$H$15:$H64,$I65)/BT$16)","v":0},{"$f":"IF(OR(BU$11=\"\",BU$16=0),0,SUMIFS(BU$15:BU64,$H$15:$H64,$I65)/BU$16)","v":0},{"$f":"IF(OR(BV$11=\"\",BV$16=0),0,SUMIFS(BV$15:BV64,$H$15:$H64,$I65)/BV$16)","v":0},{"$f":"IF(OR(BW$11=\"\",BW$16=0),0,SUMIFS(BW$15:BW64,$H$15:$H64,$I65)/BW$16)","v":0},{"$f":"IF(OR(BX$11=\"\",BX$16=0),0,SUMIFS(BX$15:BX64,$H$15:$H64,$I65)/BX$16)","v":0},{"$f":"IF(OR(BY$11=\"\",BY$16=0),0,SUMIFS(BY$15:BY64,$H$15:$H64,$I65)/BY$16)","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$16=0),0,SUMIFS(BZ$15:BZ64,$H$15:$H64,$I65)/BZ$16)","v":0},{"$f":"IF(OR(CA$11=\"\",CA$16=0),0,SUMIFS(CA$15:CA64,$H$15:$H64,$I65)/CA$16)","v":0},{"$f":"IF(OR(CB$11=\"\",CB$16=0),0,SUMIFS(CB$15:CB64,$H$15:$H64,$I65)/CB$16)","v":0},{"$f":"IF(OR(CC$11=\"\",CC$16=0),0,SUMIFS(CC$15:CC64,$H$15:$H64,$I65)/CC$16)","v":0},{"$f":"IF(OR(CD$11=\"\",CD$16=0),0,SUMIFS(CD$15:CD64,$H$15:$H64,$I65)/CD$16)","v":0},{"$f":"IF(OR(CE$11=\"\",CE$16=0),0,SUMIFS(CE$15:CE64,$H$15:$H64,$I65)/CE$16)","v":0},{"$f":"IF(OR(CF$11=\"\",CF$16=0),0,SUMIFS(CF$15:CF64,$H$15:$H64,$I65)/CF$16)","v":0},{"$f":"IF(OR(CG$11=\"\",CG$16=0),0,SUMIFS(CG$15:CG64,$H$15:$H64,$I65)/CG$16)","v":0},{"$f":"IF(OR(CH$11=\"\",CH$16=0),0,SUMIFS(CH$15:CH64,$H$15:$H64,$I65)/CH$16)","v":0},{"$f":"IF(OR(CI$11=\"\",CI$16=0),0,SUMIFS(CI$15:CI64,$H$15:$H64,$I65)/CI$16)","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$16=0),0,SUMIFS(CJ$15:CJ64,$H$15:$H64,$I65)/CJ$16)","v":0},{"$f":"IF(OR(CK$11=\"\",CK$16=0),0,SUMIFS(CK$15:CK64,$H$15:$H64,$I65)/CK$16)","v":0},{"$f":"IF(OR(CL$11=\"\",CL$16=0),0,SUMIFS(CL$15:CL64,$H$15:$H64,$I65)/CL$16)","v":0},{"$f":"IF(OR(CM$11=\"\",CM$16=0),0,SUMIFS(CM$15:CM64,$H$15:$H64,$I65)/CM$16)","v":0},{"$f":"IF(OR(CN$11=\"\",CN$16=0),0,SUMIFS(CN$15:CN64,$H$15:$H64,$I65)/CN$16)","v":0},{"$f":"IF(OR(CO$11=\"\",CO$16=0),0,SUMIFS(CO$15:CO64,$H$15:$H64,$I65)/CO$16)","v":0},{"$f":"IF(OR(CP$11=\"\",CP$16=0),0,SUMIFS(CP$15:CP64,$H$15:$H64,$I65)/CP$16)","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$16=0),0,SUMIFS(CQ$15:CQ64,$H$15:$H64,$I65)/CQ$16)","v":0},{"$f":"IF(OR(CR$11=\"\",CR$16=0),0,SUMIFS(CR$15:CR64,$H$15:$H64,$I65)/CR$16)","v":0},{"$f":"IF(OR(CS$11=\"\",CS$16=0),0,SUMIFS(CS$15:CS64,$H$15:$H64,$I65)/CS$16)","v":0},{"$f":"IF(OR(CT$11=\"\",CT$16=0),0,SUMIFS(CT$15:CT64,$H$15:$H64,$I65)/CT$16)","v":0},{"$f":"IF(OR(CU$11=\"\",CU$16=0),0,SUMIFS(CU$15:CU64,$H$15:$H64,$I65)/CU$16)","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,"Фактор точки безубыточности"]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"H68","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$18","v":"кол-во произв-тв"},null,null,null,{"$f":"Calc!$M$18","v":"кол-во произв-тв"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,MAX(Calc!$Z$12:$CV$12)))","v":1},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AA$12))","v":1},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AB$12))","v":1},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AC$12))","v":1},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AD$12))","v":1},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AE$12))","v":1},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"H68","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$22","v":"Трафик потребности в СИЗ, шт"},null,null,null,{"$f":"Calc!$M$22","v":"шт/месяц"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":258495000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":5475000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":29970000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":55890000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":80400000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":86760000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"H68","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$80","v":"Количество продаж"},null,null,null,{"$f":"Calc!$M$80","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":239335768.54564312},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":3980975.0352697102},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":27798994.153526973},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":52007593.033195019},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":74815002.323651463},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":80733204},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z80:$CV80,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,"Расчет точек безубыточности"]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H74","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$18","v":"кол-во произв-тв"},null,null,null,{"$f":"Calc!$M$18","v":"кол-во произв-тв"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$51=0,0,X69*X$53/X$51))","v":0.40034008299122492},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$51=0,0,AA69*AA$53/AA$51)<0,0,IF(AA$51=0,0,AA69*AA$53/AA$51)))","v":2.1911599798132562},{"$f":"IF(AB$11=\"\",0,IF(IF(AB$51=0,0,AB69*AB$53/AB$51)<0,0,IF(AB$51=0,0,AB69*AB$53/AB$51)))","v":0.48100567528935179},{"$f":"IF(AC$11=\"\",0,IF(IF(AC$51=0,0,AC69*AC$53/AC$51)<0,0,IF(AC$51=0,0,AC69*AC$53/AC$51)))","v":0.37719378157032668},0.34799839748386591,0.35505888947499248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(IF(CN$51=0,0,CN69*CN$53/CN$51)<0,0,IF(CN$51=0,0,CN69*CN$53/CN$51)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H74","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$22","v":"Трафик потребности в СИЗ, шт"},null,null,null,{"$f":"Calc!$M$22","v":"шт/месяц"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$51=0,0,X70*X$53/X$51))","v":103485909.75281669},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$51=0,0,AA70*AA$53/AA$51)<0,0,IF(AA$51=0,0,AA70*AA$53/AA$51)))","v":11996600.889477579},14415740.088421874,21081360.451965559,27979071.157702819,30804909.25085035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(IF(CM$51=0,0,CM70*CM$53/CM$51)<0,0,IF(CM$51=0,0,CM70*CM$53/CM$51)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"H74","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$80","v":"Количество продаж"},null,null,null,{"$f":"Calc!$M$80","v":"шт"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$51=0,0,X71*X$53/X$51))","v":95815701.442331374},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$51=0,0,AA71*AA$53/AA$51)<0,0,IF(AA$51=0,0,AA71*AA$53/AA$51)))","v":8722953.1779186558},13371473.955181984,19616940.686561406,26035500.916382417,28665041.755998023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(IF(CM$51=0,0,CM71*CM$53/CM$51)<0,0,IF(CM$51=0,0,CM71*CM$53/CM$51)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":79}]

{"sheet":"Rep","index":27,"n_rows":347,"n_cols":99,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":""},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":""},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":""},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":""},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":""},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":""},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":""},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":""},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":""},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":""},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":5},5,5,5,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":30},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,30,30,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":4},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":4},4,4,4,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":22},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":23},24,25,26,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I52\")","v":"Rep"},null,null,{"$f":"INDIRECT(\"START!K52\")","v":"Укрупненное формирование всей отчетности финмодели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99397)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99397)","v":0},{"$f":"SUM(T$15:T$99397)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Repd!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2914364771.5297589},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":45119818.662211969},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":321959761.5515945},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":618652652.29854012},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":914661950.82496929},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1013970588.1924431},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":694386620.56012487},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":10184590.877399722},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":73895540.42087619},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":144843083.08698964},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":218419105.55864614},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":247044300.61621314},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":186439746.13658649},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2753902.8976649381},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":19946869.667588223},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":39014077.95288977},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":58705678.938318908},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":66019216.680124655},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":676094615.68889832},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":10026282.362489626},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":72508474.314341173},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":141542897.28072235},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":212566596.73773977},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":239450364.99360541},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$CV20,$Z$2:$CV$2,Periods!$Q$18),SUM($Z20:$CV20))","v":933472340.3295747},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":15197574.250643153},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":106810774.32491699},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":201451576.87139004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":292170058.98012447},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":317842355.90250003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z20:$CV20,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$CV21,$Z$2:$CV$2,Periods!$Q$18),SUM($Z21:$CV21))","v":353917285.09465772},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":5803244.5682053948},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":40713245.425635375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":76616437.969722524},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":110870607.13109441},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":119913750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z21:$CV21,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":70054163.719917014},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1154223.7058091287},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":8084857.3982365141},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":15184579.136825727},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":21929903.479045644},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":23700600},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,{"$f":"X25-Repd!X25","v":0},null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":1460596158.5632939},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":20736805.628590863},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":152106141.26632655},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":301489929.44737369},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":459748285.32943553},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":526514996.89156723},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Полумаски FFP1"},null,null,1,{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":386734502.05728751},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":5508605.7765580639},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":40304654.23184903},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":79853381.794858724},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":121744836.00797379},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":139323024.24604791},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$CV27,$Z$2:$CV$2,Periods!$Q$18),SUM($Z27:$CV27))","v":38782565.428830683},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":554438.05464861402},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4045237.7204208141},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":8010789.1132851969},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":12210616.921100585},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":13961483.619375471},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z27:$CV27,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":275727752.79897934},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3941821.7228315342},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":28759941.325597003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":56953346.327900521},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":86812358.252128333},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":99260285.170521945},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":59927043.772327334},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":856720.87966804963},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":6250724.6557989465},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":12378317.538680669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":18867915.689093139},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":21573365.009086534},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":11428568.826347731},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":144633.01060396491},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1160548.8197325952},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2333576.9656062694},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3581733.4067395087},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":4208076.6236653924},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":868571.23080242751},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":10992.108805901333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":88201.710299677216},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":177351.84938607644},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":272211.73891220271},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":319813.82339856989},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Полумаски FFP2"},null,null,{"$f":"L26+1","v":2},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":135176668.35014307},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1910991.4333829307},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":14063539.271122858},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":27890572.093411367},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":42541160.654413193},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":48770404.897812709},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":20377904.859465476},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":291323.84109117015},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2125529.0486630858},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":4209187.7263594801},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6415944.5653533507},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":7335919.6779983891},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z34:$CV34,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":87354524.798955604},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1248825.9159432128},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":9111563.7879766989},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":18043640.706023663},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":27503405.895162523},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":31447088.493849505},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":14338076.262390891},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":204978.06224066394},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1495541.2643170953},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2961622.1608390114},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":4514316.0255053686},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5161618.7494887505},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":12180448.35439693},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":154148.34024896269},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1236900.715767635},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2487101.7659751042},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3817373.7624460589},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":4484923.7699591694},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":925714.07493416662},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":11715.273858921162},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":94004.454398340255},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":189019.73421410791},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":290120.40594590048},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":340854.2065168969},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Полумаски FFP3"},null,null,{"$f":"L33+1","v":3},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":276868142.00427008},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3937751.4192641564},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":28841814.512722578},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":57156152.985696748},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":87147051.471272826},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":99785371.615313768},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":21915202.04947773},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":313635.42152503319},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2286202.5424058465},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":4526929.7621112838},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6899719.3977494398},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":7888714.9256861266},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z41:$CV41,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":204368253.37876147},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2924779.0255399528},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":21319776.993463829},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":42215477.939116836},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":64342715.113375708},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":73565504.307265133},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":35731035.822788954},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":511358.20954356849},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3727475.7839981327},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":7380807.5842541698},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":11249456.902636785},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":12861937.342356296},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":13804508.134983186},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":174701.4522821577},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1401820.8112033193},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2818715.334771784},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":4326356.9307721993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5082913.6059537251},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z45:$CV45,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1049142.6182587221},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":13277.310373443983},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":106538.38165145228},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":214222.3654426556},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":328803.12673868705},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":386301.43405248318},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$19","v":"Полумаски FFP4"},null,null,{"$f":"L40+1","v":4},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":464865926.18866247},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":6603022.5226224586},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":48420774.44346787},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":95967094.981897458},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":146344347.5549823},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":167530686.68569237},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":43196987.770117067},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":616356.86280012457},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4504120.6174944686},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":8921646.1029391699},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":13601362.940117709},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":15553501.246765595},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":359910239.74314958},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":5135384.6114980439},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":37527596.597740822},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":74333696.71284537},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":113324332.30443487},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":129589229.51663049},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":43208438.006188706},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":616520.24066390051},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4505314.5258438168},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":8924010.9658451192},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":13604968.256705737},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":15557624.017130133},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z50:$CV50,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":17240019.209300265},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":218179.18927545485},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1750690.2438557292},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3520205.5764570688},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":5403052.0945390342},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":6347892.1051729778},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":1310241.4599068202},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":16581.618384934569},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":133052.45853303545},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":267535.62381073734},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":410631.95918496657},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":482439.79999314621},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$20","v":"Маски медицинские"},null,null,{"$f":"L47+1","v":5},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":158381078.2544111},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2245726.5098173181},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":16487360.098475263},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":32686071.501122043},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":49846114.803179994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":57115805.341816485},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":6815337.7728387658},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":97536.46488834027},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":710978.73103980394},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1407815.2386206407},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2145721.4096089406},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2453285.9286810397},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":105189106.80207729},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1505394.7381925904},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":10973369.21016616},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":21728464.887394197},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":33117436.882199612},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":37864441.084124729},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":33745978.277078457},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":482949.42012448143},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3520393.7959982371},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":6970762.7184622725},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":10624487.07471252},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":12147385.267780947},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z57:$CV57,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":11738527.325665973},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":148555.65670251503},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1192024.4993225504},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2396866.7812685235},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3678874.9411328221},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":4322205.4472395629},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":892128.07675061398},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":11290.229909391142},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":90593.861948513833},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":182161.87537640784},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":279594.49552609446},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":328487.61399020674},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Маски гигиенические"},null,null,{"$f":"L54+1","v":6},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":38569841.708519712},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":530707.96694593923},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3987998.7086889516},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":7936656.0903873444},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":12124774.83761348},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":13989704.104883995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CV62,$Z$2:$CV$2,Periods!$Q$18),SUM($Z62:$CV62))","v":1202706.6657950762},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":17212.317333236519},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":125466.83488937716},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":248437.98328599537},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":378656.71934275422},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":432932.810943713},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z62:$CV62,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":18562783.553307757},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":265657.89497516304},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1936476.9194410872},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3834434.9801283875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":5844253.5674469899},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":6681960.1913161287},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":5955172.6371314917},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":85226.368257261434},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":621245.96399968886},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1230134.5973756951},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1874909.4837727975},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2143656.2237260491},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":11941616.033722475},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":151125.8237734928},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1212647.7605565044},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2438335.0646814737},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3742523.2965157414},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":4396984.0881952634},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":907562.81856290833},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":11485.562606785452},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":92161.229802294358},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":185313.46491579196},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":284431.77053519641},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":334170.79070284008},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z67:$CV67,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X70-(X16-X25))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":1453768612.9664655},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":24383013.033621103},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":169853620.28526795},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":317162722.85116643},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":454913665.49553382},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":487455591.30087602},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":307652118.5028373},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":4675985.1008416563},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":33590886.18902716},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":64989701.29213091},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":96674269.550672352},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":107721276.37016524},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L71+1","v":2},{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":51263077.786443442},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":842911.46428200754},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":5883330.3964653704},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":11123505.859478405},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":16164518.283905709},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":17248811.78231195},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z72:$CV72,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L72+1","v":3},{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CV73,$Z$2:$CV$2,Periods!$Q$18),SUM($Z73:$CV73))","v":399226473.68462825},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":6088530.9432254704},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":43666659.801618576},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":84386744.295025617},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":125419545.26646698},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":139664993.37829164},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L73+1","v":4},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":468606414.14091223},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":8594551.7280206941},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":58389999.881449133},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":105484481.88949259},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":145825711.42514217},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":150311669.21680766},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":195536206.84024659},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3557518.0583880767},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":24225885.327160113},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":43930366.468600467},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":61024492.327914417},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":62797944.658183515},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":31484322.011397302},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":623515.73886318947},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4096858.689547563},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":7247923.0464383801},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":9805128.6414321642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":9710895.8951160051},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,{"$f":"Calc!H487","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M487","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X79-SUMIFS($X80:$X111,$J80:$J111,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":639045503.61605251},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":11972733.674479168},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":74944095.23127605},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":138129517.95702502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":198370214.43177},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":215628942.3215023},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z79:$CV79,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Calc!H488","v":"Прямые расходы"},{"$f":"Calc!I488","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M488","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X80-SUM($X81:$X87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":4830080},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":258333.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":851666.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1022000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1226400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1471680},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"Calc!H489","v":"Прямые расходы"},{"$f":"Calc!I489","v":"Прочие производственные расходы"},{"$f":"Calc!J489","v":"Полумаски FFP1"},null,{"$f":"Calc!L489","v":1},{"$f":"Calc!M489","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":1714080},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":310000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":372000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":446400},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":535680},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z81:$CV81,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Calc!H490","v":"Прямые расходы"},{"$f":"Calc!I490","v":"Прочие производственные расходы"},{"$f":"Calc!J490","v":"Полумаски FFP2"},null,{"$f":"Calc!L490","v":2},{"$f":"Calc!M490","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18),SUM($Z82:$CV82))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":108333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":187200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"Calc!H491","v":"Прямые расходы"},{"$f":"Calc!I491","v":"Прочие производственные расходы"},{"$f":"Calc!J491","v":"Полумаски FFP3"},null,{"$f":"Calc!L491","v":3},{"$f":"Calc!M491","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":108333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":187200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Calc!H492","v":"Прямые расходы"},{"$f":"Calc!I492","v":"Прочие производственные расходы"},{"$f":"Calc!J492","v":"Полумаски FFP4"},null,{"$f":"Calc!L492","v":4},{"$f":"Calc!M492","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":108333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":187200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"Calc!H493","v":"Прямые расходы"},{"$f":"Calc!I493","v":"Прочие производственные расходы"},{"$f":"Calc!J493","v":"Маски медицинские"},null,{"$f":"Calc!L493","v":5},{"$f":"Calc!M493","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":108333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":187200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"Calc!H494","v":"Прямые расходы"},{"$f":"Calc!I494","v":"Прочие производственные расходы"},{"$f":"Calc!J494","v":"Маски гигиенические"},null,{"$f":"Calc!L494","v":6},{"$f":"Calc!M494","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":41666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":108333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":130000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":156000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":187200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"Calc!H496","v":"Прямые расходы"},{"$f":"Calc!I496","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M496","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X88-SUM($X89:$X92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":133046541.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3180000.0000000009},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":15767666.66666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":28736000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":41032875.000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":44330000.000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"Calc!H497","v":"Прямые расходы"},{"$f":"Calc!I497","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J497","v":"Расходы на привлечение заказчиков"},null,{"$f":"Calc!L497","v":1},{"$f":"Calc!M497","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":107706250},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2281250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":12487500.000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":23287500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":33500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":36150000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"Calc!H498","v":"Прямые расходы"},{"$f":"Calc!I498","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J498","v":"Расходы на онлайн агрегаторы"},null,{"$f":"Calc!L498","v":2},{"$f":"Calc!M498","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":21009041.666666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":359166.66666666674},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2338500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":4498500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6582875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":7230000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"Calc!H499","v":"Прямые расходы"},{"$f":"Calc!I499","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J499","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L499","v":3},{"$f":"Calc!M499","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":4331249.9999999991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":539583.33333333326},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":941666.66666666651},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":949999.99999999988},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":949999.99999999988},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":949999.99999999988},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z91:$CV91,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"Calc!H501","v":"Прямые расходы"},{"$f":"Calc!I501","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M501","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X97))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":5810589.6901349332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":420693.33333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1277034.1333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1322578.4906666668},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1370212.5120533332},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1420071.2207482667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"Calc!H502","v":"Прямые расходы"},{"$f":"Calc!I502","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J502","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L502","v":1},{"$f":"Calc!M502","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":4923500.3316000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1090800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1123524},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1157229.72},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1191946.6116000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"Calc!H503","v":"Прямые расходы"},{"$f":"Calc!I503","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J503","v":"Соцсборы"},null,{"$f":"Calc!L503","v":0},{"$f":"Calc!M503","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CV95,$Z$2:$CV$2,Periods!$Q$18),SUM($Z95:$CV95))","v":374186.02520159993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":27360},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":82900.799999999988},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":85387.823999999979},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":87949.458719999995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":90587.942481599996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z95:$CV95,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"Calc!H504","v":"Прямые расходы"},{"$f":"Calc!I504","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J504","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L504","v":2},{"$f":"Calc!M504","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":512903.33333333349},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":33333.333333333336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":103333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":113666.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":125033.33333333337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":137536.66666666672},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"Calc!H506","v":"Прямые расходы"},{"$f":"Calc!I506","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M506","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X98-SUM($X99:$X105))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":447960791.66666675},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":7451125.0000000019},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":52030916.666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":97341750},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":140030000.00000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":151107000.00000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"Calc!H507","v":"Прямые расходы"},{"$f":"Calc!I507","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J507","v":"Полумаски FFP1"},null,{"$f":"Calc!L507","v":1},{"$f":"Calc!M507","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CV99,$Z$2:$CV$2,Periods!$Q$18),SUM($Z99:$CV99))","v":29740135.546334714},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":494680.49792531121},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3454334.7164591979},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":6462522.8215767629},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":9296597.5103734434},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":10032000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z99:$CV99,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"Calc!H508","v":"Прямые расходы"},{"$f":"Calc!I508","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J508","v":"Полумаски FFP2"},null,{"$f":"Calc!L508","v":2},{"$f":"Calc!M508","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":7435033.8865836803},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":123670.12448132782},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":863583.6791147996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1615630.7053941914},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2324149.3775933613},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2508000.0000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"Calc!H509","v":"Прямые расходы"},{"$f":"Calc!I509","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J509","v":"Полумаски FFP3"},null,{"$f":"Calc!L509","v":3},{"$f":"Calc!M509","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":16728826.244813278},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":278257.78008298762},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1943063.2780082989},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3635169.0871369303},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":5229336.0995850619},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5643000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"Calc!H510","v":"Прямые расходы"},{"$f":"Calc!I510","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J510","v":"Полумаски FFP4"},null,{"$f":"Calc!L510","v":4},{"$f":"Calc!M510","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":22305101.659751035},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":371010.37344398344},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2590751.0373443984},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":4846892.1161825731},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6972448.1327800825},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":7524000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"Calc!H511","v":"Прямые расходы"},{"$f":"Calc!I511","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J511","v":"Маски медицинские"},null,{"$f":"Calc!L511","v":5},{"$f":"Calc!M511","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":315988940.17980641},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":5255980.2904564328},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":36702306.362378977},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":68664304.979253128},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":98776348.547717869},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":106590000.00000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"Calc!H512","v":"Прямые расходы"},{"$f":"Calc!I512","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J512","v":"Маски гигиенические"},null,{"$f":"Calc!L512","v":6},{"$f":"Calc!M512","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":55762754.149377599},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":927525.93360995874},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":6476877.5933609968},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":12117230.290456435},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":17431120.33195021},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":18810000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"Calc!H514","v":"Прямые расходы"},{"$f":"Calc!I514","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M514","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X106-SUM($X107:$X110))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":47397500.592584178},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":662582.0078125},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":5016811.097942709},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":9707189.4663583301},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":14710726.919716623},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":17300191.100754011},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"Calc!H515","v":"Прямые расходы"},{"$f":"Calc!I515","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J515","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L515","v":1},{"$f":"Calc!M515","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":41620056.31281057},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":526718.09895833337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4226435.345052084},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":8498317.3479166664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":13043798.252524739},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":15324787.268358747},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"Calc!H516","v":"Прямые расходы"},{"$f":"Calc!I516","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J516","v":"Соцсборы"},null,{"$f":"Calc!L516","v":0},{"$f":"Calc!M516","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":3163124.2797736041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":40030.575520833336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":321209.08622395841},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":645872.11844166659},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":991328.66719188041},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1164683.8323952651},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z108:$CV108,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"Calc!H517","v":"Прямые расходы"},{"$f":"Calc!I517","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J517","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L517","v":2},{"$f":"Calc!M517","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B109=Lists!$CU$24,SUMIFS($Z109:$CV109,$Z$2:$CV$2,Periods!$Q$18),SUM($Z109:$CV109))","v":2614320},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":95833.333333333343},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":469166.66666666669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":563000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":675600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":810720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z109:$CV109,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-($X70-$X79))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CV113,$Z$2:$CV$2,Periods!$Q$18),SUM($Z113:$CV113))","v":814723109.35041285},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":12410279.359141935},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":94909525.053991884},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":179033204.89414141},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":256543451.06376389},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":271826648.97937369},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X115-SUMIFS($X116:$X142,$J116:$J142,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":326166317.2122131},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":27192907.470054314},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":45652020.189987019},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":67530211.580676317},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":89276709.855170414},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":96514468.116325021},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X116-SUM($X117:$X124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":80528971.966079995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":15168000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":15623040},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":16091731.199999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":16574483.135999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":17071717.630080003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)))","v":"Администрация"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":15799988.17056},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2975999.9999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3065279.9999999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3157238.4000000004},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3251955.5520000006},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3349514.2185600004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L118)))","v":"Служба главного инженера"},null,{"$f":"L117+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":33129007.454399999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":6240000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":6427200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":6620016},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6818616.4800000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":7023174.9743999997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)))","v":"Технический отдел"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$CV119,$Z$2:$CV$2,Periods!$Q$18),SUM($Z119:$CV119))","v":17838696.321600001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3460800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3564624},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3671562.72},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3781709.6016000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z119:$CV119,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Управленческие расходы"},{"$f":"I117","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)))","v":"Планово-диспетчерский отдел"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":3089917.0414199997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":582000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":599460},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":617443.80000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":635967.11400000006},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":655046.12741999992},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)))","v":"Начальник производства СИЗ"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":4141125.9317999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":780000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":803400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":827502},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":852327.06},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":877896.87179999985},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"H118","v":"Управленческие расходы"},{"$f":"I119","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)))","v":"Заведующий складом"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CV122,$Z$2:$CV$2,Periods!$Q$18),SUM($Z122:$CV122))","v":2420965.92936},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":456000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":469680},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":483770.40000000008},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":498283.51199999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":513232.01735999988},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z122:$CV122,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H119","v":"Управленческие расходы"},{"$f":"I120","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)))","v":"Начальник цеха литья"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CV123,$Z$2:$CV$2,Periods!$Q$18),SUM($Z123:$CV123))","v":4109271.1169400001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":774000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":797220},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":821136.60000000021},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":845770.69800000021},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":871143.81893999979},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z123:$CV123,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CV125,$Z$2:$CV$2,Periods!$Q$18),SUM($Z125:$CV125))","v":6120201.8694220791},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1152768},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1187351.04},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1222971.5711999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1259660.7183359996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1297450.53988608},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":19374563.119627874},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":4522085.4970328109},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3076112.5080420724},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3676323.1485785199},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":4177304.4430865617},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3922737.5228879112},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)))","v":"Содержание мест локации персонала"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":6473315.1295806263},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":549121.84859141556},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":935562.33218548738},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1335522.0785678367},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1718690.059167942},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1934418.8110679446},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)))","v":"Расходы на оргтехнику"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CV129,$Z$2:$CV$2,Periods!$Q$18),SUM($Z129:$CV129))","v":3740862.7950110203},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1737535.7706130771},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":620850.17436041834},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":610814.51400774322},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":547188.00213193637},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":224474.33389784579},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z129:$CV129,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Управленческие расходы"},{"$f":"I127","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)))","v":"Канцелярские расходы"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$CV130,$Z$2:$CV$2,Periods!$Q$18),SUM($Z130:$CV130))","v":4217017.7961827712},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":492178.57169557142},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":653528.82312158996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":843052.19377486757},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1050707.5955404327},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1177550.6120503098},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z130:$CV130,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X133-SUM($X134:$X141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$CV133,$Z$2:$CV$2,Periods!$Q$18),SUM($Z133:$CV133))","v":220142580.25708315},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":6350053.9730215035},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":25765516.641944945},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":46539185.660897806},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":67265261.557747856},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":74222562.423471034},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L135)))","v":"Юридические расходы"},null,{"$f":"L134+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":14571823.857648795},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":225599.09331105981},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1609798.8077579723},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3093263.2614927008},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":4573309.7541248472},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5069852.9409622159},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)))","v":"Расходы на лицензии, ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$CV136,$Z$2:$CV$2,Periods!$Q$18),SUM($Z136:$CV136))","v":512046.25},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":66666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":103333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":108500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":113925},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":119621.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z136:$CV136,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H134","v":"Управленческие расходы"},{"$f":"I135","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)=0,$L138=0,$L138=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)))","v":"Расходы на эксплуатацию и ремонт"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$CV138,$Z$2:$CV$2,Periods!$Q$18),SUM($Z138:$CV138))","v":87430943.145892769},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1353594.559866359},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":9658792.8465478346},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":18559579.5689562},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":27439858.524749082},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":30419117.645773295},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z138:$CV138,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H135","v":"Управленческие расходы"},{"$f":"I136","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)))","v":"Расходы на банковскую гарантию (МСП)"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CV139,$Z$2:$CV$2,Periods!$Q$18),SUM($Z139:$CV139))","v":15625000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3125000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3125000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3125000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3125000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3125000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X144-(X113-X115))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B144=Lists!$CU$24,SUMIFS($Z144:$CV144,$Z$2:$CV$2,Periods!$Q$18),SUM($Z144:$CV144))","v":488556792.13819969},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":-14782628.110912377},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":49257504.86400485},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":111502993.31346509},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":167266741.20859343},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":175312180.86304867},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z144:$CV144,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X147-SUM($X148:$X158))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$CV147,$Z$2:$CV$2,Periods!$Q$18),SUM($Z147:$CV147))","v":58913194.44444447},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":9302083.3333333358},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":12402777.777777782},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":12402777.777777782},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":12402777.777777782},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":12402777.777777782},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L148)))","v":"5*Двухручьевая линия производства масок"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$CV148,$Z$2:$CV$2,Periods!$Q$18),SUM($Z148:$CV148))","v":4750000.0000000019},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":750000.00000000023},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1000000.0000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1000000.0000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1000000.0000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1000000.0000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)))","v":"4*Упаковочная машина шир. 250"},null,{"$f":"L149+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B150=Lists!$CU$24,SUMIFS($Z150:$CV150,$Z$2:$CV$2,Periods!$Q$18),SUM($Z150:$CV150))","v":3958333.3333333344},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":625000.00000000012},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":833333.3333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":833333.3333333336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":833333.3333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":833333.3333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z150:$CV150,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"H147","v":"Амортизация"},{"$f":"I148","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)=0,$L151=0,$L151=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)))","v":"1*Упаковочная машина шир. 350"},null,{"$f":"L150+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$CV151,$Z$2:$CV$2,Periods!$Q$18),SUM($Z151:$CV151))","v":989583.3333333336},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":156250.00000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":208333.3333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":208333.3333333334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":208333.3333333334},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":208333.3333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z151:$CV151,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L154)=0,$L154=0,$L154=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L154)))","v":"2*ПСР"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B154=Lists!$CU$24,SUMIFS($Z154:$CV154,$Z$2:$CV$2,Periods!$Q$18),SUM($Z154:$CV154))","v":4750000.0000000019},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":750000.00000000023},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1000000.0000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1000000.0000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1000000.0000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1000000.0000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L155)=0,$L155=0,$L155=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L155)))","v":"3*Линия производства респираторов серии FFP"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$CV155,$Z$2:$CV$2,Periods!$Q$18),SUM($Z155:$CV155))","v":7125000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1125000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1500000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1500000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z155:$CV155,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L157)=0,$L157=0,$L157=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L157)))","v":"Доставка, монтаж и ПНР"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$CV157,$Z$2:$CV$2,Periods!$Q$18),SUM($Z157:$CV157))","v":18472222.222222224},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2916666.666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3888888.8888888895},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3888888.8888888895},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3888888.8888888895},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3888888.8888888895},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z157:$CV157,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":160},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I159","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L160)=0,$L160=0,$L160=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L160)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B160=Lists!$CU$24,SUMIFS($Z160:$CV160,$Z$2:$CV$2,Periods!$Q$18),SUM($Z160:$CV160))","v":833333.33333333349},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":19165.900030665442},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":97746.090156393751},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":180542.77828886843},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":258739.65041398347},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":277138.91444342228},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I159","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L161)=0,$L161=0,$L161=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L161)))","v":"Съемка видео-роликов"},null,{"$f":"L160+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$CV161,$Z$2:$CV$2,Periods!$Q$18),SUM($Z161:$CV161))","v":416666.66666666674},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":9582.9500153327208},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":48873.045078196876},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":90271.389144434215},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":129369.82520699174},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":138569.45722171114},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":166},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B166=Lists!$CU$24,SUMIFS($Z166:$CV166,$Z$2:$CV$2,Periods!$Q$18),SUM($Z166:$CV166))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,{"$f":"H166","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L167)=0,$L167=0,$L167=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L167)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$CV167,$Z$2:$CV$2,Periods!$Q$18),SUM($Z167:$CV167))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,{"$f":"H166","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L169)=0,$L169=0,$L169=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L169)))","v":"налог на имущество организаций"},null,null,{"$f":"L168+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B169=Lists!$CU$24,SUMIFS($Z169:$CV169,$Z$2:$CV$2,Periods!$Q$18),SUM($Z169:$CV169))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X172-(X144-X146-X166))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B172=Lists!$CU$24,SUMIFS($Z172:$CV172,$Z$2:$CV$2,Periods!$Q$18),SUM($Z172:$CV172))","v":428060264.3604219},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":-24121126.654303979},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":36669009.514929928},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":98757184.256938428},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":154372358.09502912},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":162382839.1478284},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B176=Lists!$CU$24,SUMIFS($Z176:$CV176,$Z$2:$CV$2,Periods!$Q$18),SUM($Z176:$CV176))","v":47503981.091385737},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":16009401.224631751},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":13965530.011088537},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":9862383.1889987867},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":5833333.3333333312},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1833333.3333333349},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X178-($X172+$X174-$X176))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B178=Lists!$CU$24,SUMIFS($Z178:$CV178,$Z$2:$CV$2,Periods!$Q$18),SUM($Z178:$CV178))","v":380556283.26903617},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":-40130527.878935724},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":22703479.503841393},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":88894801.067939669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":148539024.76169574},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":160549505.81449506},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z178:$CV178,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":181}]
[{"$f":"ROW()","v":182},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X182-($X178-$X180))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X182-Calc!X840","v":0},null,null,null,{"$f":"IF($B182=Lists!$CU$24,SUMIFS($Z182:$CV182,$Z$2:$CV$2,Periods!$Q$18),SUM($Z182:$CV182))","v":334889529.27675182},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":-40130527.878935724},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":22703479.503841393},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":88894801.067939669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":148539024.76169574},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":114882751.82221073},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":187},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X187-SUM(X188:X194))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B187=Lists!$CU$24,SUMIFS($Z187:$CV187,$Z$2:$CV$2,Periods!$Q$18),SUM($Z187:$CV187))","v":3497237725.8357105},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":54143782.394654356},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":386351713.86191332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":742383182.75824797},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1097594340.9899631},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1216764705.8309319},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":188},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H187","v":"Поступление ДС"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M187","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B188=Lists!$CU$24,SUMIFS($Z188:$CV188,$Z$2:$CV$2,Periods!$Q$18),SUM($Z188:$CV188))","v":833263944.67214966},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":12221509.052879667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":88674648.505051419},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":173811699.70438761},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":262102926.67037529},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":296453160.73945576},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":190},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H187","v":"Поступление ДС"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L189+1","v":3},{"$f":"M187","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B190=Lists!$CU$24,SUMIFS($Z190:$CV190,$Z$2:$CV$2,Periods!$Q$18),SUM($Z190:$CV190))","v":811313538.82667804},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":12031538.834987551},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":87010169.177209392},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":169851476.73686683},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":255079916.08528775},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":287340437.99232644},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":191},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H190","v":"Поступление ДС"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L190+1","v":4},{"$f":"M190","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B191=Lists!$CU$24,SUMIFS($Z191:$CV191,$Z$2:$CV$2,Periods!$Q$18),SUM($Z191:$CV191))","v":1120166808.3954895},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":18237089.100771781},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":128172929.18990043},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":241741892.24566805},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":350604070.77614933},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":381410827.083},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":193},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H190","v":"Поступление ДС"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M190","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B193=Lists!$CU$24,SUMIFS($Z193:$CV193,$Z$2:$CV$2,Periods!$Q$18),SUM($Z193:$CV193))","v":84064996.463900417},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1385068.4469709543},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":9701828.8778838161},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":18221494.964190871},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":26315884.17485477},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":28440720},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":194},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":196},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$751","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B196=Lists!$CU$24,SUMIFS($Z196:$CV196,$Z$2:$CV$2,Periods!$Q$18),SUM($Z196:$CV196))","v":1672884727.0397892},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":37904135.755050793},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":195713069.82939556},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":368836171.78152871},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":543297653.69428301},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":527133695.97953117},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":197}]
[{"$f":"ROW()","v":199}]
[{"$f":"ROW()","v":200},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B200=Lists!$CU$24,SUMIFS($Z200:$CV200,$Z$2:$CV$2,Periods!$Q$18),SUM($Z200:$CV200))","v":5765223.4173404276},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":50363.442624850766},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":555768.32389773242},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1167034.2256399011},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1821385.6539203194},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2170671.7712576245},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":202},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X202-SUMIFS($X203:$X234,$J203:$J234,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B202=Lists!$CU$24,SUMIFS($Z202:$CV202,$Z$2:$CV$2,Periods!$Q$18),SUM($Z202:$CV202))","v":741397341.29438329},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":11977003.924479168},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":84627979.54710938},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":159748833.67423335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":232111723.48196167},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":252931800.66659969},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":203},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X203-SUM($X204:$X210))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B203=Lists!$CU$24,SUMIFS($Z203:$CV203,$Z$2:$CV$2,Periods!$Q$18),SUM($Z203:$CV203))","v":5796096},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":310000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1022000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1226400},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1471680},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1766016},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z203:$CV203,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":205},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I203","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L205)=0,$L205=0,$L205=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L205)))","v":"Полумаски FFP2"},null,{"$f":"L204+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B205=Lists!$CU$24,SUMIFS($Z205:$CV205,$Z$2:$CV$2,Periods!$Q$18),SUM($Z205:$CV205))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":156000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":187200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":224640},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":206},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I203","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L206)=0,$L206=0,$L206=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L206)))","v":"Полумаски FFP3"},null,{"$f":"L205+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B206=Lists!$CU$24,SUMIFS($Z206:$CV206,$Z$2:$CV$2,Periods!$Q$18),SUM($Z206:$CV206))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":156000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":187200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":224640},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":209},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H205","v":"Прямые расходы"},{"$f":"I206","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L209)=0,$L209=0,$L209=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L209)))","v":"Маски гигиенические"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B209=Lists!$CU$24,SUMIFS($Z209:$CV209,$Z$2:$CV$2,Periods!$Q$18),SUM($Z209:$CV209))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":130000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":156000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":187200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":224640},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":210},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":212},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I211","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L212=0,$L212=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L212)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L212)))","v":"Расходы на привлечение заказчиков"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B212=Lists!$CU$24,SUMIFS($Z212:$CV212,$Z$2:$CV$2,Periods!$Q$18),SUM($Z212:$CV212))","v":126295250},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2265000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":14229000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":27189000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":39654000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":42958250},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z212:$CV212,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":213},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I211","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L213=0,$L213=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L213)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L213)))","v":"Расходы на онлайн агрегаторы"},null,{"$f":"L212+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B213=Lists!$CU$24,SUMIFS($Z213:$CV213,$Z$2:$CV$2,Periods!$Q$18),SUM($Z213:$CV213))","v":25793266.666666668},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":536766.66666666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2980200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":5572200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":8028100.0000000009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":8676000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z213:$CV213,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":215},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":216},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X216-SUM($X217:$X220))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B216=Lists!$CU$24,SUMIFS($Z216:$CV216,$Z$2:$CV$2,Periods!$Q$18),SUM($Z216:$CV216))","v":5898746.9800911993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":405520},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1299145.5999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1347009.9680000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1397199.2670400001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1449872.1450511995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z216:$CV216,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":218},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I216","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B218=Lists!$CU$24,SUMIFS($Z218:$CV218,$Z$2:$CV$2,Periods!$Q$18),SUM($Z218:$CV218))","v":366487.54494119994},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":20520},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":82695.599999999991},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":85176.467999999979},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":87731.762040000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":90363.714901200001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":219},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I216","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L219=0,$L219=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L219)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L219)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$217:L218)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B219=Lists!$CU$24,SUMIFS($Z219:$CV219,$Z$2:$CV$2,Periods!$Q$18),SUM($Z219:$CV219))","v":659407},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":70000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":127000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":139700},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":153670.00000000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":169037.00000000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z219:$CV219,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":221},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X221-SUM($X222:$X228))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B221=Lists!$CU$24,SUMIFS($Z221:$CV221,$Z$2:$CV$2,Periods!$Q$18),SUM($Z221:$CV221))","v":525212545},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":7194220.0000000019},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":59049100},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":113650020},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":165753720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":179565485},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":222},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I221","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L222)=0,$L222=0,$L222=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L222)))","v":"Полумаски FFP1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B222=Lists!$CU$24,SUMIFS($Z222:$CV222,$Z$2:$CV$2,Periods!$Q$18),SUM($Z222:$CV222))","v":34868882.65560165},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":477624.56431535259},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3920272.1991701238},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":7545229.5435684631},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":11004396.348547716},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":11921359.999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":224},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I221","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L224)=0,$L224=0,$L224=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L224)))","v":"Полумаски FFP3"},null,{"$f":"L223+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B224=Lists!$CU$24,SUMIFS($Z224:$CV224,$Z$2:$CV$2,Periods!$Q$18),SUM($Z224:$CV224))","v":19613746.493775934},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":268663.81742738595},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2205153.1120331949},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":4244191.6182572618},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6189972.9460580917},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":6705765},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":225},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H205","v":"Прямые расходы"},{"$f":"I224","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L225)=0,$L225=0,$L225=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L225)))","v":"Полумаски FFP4"},null,{"$f":"L224+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B225=Lists!$CU$24,SUMIFS($Z225:$CV225,$Z$2:$CV$2,Periods!$Q$18),SUM($Z225:$CV225))","v":26151661.991701245},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":358218.4232365145},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2940204.1493775928},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":5658922.1576763494},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":8253297.2614107886},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":8941020},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z225:$CV225,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":227},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H205","v":"Прямые расходы"},{"$f":"I224","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L227)=0,$L227=0,$L227=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L227)))","v":"Маски гигиенические"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B227=Lists!$CU$24,SUMIFS($Z227:$CV227,$Z$2:$CV$2,Periods!$Q$18),SUM($Z227:$CV227))","v":65379154.979253113},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":895546.05809128634},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":7350510.3734439826},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":14147305.39419087},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":20633243.153526969},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":22352550},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z227:$CV227,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":228},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":230},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I229","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L230=0,$L230=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L230)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L230)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B230=Lists!$CU$24,SUMIFS($Z230:$CV230,$Z$2:$CV$2,Periods!$Q$18),SUM($Z230:$CV230))","v":40962422.101330079},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":439404.94791666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4055911.197916667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":8328538.0422526048},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":12888570.210167969},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":15249997.703076169},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":231},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I229","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B231=Lists!$CU$24,SUMIFS($Z231:$CV231,$Z$2:$CV$2,Periods!$Q$18),SUM($Z231:$CV231))","v":3063163.8796285684},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":26758.9765625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":295289.41585937503},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":620065.66398072906},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":967734.0047536511},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1153315.8184723132},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z231:$CV231,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":233},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":234},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":236},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X236-SUMIFS($X237:$X263,$J237:$J263,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B236=Lists!$CU$24,SUMIFS($Z236:$CV236,$Z$2:$CV$2,Periods!$Q$18),SUM($Z236:$CV236))","v":365783329.36528999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":27962471.908367123},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":49204432.656188831},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":75378594.170018584},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":101630178.03025907},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":111607652.60045636},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":237},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X237-SUM($X238:$X245))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B237=Lists!$CU$24,SUMIFS($Z237:$CV237,$Z$2:$CV$2,Periods!$Q$18),SUM($Z237:$CV237))","v":79817650.398159996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":14536000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":15604080},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":16072202.399999997},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":16554368.471999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":17050999.526160002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z237:$CV237,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":239},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"I237","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L239)=0,$L239=0,$L239=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L239)))","v":"Служба главного инженера"},null,{"$f":"L238+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B239=Lists!$CU$24,SUMIFS($Z239:$CV239,$Z$2:$CV$2,Periods!$Q$18),SUM($Z239:$CV239))","v":32836375.163800001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":5980000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":6419400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":6611982},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6810341.4600000009},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":7014651.7037999993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z239:$CV239,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":240},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"I237","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L240)=0,$L240=0,$L240=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L240)))","v":"Технический отдел"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B240=Lists!$CU$24,SUMIFS($Z240:$CV240,$Z$2:$CV$2,Periods!$Q$18),SUM($Z240:$CV240))","v":17681125.088200003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3220000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3456600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3560298},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3667106.9400000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3777120.1482000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":242},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H238","v":"Управленческие расходы"},{"$f":"I239","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L242)=0,$L242=0,$L242=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L242)))","v":"Начальник производства СИЗ"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B242=Lists!$CU$24,SUMIFS($Z242:$CV242,$Z$2:$CV$2,Periods!$Q$18),SUM($Z242:$CV242))","v":4104546.8954750001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":747500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":802425},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":826497.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":851292.68250000011},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":876831.4629749998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":243},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H239","v":"Управленческие расходы"},{"$f":"I240","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L243)=0,$L243=0,$L243=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L243)))","v":"Заведующий складом"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B243=Lists!$CU$24,SUMIFS($Z243:$CV243,$Z$2:$CV$2,Periods!$Q$18),SUM($Z243:$CV243))","v":2399581.2619699999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":437000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":469110},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":483183.30000000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":497678.79899999988},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":512609.16296999989},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z243:$CV243,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":245},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":246},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B246=Lists!$CU$24,SUMIFS($Z246:$CV246,$Z$2:$CV$2,Periods!$Q$18),SUM($Z246:$CV246))","v":6066141.4302601591},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1104736},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1185910.08},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1221487.3823999995},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1258132.0038719997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1295875.9639881598},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":248},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"I237","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L248)=0,$L248=0,$L248=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L248)))","v":"Содержание мест локации персонала"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B248=Lists!$CU$24,SUMIFS($Z248:$CV248,$Z$2:$CV$2,Periods!$Q$18),SUM($Z248:$CV248))","v":7767978.15549675},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":752502.45152824733},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1162670.7732608195},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1640943.2923414144},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2084000.9461915307},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2127860.6921747383},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":249},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"I237","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L249)=0,$L249=0,$L249=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L249)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L248+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B249=Lists!$CU$24,SUMIFS($Z249:$CV249,$Z$2:$CV$2,Periods!$Q$18),SUM($Z249:$CV249))","v":3979859.5042452547},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1780096.3101523593},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":689486.23700171616},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":671880.72541580978},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":596160.83413878945},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":242235.39753658013},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z249:$CV249,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":251},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H247","v":"Управленческие расходы"},{"$f":"I248","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L251)=0,$L251=0,$L251=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L251)))","v":"Канцелярские расходы"},null,{"$f":"L250+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B251=Lists!$CU$24,SUMIFS($Z251:$CV251,$Z$2:$CV$2,Periods!$Q$18),SUM($Z251:$CV251))","v":5060421.3554193247},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":590614.28603468568},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":784234.58774590795},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1011662.6325298415},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1260849.1146485193},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1413060.7344603711},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":252},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H248","v":"Управленческие расходы"},{"$f":"I249","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L252)=0,$L252=0,$L252=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L252)))","v":"Прочие расходы на персонал"},null,{"$f":"L251+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B252=Lists!$CU$24,SUMIFS($Z252:$CV252,$Z$2:$CV$2,Periods!$Q$18),SUM($Z252:$CV252))","v":1952181.3743788982},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":311802.85720693716},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":349919.17704777647},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":392440.50925787707},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":436701.70935671305},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":461317.12150959438},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z252:$CV252,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":254},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H243","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X254-SUM($X255:$X262))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B254=Lists!$CU$24,SUMIFS($Z254:$CV254,$Z$2:$CV$2,Periods!$Q$18),SUM($Z254:$CV254))","v":256650061.79331636},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":6801677.0787091972},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":28683111.591900118},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":53634999.811264358},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":78783339.347493187},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":88746933.963949516},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z254:$CV254,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":255},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H243","v":"Управленческие расходы"},{"$f":"I244","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L255)=0,$L255=0,$L255=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L255)))","v":"Коммунальные расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B255=Lists!$CU$24,SUMIFS($Z255:$CV255,$Z$2:$CV$2,Periods!$Q$18),SUM($Z255:$CV255))","v":104917131.77507132},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1624313.4718396305},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":11590551.415857399},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":22271495.482747439},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":32927830.229698889},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":36502941.174927957},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z255:$CV255,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":257},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H243","v":"Управленческие расходы"},{"$f":"I244","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L257)=0,$L257=0,$L257=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L257)))","v":"Расходы на лицензии, ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B257=Lists!$CU$24,SUMIFS($Z257:$CV257,$Z$2:$CV$2,Periods!$Q$18),SUM($Z257:$CV257))","v":614455.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":80000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":124000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":130200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":136710},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":143545.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":258},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H254","v":"Управленческие расходы"},{"$f":"I255","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L258)=0,$L258=0,$L258=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L258)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B258=Lists!$CU$24,SUMIFS($Z258:$CV258,$Z$2:$CV$2,Periods!$Q$18),SUM($Z258:$CV258))","v":17486188.629178554},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":270718.91197327175},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1931758.5693095669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3711915.9137912402},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":5487971.7049498158},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":6083823.5291546583},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":260},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H256","v":"Управленческие расходы"},{"$f":"I257","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L260)=0,$L260=0,$L260=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L260)))","v":"Расходы на банковскую гарантию (МСП)"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B260=Lists!$CU$24,SUMIFS($Z260:$CV260,$Z$2:$CV$2,Periods!$Q$18),SUM($Z260:$CV260))","v":18750000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3750000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3750000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3750000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":3750000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3750000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":261},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H257","v":"Управленческие расходы"},{"$f":"I258","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L261)=0,$L261=0,$L261=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L261)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B261=Lists!$CU$24,SUMIFS($Z261:$CV261,$Z$2:$CV$2,Periods!$Q$18),SUM($Z261:$CV261))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":264}]
[{"$f":"ROW()","v":265},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X265-(X187-X196-X198-X200-X202-X236))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B265=Lists!$CU$24,SUMIFS($Z265:$CV265,$Z$2:$CV$2,Periods!$Q$18),SUM($Z265:$CV265))","v":634311159.34682834},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":-24577202.810632236},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":48616776.528143942},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":121577291.41481644},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":194475642.5587275},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":294218651.65577269},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z265:$CV265,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":267},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X267-SUMIFS($X268:$X274,$J268:$J274,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B267=Lists!$CU$24,SUMIFS($Z267:$CV267,$Z$2:$CV$2,Periods!$Q$18),SUM($Z267:$CV267))","v":225150000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":225150000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z267:$CV267,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":268},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H267","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B268=Lists!$CU$24,SUMIFS($Z268:$CV268,$Z$2:$CV$2,Periods!$Q$18),SUM($Z268:$CV268))","v":223250000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":223250000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z268:$CV268,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":270},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H267","v":"Капзатраты"},{"$f":"I269","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L270)=0,$L270=0,$L270=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L270)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B270=Lists!$CU$24,SUMIFS($Z270:$CV270,$Z$2:$CV$2,Periods!$Q$18),SUM($Z270:$CV270))","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":271},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H268","v":"Капзатраты"},{"$f":"I269","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L271)=0,$L271=0,$L271=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L271)))","v":"Съемка видео-роликов"},null,{"$f":"L270+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B271=Lists!$CU$24,SUMIFS($Z271:$CV271,$Z$2:$CV$2,Periods!$Q$18),SUM($Z271:$CV271))","v":500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":273},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":274},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":276},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B276=Lists!$CU$24,SUMIFS($Z276:$CV276,$Z$2:$CV$2,Periods!$Q$18),SUM($Z276:$CV276))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":277},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H276","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L277)=0,$L277=0,$L277=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L277)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B277=Lists!$CU$24,SUMIFS($Z277:$CV277,$Z$2:$CV$2,Periods!$Q$18),SUM($Z277:$CV277))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":279},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H276","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L279)=0,$L279=0,$L279=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L279)))","v":"налог на имущество организаций"},null,null,{"$f":"L278+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B279=Lists!$CU$24,SUMIFS($Z279:$CV279,$Z$2:$CV$2,Periods!$Q$18),SUM($Z279:$CV279))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":280},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":282}]
[{"$f":"ROW()","v":283},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B283=Lists!$CU$24,SUMIFS($Z283:$CV283,$Z$2:$CV$2,Periods!$Q$18),SUM($Z283:$CV283))","v":123707720.32868162},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":-3040477.7955213166},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":8797775.195321748},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":23353307.29787071},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":38692754.722975135},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":55904360.908035345},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":285},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B285=Lists!$CU$24,SUMIFS($Z285:$CV285,$Z$2:$CV$2,Periods!$Q$18),SUM($Z285:$CV285))","v":43683258.913673565},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":43683258.913673565},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":286}]
[{"$f":"ROW()","v":288}]
[{"$f":"ROW()","v":289},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B289=Lists!$CU$24,SUMIFS($Z289:$CV289,$Z$2:$CV$2,Periods!$Q$18),SUM($Z289:$CV289))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z289:$CV289,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":291},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B291=Lists!$CU$24,SUMIFS($Z291:$CV291,$Z$2:$CV$2,Periods!$Q$18),SUM($Z291:$CV291))","v":200000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":200000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z291:$CV291,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":295},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B295=Lists!$CU$24,SUMIFS($Z295:$CV295,$Z$2:$CV$2,Periods!$Q$18),SUM($Z295:$CV295))","v":47333333.333333336},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":14666666.666666668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":14166666.666666668},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":10166666.666666666},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6166666.6666666642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2166666.6666666684},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z295:$CV295,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":297},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B297=Lists!$CU$24,SUMIFS($Z297:$CV297,$Z$2:$CV$2,Periods!$Q$18),SUM($Z297:$CV297))","v":8333011.2057204135},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":564073.47790510394},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":6025946.3878881522},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1742991.3399271574},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z297:$CV297,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":298}]
[{"$f":"ROW()","v":300}]
[{"$f":"ROW()","v":301},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B301=Lists!$CU$24,SUMIFS($Z301:$CV301,$Z$2:$CV$2,Periods!$Q$18),SUM($Z301:$CV301))","v":170647.75805240628},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":9401.2246317517329},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":132196.67775520193},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":29049.855665452604},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z301:$CV301,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":303},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X303-(X289+X291+X297-X293-X295-X299-X301))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B303=Lists!$CU$24,SUMIFS($Z303:$CV303,$Z$2:$CV$2,Periods!$Q$18),SUM($Z303:$CV303))","v":2496018.908614099},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":235323932.1087015},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":-64298863.344421878},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":-60195716.522332124},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":-56166666.666666642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":-52166666.666666731},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z303:$CV303,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":304}]
[{"$f":"ROW()","v":306},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X306-(X287+X303))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B306=Lists!$CU$24,SUMIFS($Z306:$CV306,$Z$2:$CV$2,Periods!$Q$18),SUM($Z306:$CV306))","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":26162207.093590632},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":-24479862.011599682},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":38028267.594613634},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":99616221.169085667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":142464365.16739702},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z306:$CV306,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":307}]
[{"$f":"ROW()","v":309}]
[{"$f":"ROW()","v":310},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":312},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X312-SUM(X313:X323))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z312:$CV312,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":427289560.86880541},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AA$12))","v":221297306.74550647},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AB$12))","v":210967942.69754854},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AC$12))","v":267246286.9805963},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AD$12))","v":378922512.41546321},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AE$12))","v":427289560.86880541},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z312:$CV312,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":313},null,null,null,null,null,null,{"$f":"H311","v":0},{"$f":"Calc!I805","v":"Внеоборотные активы"},null,null,null,{"$f":"M311","v":0},null,null,null,null,null,null,null,null,null,null,127128472.22222221,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AA$12))","v":178286501.45660841},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AB$12))","v":165698006.10753351},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AC$12))","v":152952197.05100685},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AD$12))","v":140057813.93744251},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AE$12))","v":127128472.22222221},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z313:$CV313,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,null,null,{"$f":"H312","v":"АКТИВЫ"},{"$f":"Calc!I808","v":"Незавершенное производство"},null,null,null,{"$f":"M312","v":"руб."},null,null,null,null,null,null,null,null,null,null,608394.16666615009,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AA$12))","v":157500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AB$12))","v":323166.66666665673},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AC$12))","v":484916.66666650772},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AD$12))","v":605066.66666644812},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AE$12))","v":608394.16666615009},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z316:$CV316,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,null,{"$f":"H315","v":"АКТИВЫ"},{"$f":"Calc!I809","v":"Авансы выданные"},null,null,null,{"$f":"M315","v":"руб."},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z317:$CV317,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,null,{"$f":"H315","v":"АКТИВЫ"},{"$f":"Calc!I810","v":"Денежные средства"},null,null,null,{"$f":"M315","v":"руб."},null,null,null,null,null,null,null,null,null,null,281791199.01308727,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AA$12))","v":26162207.093590632},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AB$12))","v":1682345.0819909498},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AC$12))","v":39710612.676604584},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AD$12))","v":139326833.84569025},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AE$12))","v":281791199.01308727},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z318:$CV318,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,null,{"$f":"H316","v":"АКТИВЫ"},{"$f":"Calc!I811","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,{"$f":"M316","v":"руб."},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z319:$CV319,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":320}]
[{"$f":"ROW()","v":321}]
[{"$f":"ROW()","v":322}]
[{"$f":"ROW()","v":323},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":324}]
[{"$f":"ROW()","v":325},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X325-SUM(X326:X345))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z325:$CV325,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":427289560.86880589},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AA$12))","v":221297306.74550653},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AB$12))","v":210967942.69754851},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AC$12))","v":267246286.98059669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AD$12))","v":378922512.41546398},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AE$12))","v":427289560.86880589},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z325:$CV325,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,{"$f":"H325","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M325","v":"руб."},null,null,null,null,null,null,null,null,null,null,334889529.27675188,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AA$12))","v":-40130527.878935724},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AB$12))","v":-17427048.375094317},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AC$12))","v":71467752.692845345},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AD$12))","v":220006777.45454115},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AE$12))","v":334889529.27675188},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z326:$CV326,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":327},null,null,null,null,null,null,{"$f":"H325","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M325","v":"руб."},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z327:$CV327,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":328},null,null,null,null,null,null,{"$f":"H325","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M325","v":"руб."},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AA$12))","v":5729326.1414360628},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AB$12))","v":14160595.87040633},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AC$12))","v":23460814.637392163},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AD$12))","v":29963338.678860664},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z328:$CV328,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":329},null,null,null,null,null,null,{"$f":"H326","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M326","v":"руб."},null,null,null,null,null,null,null,null,null,null,15355221.666666655,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AA$12))","v":2236030},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AB$12))","v":6397496.6666666837},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AC$12))","v":10330376.666666687},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AD$12))","v":13170556.666666642},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AE$12))","v":15355221.666666655},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z329:$CV329,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":330},null,null,null,null,null,null,{"$f":"H327","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M327","v":"руб."},null,null,null,null,null,null,null,null,null,null,7521034.5151833957,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AA$12))","v":724831.45569805428},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AB$12))","v":2920343.8594936216},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AC$12))","v":5094050.0432466194},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AD$12))","v":7007451.6898608822},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AE$12))","v":7521034.5151833957},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z330:$CV330,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":331},null,null,null,null,null,null,{"$f":"H327","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M327","v":"руб."},null,null,null,null,null,null,null,null,null,null,2657346.188187547,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AA$12))","v":928646.449163554},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AB$12))","v":1440426.4695593715},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AC$12))","v":1950669.0719726216},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AD$12))","v":2419600.8546631411},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AE$12))","v":2657346.188187547},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z331:$CV331,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":332},null,null,null,null,null,null,{"$f":"H327","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M327","v":"руб."},null,null,null,null,null,null,null,null,null,null,349856.18144258577,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AA$12))","v":93122.260272860221},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AB$12))","v":169471.86337302445},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AC$12))","v":245544.55013983825},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AD$12))","v":315293.46664479608},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AE$12))","v":349856.18144258577},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z332:$CV332,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":333},null,null,null,null,null,null,{"$f":"H330","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M330","v":"руб."},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z333:$CV333,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":334},null,null,null,null,null,null,{"$f":"H330","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M330","v":"руб."},null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z334:$CV334,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":335},null,null,null,null,null,null,{"$f":"H330","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M330","v":"руб."},null,null,null,null,null,null,null,null,null,null,14533077.961963147,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AA$12))","v":382544.98453837028},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AB$12))","v":2306656.3431438133},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AC$12))","v":4030412.6516667828},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AD$12))","v":5706160.2708934098},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AE$12))","v":14533077.961963147},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z335:$CV335,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":336},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1983495.0786107853,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AE$12))","v":1983495.0786107853},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z336:$CV336,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":337},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,50000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AA$12))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AB$12))","v":50000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AC$12))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AE$12))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z337:$CV337,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":338},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AA$12))","v":200000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AB$12))","v":150000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AC$12))","v":99999999.999999985},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AD$12))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z338:$CV338,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":339},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AA$12))","v":1333333.333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AB$12))","v":1000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AC$12))","v":666666.66666666418},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AD$12))","v":333333.33333333582},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z339:$CV339,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":340},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$932","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z340:$CV340,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":341},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$940","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z341:$CV341,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":342}]
[{"$f":"ROW()","v":343}]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":345},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":346}]
[{"$f":"ROW()","v":347},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X347)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z347:$CV347))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X312-X325","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,$AA312-$AA325)","v":-5.9604644775390625E-8},{"$f":"IF(AB$11=\"\",0,$AA312-$AA325)","v":-5.9604644775390625E-8},-5.9604644775390625E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA312-$AA325)","v":0},0,0,0,0,0,0,0]

{"sheet":"Repd","index":28,"n_rows":347,"n_cols":99,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I53\")","v":"Repd"},null,null,{"$f":"INDIRECT(\"START!K53\")","v":"Детализированное формирование всей отчетности финмодели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99397)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99397)","v":0},{"$f":"SUM(T$15:T$99397)","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2914364771.5297599},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA125)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB125)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC125)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD125)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE125)","v":877402.33416320896},{"$f":"IF(AF$11=\"\",0,Calc!AF125)","v":2262052.8927645227},{"$f":"IF(AG$11=\"\",0,Calc!AG125)","v":3196045.5128962654},{"$f":"IF(AH$11=\"\",0,Calc!AH125)","v":3967313.4404875515},{"$f":"IF(AI$11=\"\",0,Calc!AI125)","v":3262629.7944149375},{"$f":"IF(AJ$11=\"\",0,Calc!AJ125)","v":5669449.0366804991},{"$f":"IF(AK$11=\"\",0,Calc!AK125)","v":10671904.069045642},{"$f":"IF(AL$11=\"\",0,Calc!AL125)","v":15213021.581759339},{"$f":"IF(AM$11=\"\",0,Calc!AM125)","v":18426123.09169469},{"$f":"IF(AN$11=\"\",0,Calc!AN125)","v":20144432.189531293},{"$f":"IF(AO$11=\"\",0,Calc!AO125)","v":17098722.282891285},{"$f":"IF(AP$11=\"\",0,Calc!AP125)","v":26227484.905745849},{"$f":"IF(AQ$11=\"\",0,Calc!AQ125)","v":32543491.474884644},{"$f":"IF(AR$11=\"\",0,Calc!AR125)","v":32918169.830681015},{"$f":"IF(AS$11=\"\",0,Calc!AS125)","v":28601026.580690674},{"$f":"IF(AT$11=\"\",0,Calc!AT125)","v":25459247.145690568},{"$f":"IF(AU$11=\"\",0,Calc!AU125)","v":16250583.284483338},{"$f":"IF(AV$11=\"\",0,Calc!AV125)","v":23006849.034592967},{"$f":"IF(AW$11=\"\",0,Calc!AW125)","v":36463685.262373753},{"$f":"IF(AX$11=\"\",0,Calc!AX125)","v":44819946.468334407},{"$f":"IF(AY$11=\"\",0,Calc!AY125)","v":47668984.432617292},{"$f":"IF(AZ$11=\"\",0,Calc!AZ125)","v":46405866.181522593},{"$f":"IF(BA$11=\"\",0,Calc!BA125)","v":37344365.684538901},{"$f":"IF(BB$11=\"\",0,Calc!BB125)","v":54681809.25343883},{"$f":"IF(BC$11=\"\",0,Calc!BC125)","v":65134066.555403993},{"$f":"IF(BD$11=\"\",0,Calc!BD125)","v":63538722.019840896},{"$f":"IF(BE$11=\"\",0,Calc!BE125)","v":53455250.871613398},{"$f":"IF(BF$11=\"\",0,Calc!BF125)","v":46216518.982749075},{"$f":"IF(BG$11=\"\",0,Calc!BG125)","v":28732197.343492199},{"$f":"IF(BH$11=\"\",0,Calc!BH125)","v":39713321.084871553},{"$f":"IF(BI$11=\"\",0,Calc!BI125)","v":61577958.536092974},{"$f":"IF(BJ$11=\"\",0,Calc!BJ125)","v":74183591.352358401},{"$f":"IF(BK$11=\"\",0,Calc!BK125)","v":77465928.241618425},{"$f":"IF(BL$11=\"\",0,Calc!BL125)","v":74134667.479041547},{"$f":"IF(BM$11=\"\",0,Calc!BM125)","v":58720528.69627054},{"$f":"IF(BN$11=\"\",0,Calc!BN125)","v":84723188.325529516},{"$f":"IF(BO$11=\"\",0,Calc!BO125)","v":99541262.6521575},{"$f":"IF(BP$11=\"\",0,Calc!BP125)","v":95865022.838299438},{"$f":"IF(BQ$11=\"\",0,Calc!BQ125)","v":79701751.038324103},{"$f":"IF(BR$11=\"\",0,Calc!BR125)","v":68135836.016958103},{"$f":"IF(BS$11=\"\",0,Calc!BS125)","v":41396814.655681267},{"$f":"IF(BT$11=\"\",0,Calc!BT125)","v":55288694.324962109},{"$f":"IF(BU$11=\"\",0,Calc!BU125)","v":82933041.487443149},{"$f":"IF(BV$11=\"\",0,Calc!BV125)","v":96755215.068683684},{"$f":"IF(BW$11=\"\",0,Calc!BW125)","v":97930997.350006461},{"$f":"IF(BX$11=\"\",0,Calc!BX125)","v":90935926.110720292},{"$f":"IF(BY$11=\"\",0,Calc!BY125)","v":69950712.392861754},{"$f":"IF(BZ$11=\"\",0,Calc!BZ125)","v":98065896.773455575},{"$f":"IF(CA$11=\"\",0,Calc!CA125)","v":112075310.59823494},{"$f":"IF(CB$11=\"\",0,Calc!CB125)","v":105070603.68584524},{"$f":"IF(CC$11=\"\",0,Calc!CC125)","v":85085817.198036641},{"$f":"IF(CD$11=\"\",0,Calc!CD125)","v":70904847.665030539},{"$f":"IF(CE$11=\"\",0,Calc!CE125)","v":42542908.59901832},{"$f":"IF(CF$11=\"\",0,Calc!CF125)","v":56801780.663349047},{"$f":"IF(CG$11=\"\",0,Calc!CG125)","v":85202670.995023578},{"$f":"IF(CH$11=\"\",0,Calc!CH125)","v":99403116.160860837},{"$f":"IF(CI$11=\"\",0,Calc!CI125)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ125)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK125)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL125)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM125)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN125)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO125)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP125)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ125)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR125)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS125)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT125)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU125)","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":694386620.56012475},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA126)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB126)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC126)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD126)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE126)","v":196140.96818810509},{"$f":"IF(AF$11=\"\",0,Calc!AF126)","v":505675.93360995845},{"$f":"IF(AG$11=\"\",0,Calc!AG126)","v":721742.72265560157},{"$f":"IF(AH$11=\"\",0,Calc!AH126)","v":895913.27551867173},{"$f":"IF(AI$11=\"\",0,Calc!AI126)","v":736779.02937759319},{"$f":"IF(AJ$11=\"\",0,Calc!AJ126)","v":1280765.4970954356},{"$f":"IF(AK$11=\"\",0,Calc!AK126)","v":2410852.700414937},{"$f":"IF(AL$11=\"\",0,Calc!AL126)","v":3436720.7505394188},{"$f":"IF(AM$11=\"\",0,Calc!AM126)","v":4204565.5671634851},{"$f":"IF(AN$11=\"\",0,Calc!AN126)","v":4596657.9910854753},{"$f":"IF(AO$11=\"\",0,Calc!AO126)","v":3901672.5653775921},{"$f":"IF(AP$11=\"\",0,Calc!AP126)","v":5986908.8424896235},{"$f":"IF(AQ$11=\"\",0,Calc!AQ126)","v":7428654.2372116139},{"$f":"IF(AR$11=\"\",0,Calc!AR126)","v":7514181.5063900407},{"$f":"IF(AS$11=\"\",0,Calc!AS126)","v":6593932.5263928277},{"$f":"IF(AT$11=\"\",0,Calc!AT126)","v":5869599.0291754333},{"$f":"IF(AU$11=\"\",0,Calc!AU126)","v":3746552.5718141068},{"$f":"IF(AV$11=\"\",0,Calc!AV126)","v":5306136.2161919978},{"$f":"IF(AW$11=\"\",0,Calc!AW126)","v":8409725.3237759955},{"$f":"IF(AX$11=\"\",0,Calc!AX126)","v":10336954.043807995},{"$f":"IF(AY$11=\"\",0,Calc!AY126)","v":11102800.278211962},{"$f":"IF(AZ$11=\"\",0,Calc!AZ126)","v":10808601.653328467},{"$f":"IF(BA$11=\"\",0,Calc!BA126)","v":8698046.3009033818},{"$f":"IF(BB$11=\"\",0,Calc!BB126)","v":12740821.1033352},{"$f":"IF(BC$11=\"\",0,Calc!BC126)","v":15176189.322282573},{"$f":"IF(BD$11=\"\",0,Calc!BD126)","v":14804475.225706397},{"$f":"IF(BE$11=\"\",0,Calc!BE126)","v":12577050.800312465},{"$f":"IF(BF$11=\"\",0,Calc!BF126)","v":10873908.504436821},{"$f":"IF(BG$11=\"\",0,Calc!BG126)","v":6760164.8051679516},{"$f":"IF(BH$11=\"\",0,Calc!BH126)","v":9347212.2906652149},{"$f":"IF(BI$11=\"\",0,Calc!BI126)","v":14493430.293391},{"$f":"IF(BJ$11=\"\",0,Calc!BJ126)","v":17460382.509248219},{"$f":"IF(BK$11=\"\",0,Calc!BK126)","v":18409800.735306654},{"$f":"IF(BL$11=\"\",0,Calc!BL126)","v":17618125.630800024},{"$f":"IF(BM$11=\"\",0,Calc!BM126)","v":13954950.994693093},{"$f":"IF(BN$11=\"\",0,Calc!BN126)","v":20141770.841779578},{"$f":"IF(BO$11=\"\",0,Calc!BO126)","v":23664563.872851841},{"$f":"IF(BP$11=\"\",0,Calc!BP126)","v":22790588.502547659},{"$f":"IF(BQ$11=\"\",0,Calc!BQ126)","v":19129969.665789686},{"$f":"IF(BR$11=\"\",0,Calc!BR126)","v":16353925.21716216},{"$f":"IF(BS$11=\"\",0,Calc!BS126)","v":9936040.2789985221},{"$f":"IF(BT$11=\"\",0,Calc!BT126)","v":13275145.839698097},{"$f":"IF(BU$11=\"\",0,Calc!BU126)","v":19912718.75954714},{"$f":"IF(BV$11=\"\",0,Calc!BV126)","v":23231505.219471663},{"$f":"IF(BW$11=\"\",0,Calc!BW126)","v":23744494.783705715},{"$f":"IF(BX$11=\"\",0,Calc!BX126)","v":22048459.442012452},{"$f":"IF(BY$11=\"\",0,Calc!BY126)","v":16960353.416932657},{"$f":"IF(BZ$11=\"\",0,Calc!BZ126)","v":23792854.243550334},{"$f":"IF(CA$11=\"\",0,Calc!CA126)","v":27191833.421200383},{"$f":"IF(CB$11=\"\",0,Calc!CB126)","v":25492343.832375355},{"$f":"IF(CC$11=\"\",0,Calc!CC126)","v":20844032.552111011},{"$f":"IF(CD$11=\"\",0,Calc!CD126)","v":17370027.126759175},{"$f":"IF(CE$11=\"\",0,Calc!CE126)","v":10422016.276055505},{"$f":"IF(CF$11=\"\",0,Calc!CF126)","v":13924208.358002489},{"$f":"IF(CG$11=\"\",0,Calc!CG126)","v":20886312.537003733},{"$f":"IF(CH$11=\"\",0,Calc!CH126)","v":24367364.62650435},{"$f":"IF(CI$11=\"\",0,Calc!CI126)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ126)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK126)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL126)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM126)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN126)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO126)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP126)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ126)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR126)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS126)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT126)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU126)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":186439746.13658646},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA127)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB127)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC127)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD127)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE127)","v":53085.360995850628},{"$f":"IF(AF$11=\"\",0,Calc!AF127)","v":136860.69631742741},{"$f":"IF(AG$11=\"\",0,Calc!AG127)","v":195228.11173443991},{"$f":"IF(AH$11=\"\",0,Calc!AH127)","v":242340.4511981328},{"$f":"IF(AI$11=\"\",0,Calc!AI127)","v":199295.36406224067},{"$f":"IF(AJ$11=\"\",0,Calc!AJ127)","v":346245.33585062245},{"$f":"IF(AK$11=\"\",0,Calc!AK127)","v":651755.926307054},{"$f":"IF(AL$11=\"\",0,Calc!AL127)","v":929091.65119917039},{"$f":"IF(AM$11=\"\",0,Calc!AM127)","v":1136032.3572938591},{"$f":"IF(AN$11=\"\",0,Calc!AN127)","v":1241971.8826764212},{"$f":"IF(AO$11=\"\",0,Calc!AO127)","v":1054193.6404680498},{"$f":"IF(AP$11=\"\",0,Calc!AP127)","v":1616695.9855487556},{"$f":"IF(AQ$11=\"\",0,Calc!AQ127)","v":2006022.7739053941},{"$f":"IF(AR$11=\"\",0,Calc!AR127)","v":2029118.4308418049},{"$f":"IF(AS$11=\"\",0,Calc!AS127)","v":1779619.8172846704},{"$f":"IF(AT$11=\"\",0,Calc!AT127)","v":1584131.2767496118},{"$f":"IF(AU$11=\"\",0,Calc!AU127)","v":1011147.6234571993},{"$f":"IF(AV$11=\"\",0,Calc!AV127)","v":1431261.6091829774},{"$f":"IF(AW$11=\"\",0,Calc!AW127)","v":2268414.6258749077},{"$f":"IF(AX$11=\"\",0,Calc!AX127)","v":2788259.644304574},{"$f":"IF(AY$11=\"\",0,Calc!AY127)","v":2993173.6728334958},{"$f":"IF(AZ$11=\"\",0,Calc!AZ127)","v":2913861.4672169406},{"$f":"IF(BA$11=\"\",0,Calc!BA127)","v":2344882.600837301},{"$f":"IF(BB$11=\"\",0,Calc!BB127)","v":3432862.683894401},{"$f":"IF(BC$11=\"\",0,Calc!BC127)","v":4089043.6798098297},{"$f":"IF(BD$11=\"\",0,Calc!BD127)","v":3988889.7383280015},{"$f":"IF(BE$11=\"\",0,Calc!BE127)","v":3386868.3305878425},{"$f":"IF(BF$11=\"\",0,Calc!BF127)","v":2928229.9108207398},{"$f":"IF(BG$11=\"\",0,Calc!BG127)","v":1820441.7276909661},{"$f":"IF(BH$11=\"\",0,Calc!BH127)","v":2515723.7089318568},{"$f":"IF(BI$11=\"\",0,Calc!BI127)","v":3900785.0767707438},{"$f":"IF(BJ$11=\"\",0,Calc!BJ127)","v":4699315.3551676534},{"$f":"IF(BK$11=\"\",0,Calc!BK127)","v":4952130.8574552275},{"$f":"IF(BL$11=\"\",0,Calc!BL127)","v":4739174.7928853603},{"$f":"IF(BM$11=\"\",0,Calc!BM127)","v":3753801.8161468194},{"$f":"IF(BN$11=\"\",0,Calc!BN127)","v":5415065.4244351238},{"$f":"IF(BO$11=\"\",0,Calc!BO127)","v":6362159.6441961396},{"$f":"IF(BP$11=\"\",0,Calc!BP127)","v":6127193.5209729876},{"$f":"IF(BQ$11=\"\",0,Calc!BQ127)","v":5140249.6558377538},{"$f":"IF(BR$11=\"\",0,Calc!BR127)","v":4394322.6224475056},{"$f":"IF(BS$11=\"\",0,Calc!BS127)","v":2669827.9462433159},{"$f":"IF(BT$11=\"\",0,Calc!BT127)","v":3565118.2723996877},{"$f":"IF(BU$11=\"\",0,Calc!BU127)","v":5347677.4085995313},{"$f":"IF(BV$11=\"\",0,Calc!BV127)","v":6238956.9766994538},{"$f":"IF(BW$11=\"\",0,Calc!BW127)","v":6363736.1162334438},{"$f":"IF(BX$11=\"\",0,Calc!BX127)","v":5909183.5365024824},{"$f":"IF(BY$11=\"\",0,Calc!BY127)","v":4545525.7973096017},{"$f":"IF(BZ$11=\"\",0,Calc!BZ127)","v":6363736.1162334438},{"$f":"IF(CA$11=\"\",0,Calc!CA127)","v":7272841.2756953621},{"$f":"IF(CB$11=\"\",0,Calc!CB127)","v":6818288.6959644044},{"$f":"IF(CC$11=\"\",0,Calc!CC127)","v":5563723.5759069528},{"$f":"IF(CD$11=\"\",0,Calc!CD127)","v":4636436.3132557943},{"$f":"IF(CE$11=\"\",0,Calc!CE127)","v":2781861.7879534764},{"$f":"IF(CF$11=\"\",0,Calc!CF127)","v":3709149.0506046354},{"$f":"IF(CG$11=\"\",0,Calc!CG127)","v":5563723.5759069528},{"$f":"IF(CH$11=\"\",0,Calc!CH127)","v":6491010.8385581113},{"$f":"IF(CI$11=\"\",0,Calc!CI127)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ127)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK127)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL127)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM127)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN127)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO127)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP127)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ127)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR127)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS127)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT127)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU127)","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":676094615.68889844},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA128)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB128)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC128)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD128)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE128)","v":193432.03319502075},{"$f":"IF(AF$11=\"\",0,Calc!AF128)","v":498691.96058091294},{"$f":"IF(AG$11=\"\",0,Calc!AG128)","v":711006.46506224072},{"$f":"IF(AH$11=\"\",0,Calc!AH128)","v":882586.15020746877},{"$f":"IF(AI$11=\"\",0,Calc!AI128)","v":725819.09975103731},{"$f":"IF(AJ$11=\"\",0,Calc!AJ128)","v":1260356.1012448131},{"$f":"IF(AK$11=\"\",0,Calc!AK128)","v":2372435.0141078839},{"$f":"IF(AL$11=\"\",0,Calc!AL128)","v":3381955.5383402491},{"$f":"IF(AM$11=\"\",0,Calc!AM128)","v":4133126.9199136933},{"$f":"IF(AN$11=\"\",0,Calc!AN128)","v":4518557.4064929457},{"$f":"IF(AO$11=\"\",0,Calc!AO128)","v":3835380.2919834023},{"$f":"IF(AP$11=\"\",0,Calc!AP128)","v":5878894.4929045644},{"$f":"IF(AQ$11=\"\",0,Calc!AQ128)","v":7294628.2687468873},{"$f":"IF(AR$11=\"\",0,Calc!AR128)","v":7378612.475788381},{"$f":"IF(AS$11=\"\",0,Calc!AS128)","v":6468064.8383824723},{"$f":"IF(AT$11=\"\",0,Calc!AT128)","v":5757557.7159843985},{"$f":"IF(AU$11=\"\",0,Calc!AU128)","v":3675036.8399900408},{"$f":"IF(AV$11=\"\",0,Calc!AV128)","v":5199319.8684711028},{"$f":"IF(AW$11=\"\",0,Calc!AW128)","v":8240431.4896523133},{"$f":"IF(AX$11=\"\",0,Calc!AX128)","v":10128863.706030967},{"$f":"IF(AY$11=\"\",0,Calc!AY128)","v":10867768.253055237},{"$f":"IF(AZ$11=\"\",0,Calc!AZ128)","v":10579797.435289951},{"$f":"IF(BA$11=\"\",0,Calc!BA128)","v":8513919.8295824453},{"$f":"IF(BB$11=\"\",0,Calc!BB128)","v":12457944.021178102},{"$f":"IF(BC$11=\"\",0,Calc!BC128)","v":14839241.168083372},{"$f":"IF(BD$11=\"\",0,Calc!BD128)","v":14475780.024608355},{"$f":"IF(BE$11=\"\",0,Calc!BE128)","v":12284862.458555404},{"$f":"IF(BF$11=\"\",0,Calc!BF128)","v":10621287.333959358},{"$f":"IF(BG$11=\"\",0,Calc!BG128)","v":6603113.5714735286},{"$f":"IF(BH$11=\"\",0,Calc!BH128)","v":9120476.2961458564},{"$f":"IF(BI$11=\"\",0,Calc!BI128)","v":14141862.122113802},{"$f":"IF(BJ$11=\"\",0,Calc!BJ128)","v":17036844.766676955},{"$f":"IF(BK$11=\"\",0,Calc!BK128)","v":17944436.548451982},{"$f":"IF(BL$11=\"\",0,Calc!BL128)","v":17172773.460727006},{"$f":"IF(BM$11=\"\",0,Calc!BM128)","v":13602196.800575847},{"$f":"IF(BN$11=\"\",0,Calc!BN128)","v":19612145.405175813},{"$f":"IF(BO$11=\"\",0,Calc!BO128)","v":23042307.01809708},{"$f":"IF(BP$11=\"\",0,Calc!BP128)","v":22191312.724815089},{"$f":"IF(BQ$11=\"\",0,Calc!BQ128)","v":18607577.394829433},{"$f":"IF(BR$11=\"\",0,Calc!BR128)","v":15907339.870579759},{"$f":"IF(BS$11=\"\",0,Calc!BS128)","v":9664711.5348144248},{"$f":"IF(BT$11=\"\",0,Calc!BT128)","v":12899246.112864325},{"$f":"IF(BU$11=\"\",0,Calc!BU128)","v":19348869.169296484},{"$f":"IF(BV$11=\"\",0,Calc!BV128)","v":22573680.697512567},{"$f":"IF(BW$11=\"\",0,Calc!BW128)","v":23048295.170067303},{"$f":"IF(BX$11=\"\",0,Calc!BX128)","v":21401988.372205354},{"$f":"IF(BY$11=\"\",0,Calc!BY128)","v":16463067.978619503},{"$f":"IF(BZ$11=\"\",0,Calc!BZ128)","v":23071436.02867179},{"$f":"IF(CA$11=\"\",0,Calc!CA128)","v":26367355.461339187},{"$f":"IF(CB$11=\"\",0,Calc!CB128)","v":24719395.745005488},{"$f":"IF(CC$11=\"\",0,Calc!CC128)","v":20191258.650018685},{"$f":"IF(CD$11=\"\",0,Calc!CD128)","v":16826048.875015572},{"$f":"IF(CE$11=\"\",0,Calc!CE128)","v":10095629.325009342},{"$f":"IF(CF$11=\"\",0,Calc!CF128)","v":13474326.914741928},{"$f":"IF(CG$11=\"\",0,Calc!CG128)","v":20211490.372112893},{"$f":"IF(CH$11=\"\",0,Calc!CH128)","v":23580072.100798376},{"$f":"IF(CI$11=\"\",0,Calc!CI128)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ128)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK128)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL128)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM128)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN128)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO128)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP128)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ128)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR128)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS128)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT128)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU128)","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L19+1","v":4},{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=Lists!$CU$24,SUMIFS($Z20:$CV20,$Z$2:$CV$2,Periods!$Q$18),SUM($Z20:$CV20))","v":933472340.32957458},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA129)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB129)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC129)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD129)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE129)","v":298116.0298755187},{"$f":"IF(AF$11=\"\",0,Calc!AF129)","v":768580.38952282153},{"$f":"IF(AG$11=\"\",0,Calc!AG129)","v":1075496.3014107884},{"$f":"IF(AH$11=\"\",0,Calc!AH129)","v":1335034.4713692944},{"$f":"IF(AI$11=\"\",0,Calc!AI129)","v":1097902.4743568464},{"$f":"IF(AJ$11=\"\",0,Calc!AJ129)","v":1908559.710373444},{"$f":"IF(AK$11=\"\",0,Calc!AK129)","v":3592582.9842323647},{"$f":"IF(AL$11=\"\",0,Calc!AL129)","v":5121301.8895020746},{"$f":"IF(AM$11=\"\",0,Calc!AM129)","v":6142804.2194190864},{"$f":"IF(AN$11=\"\",0,Calc!AN129)","v":6715645.0890871361},{"$f":"IF(AO$11=\"\",0,Calc!AO129)","v":5700282.3037344394},{"$f":"IF(AP$11=\"\",0,Calc!AP129)","v":8746971.9553941917},{"$f":"IF(AQ$11=\"\",0,Calc!AQ129)","v":10853385.609958505},{"$f":"IF(AR$11=\"\",0,Calc!AR129)","v":10978342.352178421},{"$f":"IF(AS$11=\"\",0,Calc!AS129)","v":9445151.3108713701},{"$f":"IF(AT$11=\"\",0,Calc!AT129)","v":8407615.7502074707},{"$f":"IF(AU$11=\"\",0,Calc!AU129)","v":5366563.2448132783},{"$f":"IF(AV$11=\"\",0,Calc!AV129)","v":7600677.0527800824},{"$f":"IF(AW$11=\"\",0,Calc!AW129)","v":12046356.083651453},{"$f":"IF(AX$11=\"\",0,Calc!AX129)","v":14806979.352821577},{"$f":"IF(AY$11=\"\",0,Calc!AY129)","v":15592496.894439835},{"$f":"IF(AZ$11=\"\",0,Calc!AZ129)","v":15179331.654149378},{"$f":"IF(BA$11=\"\",0,Calc!BA129)","v":12215320.147717843},{"$f":"IF(BB$11=\"\",0,Calc!BB129)","v":17893279.352240667},{"$f":"IF(BC$11=\"\",0,Calc!BC129)","v":21313523.896431532},{"$f":"IF(BD$11=\"\",0,Calc!BD129)","v":20791486.57126556},{"$f":"IF(BE$11=\"\",0,Calc!BE129)","v":17317313.327800833},{"$f":"IF(BF$11=\"\",0,Calc!BF129)","v":14972260.4813278},{"$f":"IF(BG$11=\"\",0,Calc!BG129)","v":9308055.9136929456},{"$f":"IF(BH$11=\"\",0,Calc!BH129)","v":12870431.705726141},{"$f":"IF(BI$11=\"\",0,Calc!BI129)","v":19956399.723485481},{"$f":"IF(BJ$11=\"\",0,Calc!BJ129)","v":24041677.203112036},{"$f":"IF(BK$11=\"\",0,Calc!BK129)","v":24852449.16},{"$f":"IF(BL$11=\"\",0,Calc!BL129)","v":23783721.390000001},{"$f":"IF(BM$11=\"\",0,Calc!BM129)","v":18838591.199999999},{"$f":"IF(BN$11=\"\",0,Calc!BN129)","v":27191113.24070539},{"$f":"IF(BO$11=\"\",0,Calc!BO129)","v":31946835.316182576},{"$f":"IF(BP$11=\"\",0,Calc!BP129)","v":30766980.602800827},{"$f":"IF(BQ$11=\"\",0,Calc!BQ129)","v":25319355.194688801},{"$f":"IF(BR$11=\"\",0,Calc!BR129)","v":21645138.420746889},{"$f":"IF(BS$11=\"\",0,Calc!BS129)","v":13150785.780000001},{"$f":"IF(BT$11=\"\",0,Calc!BT129)","v":17570609.099999998},{"$f":"IF(BU$11=\"\",0,Calc!BU129)","v":26355913.649999999},{"$f":"IF(BV$11=\"\",0,Calc!BV129)","v":30748565.925000001},{"$f":"IF(BW$11=\"\",0,Calc!BW129)","v":30811965.030000001},{"$f":"IF(BX$11=\"\",0,Calc!BX129)","v":28611110.385000005},{"$f":"IF(BY$11=\"\",0,Calc!BY129)","v":22008546.449999999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ129)","v":30875364.135000005},{"$f":"IF(CA$11=\"\",0,Calc!CA129)","v":35286130.439999998},{"$f":"IF(CB$11=\"\",0,Calc!CB129)","v":33080747.287499994},{"$f":"IF(CC$11=\"\",0,Calc!CC129)","v":26518939.920000002},{"$f":"IF(CD$11=\"\",0,Calc!CD129)","v":22099116.599999998},{"$f":"IF(CE$11=\"\",0,Calc!CE129)","v":13259469.960000001},{"$f":"IF(CF$11=\"\",0,Calc!CF129)","v":17715521.339999996},{"$f":"IF(CG$11=\"\",0,Calc!CG129)","v":26573282.010000002},{"$f":"IF(CH$11=\"\",0,Calc!CH129)","v":31002162.345000003},{"$f":"IF(CI$11=\"\",0,Calc!CI129)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ129)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK129)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL129)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM129)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN129)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO129)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP129)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ129)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR129)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS129)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT129)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU129)","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=Lists!$CU$24,SUMIFS($Z21:$CV21,$Z$2:$CV$2,Periods!$Q$18),SUM($Z21:$CV21))","v":353917285.09465766},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA130)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB130)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC130)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD130)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE130)","v":113945.85062240665},{"$f":"IF(AF$11=\"\",0,Calc!AF130)","v":293766.6461358922},{"$f":"IF(AG$11=\"\",0,Calc!AG130)","v":410833.5684647304},{"$f":"IF(AH$11=\"\",0,Calc!AH130)","v":509975.69696576771},{"$f":"IF(AI$11=\"\",0,Calc!AI130)","v":419392.60114107886},{"$f":"IF(AJ$11=\"\",0,Calc!AJ130)","v":728630.75726141094},{"$f":"IF(AK$11=\"\",0,Calc!AK130)","v":1371540.2489626557},{"$f":"IF(AL$11=\"\",0,Calc!AL130)","v":1955159.1986514528},{"$f":"IF(AM$11=\"\",0,Calc!AM130)","v":2343765.1789419092},{"$f":"IF(AN$11=\"\",0,Calc!AN130)","v":2562330.5825337139},{"$f":"IF(AO$11=\"\",0,Calc!AO130)","v":2174922.5103734443},{"$f":"IF(AP$11=\"\",0,Calc!AP130)","v":3335429.428163901},{"$f":"IF(AQ$11=\"\",0,Calc!AQ130)","v":4138655.2904564324},{"$f":"IF(AR$11=\"\",0,Calc!AR130)","v":4186304.2822873448},{"$f":"IF(AS$11=\"\",0,Calc!AS130)","v":3599568.6255186722},{"$f":"IF(AT$11=\"\",0,Calc!AT130)","v":3204161.4658973031},{"$f":"IF(AU$11=\"\",0,Calc!AU130)","v":2045209.4463174276},{"$f":"IF(AV$11=\"\",0,Calc!AV130)","v":2894957.8630705401},{"$f":"IF(AW$11=\"\",0,Calc!AW130)","v":4588235.1037344402},{"$f":"IF(AX$11=\"\",0,Calc!AX130)","v":5639705.6483402504},{"$f":"IF(AY$11=\"\",0,Calc!AY130)","v":5935468.0199688803},{"$f":"IF(AZ$11=\"\",0,Calc!AZ130)","v":5778191.7936332989},{"$f":"IF(BA$11=\"\",0,Calc!BA130)","v":4649905.822095437},{"$f":"IF(BB$11=\"\",0,Calc!BB130)","v":6807372.0085580926},{"$f":"IF(BC$11=\"\",0,Calc!BC130)","v":8108579.937759337},{"$f":"IF(BD$11=\"\",0,Calc!BD130)","v":7909974.5169865154},{"$f":"IF(BE$11=\"\",0,Calc!BE130)","v":6584475.6224066392},{"$f":"IF(BF$11=\"\",0,Calc!BF130)","v":5692827.8818724072},{"$f":"IF(BG$11=\"\",0,Calc!BG130)","v":3539155.647043569},{"$f":"IF(BH$11=\"\",0,Calc!BH130)","v":4890866.6701244824},{"$f":"IF(BI$11=\"\",0,Calc!BI130)","v":7583591.0165975103},{"$f":"IF(BJ$11=\"\",0,Calc!BJ130)","v":9136029.0326763503},{"$f":"IF(BK$11=\"\",0,Calc!BK130)","v":9438757.3482883833},{"$f":"IF(BL$11=\"\",0,Calc!BL130)","v":9032863.2640689854},{"$f":"IF(BM$11=\"\",0,Calc!BM130)","v":7154743.1794605814},{"$f":"IF(BN$11=\"\",0,Calc!BN130)","v":10321110.252852697},{"$f":"IF(BO$11=\"\",0,Calc!BO130)","v":12126271.058091287},{"$f":"IF(BP$11=\"\",0,Calc!BP130)","v":11678425.820150416},{"$f":"IF(BQ$11=\"\",0,Calc!BQ130)","v":9605207.4740663897},{"$f":"IF(BR$11=\"\",0,Calc!BR130)","v":8211348.3434906648},{"$f":"IF(BS$11=\"\",0,Calc!BS130)","v":4988911.640625},{"$f":"IF(BT$11=\"\",0,Calc!BT130)","v":6661875},{"$f":"IF(BU$11=\"\",0,Calc!BU130)","v":9992812.5},{"$f":"IF(BV$11=\"\",0,Calc!BV130)","v":11658281.25},{"$f":"IF(BW$11=\"\",0,Calc!BW130)","v":11658281.25},{"$f":"IF(BX$11=\"\",0,Calc!BX130)","v":10825546.875},{"$f":"IF(BY$11=\"\",0,Calc!BY130)","v":8327343.7500000019},{"$f":"IF(BZ$11=\"\",0,Calc!BZ130)","v":11658281.25},{"$f":"IF(CA$11=\"\",0,Calc!CA130)","v":13323750},{"$f":"IF(CB$11=\"\",0,Calc!CB130)","v":12491015.625},{"$f":"IF(CC$11=\"\",0,Calc!CC130)","v":9992812.5},{"$f":"IF(CD$11=\"\",0,Calc!CD130)","v":8327343.7500000019},{"$f":"IF(CE$11=\"\",0,Calc!CE130)","v":4996406.25},{"$f":"IF(CF$11=\"\",0,Calc!CF130)","v":6661875},{"$f":"IF(CG$11=\"\",0,Calc!CG130)","v":9992812.5},{"$f":"IF(CH$11=\"\",0,Calc!CH130)","v":11658281.25},{"$f":"IF(CI$11=\"\",0,Calc!CI130)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ130)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK130)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL130)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM130)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN130)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO130)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP130)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ130)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR130)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS130)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT130)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU130)","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"Выручка"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M19","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":70054163.719917014},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA131)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB131)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC131)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD131)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE131)","v":22682.091286307055},{"$f":"IF(AF$11=\"\",0,Calc!AF131)","v":58477.266597510366},{"$f":"IF(AG$11=\"\",0,Calc!AG131)","v":81738.343568464756},{"$f":"IF(AH$11=\"\",0,Calc!AH131)","v":101463.39522821577},{"$f":"IF(AI$11=\"\",0,Calc!AI131)","v":83441.225726141085},{"$f":"IF(AJ$11=\"\",0,Calc!AJ131)","v":144891.63485477181},{"$f":"IF(AK$11=\"\",0,Calc!AK131)","v":272737.19502074691},{"$f":"IF(AL$11=\"\",0,Calc!AL131)","v":388792.55352697097},{"$f":"IF(AM$11=\"\",0,Calc!AM131)","v":465828.84896265558},{"$f":"IF(AN$11=\"\",0,Calc!AN131)","v":509269.23765560176},{"$f":"IF(AO$11=\"\",0,Calc!AO131)","v":432270.97095435683},{"$f":"IF(AP$11=\"\",0,Calc!AP131)","v":662584.20124481339},{"$f":"IF(AQ$11=\"\",0,Calc!AQ131)","v":822145.29460580903},{"$f":"IF(AR$11=\"\",0,Calc!AR131)","v":831610.78319502075},{"$f":"IF(AS$11=\"\",0,Calc!AS131)","v":714689.46224066382},{"$f":"IF(AT$11=\"\",0,Calc!AT131)","v":636181.90767634846},{"$f":"IF(AU$11=\"\",0,Calc!AU131)","v":406073.55809128634},{"$f":"IF(AV$11=\"\",0,Calc!AV131)","v":574496.42489626561},{"$f":"IF(AW$11=\"\",0,Calc!AW131)","v":910522.63568464713},{"$f":"IF(AX$11=\"\",0,Calc!AX131)","v":1119184.0730290457},{"$f":"IF(AY$11=\"\",0,Calc!AY131)","v":1177277.3141078835},{"$f":"IF(AZ$11=\"\",0,Calc!AZ131)","v":1146082.1779045644},{"$f":"IF(BA$11=\"\",0,Calc!BA131)","v":922290.98340248945},{"$f":"IF(BB$11=\"\",0,Calc!BB131)","v":1349530.0842323652},{"$f":"IF(BC$11=\"\",0,Calc!BC131)","v":1607488.5510373444},{"$f":"IF(BD$11=\"\",0,Calc!BD131)","v":1568115.9429460582},{"$f":"IF(BE$11=\"\",0,Calc!BE131)","v":1304680.3319502075},{"$f":"IF(BF$11=\"\",0,Calc!BF131)","v":1128004.8703319503},{"$f":"IF(BG$11=\"\",0,Calc!BG131)","v":701265.67842323647},{"$f":"IF(BH$11=\"\",0,Calc!BH131)","v":968610.41327800823},{"$f":"IF(BI$11=\"\",0,Calc!BI131)","v":1501890.3037344399},{"$f":"IF(BJ$11=\"\",0,Calc!BJ131)","v":1809342.4854771781},{"$f":"IF(BK$11=\"\",0,Calc!BK131)","v":1868353.5921161829},{"$f":"IF(BL$11=\"\",0,Calc!BL131)","v":1788008.9405601658},{"$f":"IF(BM$11=\"\",0,Calc!BM131)","v":1416244.705394191},{"$f":"IF(BN$11=\"\",0,Calc!BN131)","v":2041983.1605809128},{"$f":"IF(BO$11=\"\",0,Calc!BO131)","v":2399125.7427385892},{"$f":"IF(BP$11=\"\",0,Calc!BP131)","v":2310521.6670124484},{"$f":"IF(BQ$11=\"\",0,Calc!BQ131)","v":1899391.6531120334},{"$f":"IF(BR$11=\"\",0,Calc!BR131)","v":1623761.5425311204},{"$f":"IF(BS$11=\"\",0,Calc!BS131)","v":986537.47499999998},{"$f":"IF(BT$11=\"\",0,Calc!BT131)","v":1316700},{"$f":"IF(BU$11=\"\",0,Calc!BU131)","v":1975050},{"$f":"IF(BV$11=\"\",0,Calc!BV131)","v":2304225},{"$f":"IF(BW$11=\"\",0,Calc!BW131)","v":2304225},{"$f":"IF(BX$11=\"\",0,Calc!BX131)","v":2139637.5},{"$f":"IF(BY$11=\"\",0,Calc!BY131)","v":1645874.9999999998},{"$f":"IF(BZ$11=\"\",0,Calc!BZ131)","v":2304225},{"$f":"IF(CA$11=\"\",0,Calc!CA131)","v":2633400},{"$f":"IF(CB$11=\"\",0,Calc!CB131)","v":2468812.5},{"$f":"IF(CC$11=\"\",0,Calc!CC131)","v":1975050},{"$f":"IF(CD$11=\"\",0,Calc!CD131)","v":1645874.9999999998},{"$f":"IF(CE$11=\"\",0,Calc!CE131)","v":987525},{"$f":"IF(CF$11=\"\",0,Calc!CF131)","v":1316700},{"$f":"IF(CG$11=\"\",0,Calc!CG131)","v":1975050},{"$f":"IF(CH$11=\"\",0,Calc!CH131)","v":2304225},{"$f":"IF(CI$11=\"\",0,Calc!CI131)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ131)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK131)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL131)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM131)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN131)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO131)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP131)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ131)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR131)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS131)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT131)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU131)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$100","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":1460596158.5632939},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA256)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB256)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC256)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD256)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE256)","v":399044.97177543869},{"$f":"IF(AF$11=\"\",0,Calc!AF256)","v":1028787.817858553},{"$f":"IF(AG$11=\"\",0,Calc!AG256)","v":1436561.8983915795},{"$f":"IF(AH$11=\"\",0,Calc!AH256)","v":1799615.145431364},{"$f":"IF(AI$11=\"\",0,Calc!AI256)","v":1511428.5569455822},{"$f":"IF(AJ$11=\"\",0,Calc!AJ256)","v":2616275.2480098847},{"$f":"IF(AK$11=\"\",0,Calc!AK256)","v":4924753.4080186058},{"$f":"IF(AL$11=\"\",0,Calc!AL256)","v":7020338.5821598563},{"$f":"IF(AM$11=\"\",0,Calc!AM256)","v":8415559.1710151732},{"$f":"IF(AN$11=\"\",0,Calc!AN256)","v":9284868.9407878388},{"$f":"IF(AO$11=\"\",0,Calc!AO256)","v":8033296.1681729555},{"$f":"IF(AP$11=\"\",0,Calc!AP256)","v":12298160.899873128},{"$f":"IF(AQ$11=\"\",0,Calc!AQ256)","v":15259758.830862984},{"$f":"IF(AR$11=\"\",0,Calc!AR256)","v":15435446.843718318},{"$f":"IF(AS$11=\"\",0,Calc!AS256)","v":13361890.872301916},{"$f":"IF(AT$11=\"\",0,Calc!AT256)","v":12088058.118154969},{"$f":"IF(AU$11=\"\",0,Calc!AU256)","v":8074442.2775844159},{"$f":"IF(AV$11=\"\",0,Calc!AV256)","v":11186325.480682505},{"$f":"IF(AW$11=\"\",0,Calc!AW256)","v":17346542.204039935},{"$f":"IF(AX$11=\"\",0,Calc!AX256)","v":21321791.459132418},{"$f":"IF(AY$11=\"\",0,Calc!AY256)","v":22438873.001882799},{"$f":"IF(AZ$11=\"\",0,Calc!AZ256)","v":22075237.489107147},{"$f":"IF(BA$11=\"\",0,Calc!BA256)","v":18166152.895435937},{"$f":"IF(BB$11=\"\",0,Calc!BB256)","v":26428179.820446674},{"$f":"IF(BC$11=\"\",0,Calc!BC256)","v":31479843.971236277},{"$f":"IF(BD$11=\"\",0,Calc!BD256)","v":30746565.461211059},{"$f":"IF(BE$11=\"\",0,Calc!BE256)","v":25815899.617938042},{"$f":"IF(BF$11=\"\",0,Calc!BF256)","v":22732135.261024173},{"$f":"IF(BG$11=\"\",0,Calc!BG256)","v":14856839.819289729},{"$f":"IF(BH$11=\"\",0,Calc!BH256)","v":20085201.634761639},{"$f":"IF(BI$11=\"\",0,Calc!BI256)","v":30294461.331581719},{"$f":"IF(BJ$11=\"\",0,Calc!BJ256)","v":36370539.143458486},{"$f":"IF(BK$11=\"\",0,Calc!BK256)","v":37572682.691209681},{"$f":"IF(BL$11=\"\",0,Calc!BL256)","v":36367414.297637694},{"$f":"IF(BM$11=\"\",0,Calc!BM256)","v":29481774.788720295},{"$f":"IF(BN$11=\"\",0,Calc!BN256)","v":42193653.884216413},{"$f":"IF(BO$11=\"\",0,Calc!BO256)","v":49573318.315234244},{"$f":"IF(BP$11=\"\",0,Calc!BP256)","v":47829670.517524801},{"$f":"IF(BQ$11=\"\",0,Calc!BQ256)","v":39701589.245125368},{"$f":"IF(BR$11=\"\",0,Calc!BR256)","v":34592168.019884482},{"$f":"IF(BS$11=\"\",0,Calc!BS256)","v":22153344.683776919},{"$f":"IF(BT$11=\"\",0,Calc!BT256)","v":28996128.274204023},{"$f":"IF(BU$11=\"\",0,Calc!BU256)","v":42313841.899601467},{"$f":"IF(BV$11=\"\",0,Calc!BV256)","v":48972698.712300181},{"$f":"IF(BW$11=\"\",0,Calc!BW256)","v":49043519.743002452},{"$f":"IF(BX$11=\"\",0,Calc!BX256)","v":46133463.937706366},{"$f":"IF(BY$11=\"\",0,Calc!BY256)","v":36408893.671076097},{"$f":"IF(BZ$11=\"\",0,Calc!BZ256)","v":50441879.673669182},{"$f":"IF(CA$11=\"\",0,Calc!CA256)","v":57532602.023186773},{"$f":"IF(CB$11=\"\",0,Calc!CB256)","v":54103290.764646932},{"$f":"IF(CC$11=\"\",0,Calc!CC256)","v":43815356.989027403},{"$f":"IF(CD$11=\"\",0,Calc!CD256)","v":37289006.609705314},{"$f":"IF(CE$11=\"\",0,Calc!CE256)","v":23661637.545833502},{"$f":"IF(CF$11=\"\",0,Calc!CF256)","v":30921146.656917609},{"$f":"IF(CG$11=\"\",0,Calc!CG256)","v":45049909.042101756},{"$f":"IF(CH$11=\"\",0,Calc!CH256)","v":52114290.234693825},{"$f":"IF(CI$11=\"\",0,Calc!CI256)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ256)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK256)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL256)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM256)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN256)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO256)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP256)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ256)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR256)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS256)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT256)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU256)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Полумаски FFP1"},null,null,1,{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":386734502.05728757},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA257)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB257)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC257)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD257)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE257)","v":106002.05135786074},{"$f":"IF(AF$11=\"\",0,Calc!AF257)","v":273286.53865698475},{"$f":"IF(AG$11=\"\",0,Calc!AG257)","v":381607.38488829869},{"$f":"IF(AH$11=\"\",0,Calc!AH257)","v":473696.66700544016},{"$f":"IF(AI$11=\"\",0,Calc!AI257)","v":403305.81938828056},{"$f":"IF(AJ$11=\"\",0,Calc!AJ257)","v":695459.12657502608},{"$f":"IF(AK$11=\"\",0,Calc!AK257)","v":1309099.5323765199},{"$f":"IF(AL$11=\"\",0,Calc!AL257)","v":1866148.6563096535},{"$f":"IF(AM$11=\"\",0,Calc!AM257)","v":2235503.7615987649},{"$f":"IF(AN$11=\"\",0,Calc!AN257)","v":2443973.3584145224},{"$f":"IF(AO$11=\"\",0,Calc!AO257)","v":2145437.2515887436},{"$f":"IF(AP$11=\"\",0,Calc!AP257)","v":3269101.0796401454},{"$f":"IF(AQ$11=\"\",0,Calc!AQ257)","v":4056353.9926963444},{"$f":"IF(AR$11=\"\",0,Calc!AR257)","v":4103055.4366912032},{"$f":"IF(AS$11=\"\",0,Calc!AS257)","v":3538671.0372680374},{"$f":"IF(AT$11=\"\",0,Calc!AT257)","v":3162414.7709859274},{"$f":"IF(AU$11=\"\",0,Calc!AU257)","v":2117979.2732028286},{"$f":"IF(AV$11=\"\",0,Calc!AV257)","v":2946521.5202640546},{"$f":"IF(AW$11=\"\",0,Calc!AW257)","v":4614120.111924543},{"$f":"IF(AX$11=\"\",0,Calc!AX257)","v":5671522.6375739165},{"$f":"IF(AY$11=\"\",0,Calc!AY257)","v":5964708.4270234201},{"$f":"IF(AZ$11=\"\",0,Calc!AZ257)","v":5811027.2037781924},{"$f":"IF(BA$11=\"\",0,Calc!BA257)","v":4844840.0350277629},{"$f":"IF(BB$11=\"\",0,Calc!BB257)","v":7029804.2455217056},{"$f":"IF(BC$11=\"\",0,Calc!BC257)","v":8373529.4031163957},{"$f":"IF(BD$11=\"\",0,Calc!BD257)","v":8173944.2666670531},{"$f":"IF(BE$11=\"\",0,Calc!BE257)","v":6831906.2801973149},{"$f":"IF(BF$11=\"\",0,Calc!BF257)","v":5937214.2892174898},{"$f":"IF(BG$11=\"\",0,Calc!BG257)","v":3882726.1880844366},{"$f":"IF(BH$11=\"\",0,Calc!BH257)","v":5272114.0276152585},{"$f":"IF(BI$11=\"\",0,Calc!BI257)","v":8050889.7066769041},{"$f":"IF(BJ$11=\"\",0,Calc!BJ257)","v":9680677.7219328061},{"$f":"IF(BK$11=\"\",0,Calc!BK257)","v":9994203.387929026},{"$f":"IF(BL$11=\"\",0,Calc!BL257)","v":9575969.2933763806},{"$f":"IF(BM$11=\"\",0,Calc!BM257)","v":7861918.377057232},{"$f":"IF(BN$11=\"\",0,Calc!BN257)","v":11230605.176149625},{"$f":"IF(BO$11=\"\",0,Calc!BO257)","v":13194836.522044955},{"$f":"IF(BP$11=\"\",0,Calc!BP257)","v":12720247.155429708},{"$f":"IF(BQ$11=\"\",0,Calc!BQ257)","v":10507930.569515554},{"$f":"IF(BR$11=\"\",0,Calc!BR257)","v":9033052.8455727827},{"$f":"IF(BS$11=\"\",0,Calc!BS257)","v":5781677.601766075},{"$f":"IF(BT$11=\"\",0,Calc!BT257)","v":7594097.8859953517},{"$f":"IF(BU$11=\"\",0,Calc!BU257)","v":11218938.454453902},{"$f":"IF(BV$11=\"\",0,Calc!BV257)","v":13031358.738683181},{"$f":"IF(BW$11=\"\",0,Calc!BW257)","v":13041691.241155529},{"$f":"IF(BX$11=\"\",0,Calc!BX257)","v":12135481.09904089},{"$f":"IF(BY$11=\"\",0,Calc!BY257)","v":9688713.7153313681},{"$f":"IF(BZ$11=\"\",0,Calc!BZ257)","v":13422299.500843678},{"$f":"IF(CA$11=\"\",0,Calc!CA257)","v":15322954.822156932},{"$f":"IF(CB$11=\"\",0,Calc!CB257)","v":14389558.375778856},{"$f":"IF(CC$11=\"\",0,Calc!CC257)","v":11589369.036644623},{"$f":"IF(CD$11=\"\",0,Calc!CD257)","v":9722576.1438884698},{"$f":"IF(CE$11=\"\",0,Calc!CE257)","v":6157001.7187242154},{"$f":"IF(CF$11=\"\",0,Calc!CF257)","v":8079798.398263054},{"$f":"IF(CG$11=\"\",0,Calc!CG257)","v":11925391.757340733},{"$f":"IF(CH$11=\"\",0,Calc!CH257)","v":13848188.43687957},{"$f":"IF(CI$11=\"\",0,Calc!CI257)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ257)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK257)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL257)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM257)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN257)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO257)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP257)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ257)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR257)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS257)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT257)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU257)","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=Lists!$CU$24,SUMIFS($Z27:$CV27,$Z$2:$CV$2,Periods!$Q$18),SUM($Z27:$CV27))","v":38782565.428830676},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA258)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB258)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC258)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD258)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE258)","v":10666.821629875518},{"$f":"IF(AF$11=\"\",0,Calc!AF258)","v":27500.399514522822},{"$f":"IF(AG$11=\"\",0,Calc!AG258)","v":38400.55786755187},{"$f":"IF(AH$11=\"\",0,Calc!AH258)","v":47667.359158506224},{"$f":"IF(AI$11=\"\",0,Calc!AI258)","v":40376.586574486297},{"$f":"IF(AJ$11=\"\",0,Calc!AJ258)","v":70041.017527170101},{"$f":"IF(AK$11=\"\",0,Calc!AK258)","v":131841.91534526137},{"$f":"IF(AL$11=\"\",0,Calc!AL258)","v":187943.39703123982},{"$f":"IF(AM$11=\"\",0,Calc!AM258)","v":224955.26805785223},{"$f":"IF(AN$11=\"\",0,Calc!AN258)","v":245933.23948388212},{"$f":"IF(AO$11=\"\",0,Calc!AO258)","v":215012.19027556377},{"$f":"IF(AP$11=\"\",0,Calc!AP258)","v":329237.41635945701},{"$f":"IF(AQ$11=\"\",0,Calc!AQ258)","v":408523.16152357112},{"$f":"IF(AR$11=\"\",0,Calc!AR258)","v":413226.55318584916},{"$f":"IF(AS$11=\"\",0,Calc!AS258)","v":354770.11395468022},{"$f":"IF(AT$11=\"\",0,Calc!AT258)","v":315799.15446723427},{"$f":"IF(AU$11=\"\",0,Calc!AU258)","v":207621.14623484126},{"$f":"IF(AV$11=\"\",0,Calc!AV258)","v":293437.88667857565},{"$f":"IF(AW$11=\"\",0,Calc!AW258)","v":465071.36756604444},{"$f":"IF(AX$11=\"\",0,Calc!AX258)","v":571650.22263326286},{"$f":"IF(AY$11=\"\",0,Calc!AY258)","v":600717.1831061407},{"$f":"IF(AZ$11=\"\",0,Calc!AZ258)","v":584799.56189480296},{"$f":"IF(BA$11=\"\",0,Calc!BA258)","v":484726.1694096094},{"$f":"IF(BB$11=\"\",0,Calc!BB258)","v":708555.60646051727},{"$f":"IF(BC$11=\"\",0,Calc!BC258)","v":843993.80085437861},{"$f":"IF(BD$11=\"\",0,Calc!BD258)","v":823321.6553942631},{"$f":"IF(BE$11=\"\",0,Calc!BE258)","v":684319.29799003678},{"$f":"IF(BF$11=\"\",0,Calc!BF258)","v":591651.05972055264},{"$f":"IF(BG$11=\"\",0,Calc!BG258)","v":378856.27134973416},{"$f":"IF(BH$11=\"\",0,Calc!BH258)","v":522762.91705622233},{"$f":"IF(BI$11=\"\",0,Calc!BI258)","v":810576.20846919867},{"$f":"IF(BJ$11=\"\",0,Calc!BJ258)","v":976509.38157974102},{"$f":"IF(BK$11=\"\",0,Calc!BK258)","v":1007346.5199454172},{"$f":"IF(BL$11=\"\",0,Calc!BL258)","v":964027.68271744368},{"$f":"IF(BM$11=\"\",0,Calc!BM258)","v":786493.87184076582},{"$f":"IF(BN$11=\"\",0,Calc!BN258)","v":1132853.6730937185},{"$f":"IF(BO$11=\"\",0,Calc!BO258)","v":1330989.6292689883},{"$f":"IF(BP$11=\"\",0,Calc!BP258)","v":1281833.7622789405},{"$f":"IF(BQ$11=\"\",0,Calc!BQ258)","v":1052691.7976945636},{"$f":"IF(BR$11=\"\",0,Calc!BR258)","v":899930.48797164566},{"$f":"IF(BS$11=\"\",0,Calc!BS258)","v":563167.42444336531},{"$f":"IF(BT$11=\"\",0,Calc!BT258)","v":750889.89925782045},{"$f":"IF(BU$11=\"\",0,Calc!BU258)","v":1126334.8488867306},{"$f":"IF(BV$11=\"\",0,Calc!BV258)","v":1314057.3237011859},{"$f":"IF(BW$11=\"\",0,Calc!BW258)","v":1314057.3237011859},{"$f":"IF(BX$11=\"\",0,Calc!BX258)","v":1220196.0862939584},{"$f":"IF(BY$11=\"\",0,Calc!BY258)","v":966770.7452944438},{"$f":"IF(BZ$11=\"\",0,Calc!BZ258)","v":1353479.0434122211},{"$f":"IF(CA$11=\"\",0,Calc!CA258)","v":1546833.1924711098},{"$f":"IF(CB$11=\"\",0,Calc!CB258)","v":1450156.1179416657},{"$f":"IF(CC$11=\"\",0,Calc!CC258)","v":1160124.8943533325},{"$f":"IF(CD$11=\"\",0,Calc!CD258)","v":966770.7452944438},{"$f":"IF(CE$11=\"\",0,Calc!CE258)","v":597464.32059196627},{"$f":"IF(CF$11=\"\",0,Calc!CF258)","v":796619.09412262181},{"$f":"IF(CG$11=\"\",0,Calc!CG258)","v":1194928.6411839325},{"$f":"IF(CH$11=\"\",0,Calc!CH258)","v":1394083.4147145881},{"$f":"IF(CI$11=\"\",0,Calc!CI258)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ258)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK258)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL258)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM258)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN258)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO258)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP258)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ258)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR258)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS258)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT258)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU258)","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":275727752.79897934},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA259)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB259)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC259)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD259)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE259)","v":75836.62207468877},{"$f":"IF(AF$11=\"\",0,Calc!AF259)","v":195516.29128630701},{"$f":"IF(AG$11=\"\",0,Calc!AG259)","v":273011.83946887963},{"$f":"IF(AH$11=\"\",0,Calc!AH259)","v":338894.90489626548},{"$f":"IF(AI$11=\"\",0,Calc!AI259)","v":287060.57370821573},{"$f":"IF(AJ$11=\"\",0,Calc!AJ259)","v":497962.21969792515},{"$f":"IF(AK$11=\"\",0,Calc!AK259)","v":937340.64884315326},{"$f":"IF(AL$11=\"\",0,Calc!AL259)","v":1336198.6228560994},{"$f":"IF(AM$11=\"\",0,Calc!AM259)","v":1599337.4820886306},{"$f":"IF(AN$11=\"\",0,Calc!AN259)","v":1748482.0488707046},{"$f":"IF(AO$11=\"\",0,Calc!AO259)","v":1528646.374821709},{"$f":"IF(AP$11=\"\",0,Calc!AP259)","v":2340739.7614457416},{"$f":"IF(AQ$11=\"\",0,Calc!AQ259)","v":2904428.1121612471},{"$f":"IF(AR$11=\"\",0,Calc!AR259)","v":2937867.2516104719},{"$f":"IF(AS$11=\"\",0,Calc!AS259)","v":2522266.5184558197},{"$f":"IF(AT$11=\"\",0,Calc!AT259)","v":2245199.3630193849},{"$f":"IF(AU$11=\"\",0,Calc!AU259)","v":1476099.1556872127},{"$f":"IF(AV$11=\"\",0,Calc!AV259)","v":2086220.1400379271},{"$f":"IF(AW$11=\"\",0,Calc!AW259)","v":3306462.1087393565},{"$f":"IF(AX$11=\"\",0,Calc!AX259)","v":4064193.0086587914},{"$f":"IF(AY$11=\"\",0,Calc!AY259)","v":4270846.890455002},{"$f":"IF(AZ$11=\"\",0,Calc!AZ259)","v":4157679.2885189825},{"$f":"IF(BA$11=\"\",0,Calc!BA259)","v":3446199.4954777458},{"$f":"IF(BB$11=\"\",0,Calc!BB259)","v":5037532.7919189408},{"$f":"IF(BC$11=\"\",0,Calc!BC259)","v":6000441.4744788976},{"$f":"IF(BD$11=\"\",0,Calc!BD259)","v":5853471.2018776424},{"$f":"IF(BE$11=\"\",0,Calc!BE259)","v":4865222.8171450524},{"$f":"IF(BF$11=\"\",0,Calc!BF259)","v":4206390.5606566593},{"$f":"IF(BG$11=\"\",0,Calc!BG259)","v":2693508.9821419301},{"$f":"IF(BH$11=\"\",0,Calc!BH259)","v":3716624.7970640585},{"$f":"IF(BI$11=\"\",0,Calc!BI259)","v":5762856.4269083152},{"$f":"IF(BJ$11=\"\",0,Calc!BJ259)","v":6942571.6012573},{"$f":"IF(BK$11=\"\",0,Calc!BK259)","v":7161810.7044548979},{"$f":"IF(BL$11=\"\",0,Calc!BL259)","v":6853831.9642487485},{"$f":"IF(BM$11=\"\",0,Calc!BM259)","v":5591641.1272682846},{"$f":"IF(BN$11=\"\",0,Calc!BN259)","v":8054113.8544691261},{"$f":"IF(BO$11=\"\",0,Calc!BO259)","v":9462777.2923001759},{"$f":"IF(BP$11=\"\",0,Calc!BP259)","v":9113299.7218459081},{"$f":"IF(BQ$11=\"\",0,Calc!BQ259)","v":7484196.5857283212},{"$f":"IF(BR$11=\"\",0,Calc!BR259)","v":6398127.8283165954},{"$f":"IF(BS$11=\"\",0,Calc!BS259)","v":4003883.8760244413},{"$f":"IF(BT$11=\"\",0,Calc!BT259)","v":5338511.8346992563},{"$f":"IF(BU$11=\"\",0,Calc!BU259)","v":8007767.7520488827},{"$f":"IF(BV$11=\"\",0,Calc!BV259)","v":9342395.7107236981},{"$f":"IF(BW$11=\"\",0,Calc!BW259)","v":9342395.7107236981},{"$f":"IF(BX$11=\"\",0,Calc!BX259)","v":8675081.7313862909},{"$f":"IF(BY$11=\"\",0,Calc!BY259)","v":6873333.9871752914},{"$f":"IF(BZ$11=\"\",0,Calc!BZ259)","v":9622667.5820454098},{"$f":"IF(CA$11=\"\",0,Calc!CA259)","v":10997334.379480468},{"$f":"IF(CB$11=\"\",0,Calc!CB259)","v":10310000.980762938},{"$f":"IF(CC$11=\"\",0,Calc!CC259)","v":8248000.7846103488},{"$f":"IF(CD$11=\"\",0,Calc!CD259)","v":6873333.9871752914},{"$f":"IF(CE$11=\"\",0,Calc!CE259)","v":4247720.4040743308},{"$f":"IF(CF$11=\"\",0,Calc!CF259)","v":5663627.2054324411},{"$f":"IF(CG$11=\"\",0,Calc!CG259)","v":8495440.8081486616},{"$f":"IF(CH$11=\"\",0,Calc!CH259)","v":9911347.609506771},{"$f":"IF(CI$11=\"\",0,Calc!CI259)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ259)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK259)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL259)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM259)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN259)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO259)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP259)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ259)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR259)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS259)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT259)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU259)","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":59927043.772327349},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA260)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB260)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC260)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD260)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE260)","v":16482.43430152144},{"$f":"IF(AF$11=\"\",0,Calc!AF260)","v":42493.775933609955},{"$f":"IF(AG$11=\"\",0,Calc!AG260)","v":59336.763485477182},{"$f":"IF(AH$11=\"\",0,Calc!AH260)","v":73655.878284923921},{"$f":"IF(AI$11=\"\",0,Calc!AI260)","v":62390.134439834015},{"$f":"IF(AJ$11=\"\",0,Calc!AJ260)","v":108227.78423236513},{"$f":"IF(AK$11=\"\",0,Calc!AK260)","v":203722.88796680493},{"$f":"IF(AL$11=\"\",0,Calc!AL260)","v":290411.22102351312},{"$f":"IF(AM$11=\"\",0,Calc!AM260)","v":347602.177593361},{"$f":"IF(AN$11=\"\",0,Calc!AN260)","v":380017.4600276624},{"$f":"IF(AO$11=\"\",0,Calc!AO260)","v":332238.07645919768},{"$f":"IF(AP$11=\"\",0,Calc!AP260)","v":508739.55457814643},{"$f":"IF(AQ$11=\"\",0,Calc!AQ260)","v":631252.34527247562},{"$f":"IF(AR$11=\"\",0,Calc!AR260)","v":638520.05319502053},{"$f":"IF(AS$11=\"\",0,Calc!AS260)","v":548192.82615767617},{"$f":"IF(AT$11=\"\",0,Calc!AT260)","v":487974.6747994466},{"$f":"IF(AU$11=\"\",0,Calc!AU260)","v":320817.3925809128},{"$f":"IF(AV$11=\"\",0,Calc!AV260)","v":453421.91484769003},{"$f":"IF(AW$11=\"\",0,Calc!AW260)","v":718630.95938124473},{"$f":"IF(AX$11=\"\",0,Calc!AX260)","v":883317.22090611293},{"$f":"IF(AY$11=\"\",0,Calc!AY260)","v":928231.65586744109},{"$f":"IF(AZ$11=\"\",0,Calc!AZ260)","v":903635.65576957096},{"$f":"IF(BA$11=\"\",0,Calc!BA260)","v":749001.67254557111},{"$f":"IF(BB$11=\"\",0,Calc!BB260)","v":1094864.2095739671},{"$f":"IF(BC$11=\"\",0,Calc!BC260)","v":1304144.0886675825},{"$f":"IF(BD$11=\"\",0,Calc!BD260)","v":1272201.3702796097},{"$f":"IF(BE$11=\"\",0,Calc!BE260)","v":1057414.1259466885},{"$f":"IF(BF$11=\"\",0,Calc!BF260)","v":914222.62972474098},{"$f":"IF(BG$11=\"\",0,Calc!BG260)","v":585410.89547723532},{"$f":"IF(BH$11=\"\",0,Calc!BH260)","v":807776.27437944105},{"$f":"IF(BI$11=\"\",0,Calc!BI260)","v":1252507.0321838525},{"$f":"IF(BJ$11=\"\",0,Calc!BJ260)","v":1508907.9282649672},{"$f":"IF(BK$11=\"\",0,Calc!BK260)","v":1556557.6523154397},{"$f":"IF(BL$11=\"\",0,Calc!BL260)","v":1489621.1351969186},{"$f":"IF(BM$11=\"\",0,Calc!BM260)","v":1215294.8667349117},{"$f":"IF(BN$11=\"\",0,Calc!BN260)","v":1750492.0292008633},{"$f":"IF(BO$11=\"\",0,Calc!BO260)","v":2056652.851397543},{"$f":"IF(BP$11=\"\",0,Calc!BP260)","v":1980696.9222266115},{"$f":"IF(BQ$11=\"\",0,Calc!BQ260)","v":1626625.4370144207},{"$f":"IF(BR$11=\"\",0,Calc!BR260)","v":1390577.7802062936},{"$f":"IF(BS$11=\"\",0,Calc!BS260)","v":870209.55222002079},{"$f":"IF(BT$11=\"\",0,Calc!BT260)","v":1160279.4029600276},{"$f":"IF(BU$11=\"\",0,Calc!BU260)","v":1740419.1044400416},{"$f":"IF(BV$11=\"\",0,Calc!BV260)","v":2030488.9551800487},{"$f":"IF(BW$11=\"\",0,Calc!BW260)","v":2030488.9551800487},{"$f":"IF(BX$11=\"\",0,Calc!BX260)","v":1885454.0298100449},{"$f":"IF(BY$11=\"\",0,Calc!BY260)","v":1493859.7313110356},{"$f":"IF(BZ$11=\"\",0,Calc!BZ260)","v":2091403.62383545},{"$f":"IF(CA$11=\"\",0,Calc!CA260)","v":2390175.5700976569},{"$f":"IF(CB$11=\"\",0,Calc!CB260)","v":2240789.5969665535},{"$f":"IF(CC$11=\"\",0,Calc!CC260)","v":1792631.6775732427},{"$f":"IF(CD$11=\"\",0,Calc!CD260)","v":1493859.7313110356},{"$f":"IF(CE$11=\"\",0,Calc!CE260)","v":923205.31395022001},{"$f":"IF(CF$11=\"\",0,Calc!CF260)","v":1230940.4186002933},{"$f":"IF(CG$11=\"\",0,Calc!CG260)","v":1846410.62790044},{"$f":"IF(CH$11=\"\",0,Calc!CH260)","v":2154145.7325505135},{"$f":"IF(CI$11=\"\",0,Calc!CI260)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ260)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK260)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL260)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM260)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN260)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO260)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP260)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ260)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR260)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS260)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT260)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU260)","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":11428568.826347729},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA262)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB262)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC262)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD262)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE262)","v":2803.1350852927612},{"$f":"IF(AF$11=\"\",0,Calc!AF262)","v":7226.8326417704002},{"$f":"IF(AG$11=\"\",0,Calc!AG262)","v":10091.286307053942},{"$f":"IF(AH$11=\"\",0,Calc!AH262)","v":12526.509912402025},{"$f":"IF(AI$11=\"\",0,Calc!AI262)","v":12526.509912402025},{"$f":"IF(AJ$11=\"\",0,Calc!AJ262)","v":17869.986168741347},{"$f":"IF(AK$11=\"\",0,Calc!AK262)","v":33637.621023513129},{"$f":"IF(AL$11=\"\",0,Calc!AL262)","v":47951.129552789287},{"$f":"IF(AM$11=\"\",0,Calc!AM262)","v":59116.016597510374},{"$f":"IF(AN$11=\"\",0,Calc!AN262)","v":64628.819732595635},{"$f":"IF(AO$11=\"\",0,Calc!AO262)","v":64628.819732595635},{"$f":"IF(AP$11=\"\",0,Calc!AP262)","v":84000.32272936833},{"$f":"IF(AQ$11=\"\",0,Calc!AQ262)","v":104228.97187644072},{"$f":"IF(AR$11=\"\",0,Calc!AR262)","v":105428.97648686027},{"$f":"IF(AS$11=\"\",0,Calc!AS262)","v":105428.97648686027},{"$f":"IF(AT$11=\"\",0,Calc!AT262)","v":105428.97648686027},{"$f":"IF(AU$11=\"\",0,Calc!AU262)","v":105428.97648686027},{"$f":"IF(AV$11=\"\",0,Calc!AV262)","v":105428.97648686027},{"$f":"IF(AW$11=\"\",0,Calc!AW262)","v":115200.4426002766},{"$f":"IF(AX$11=\"\",0,Calc!AX262)","v":141600.54402950659},{"$f":"IF(AY$11=\"\",0,Calc!AY262)","v":153264.58884278461},{"$f":"IF(AZ$11=\"\",0,Calc!AZ262)","v":153264.58884278461},{"$f":"IF(BA$11=\"\",0,Calc!BA262)","v":153264.58884278461},{"$f":"IF(BB$11=\"\",0,Calc!BB262)","v":175512.67431996306},{"$f":"IF(BC$11=\"\",0,Calc!BC262)","v":209061.37464269239},{"$f":"IF(BD$11=\"\",0,Calc!BD262)","v":209061.37464269239},{"$f":"IF(BE$11=\"\",0,Calc!BE262)","v":209061.37464269239},{"$f":"IF(BF$11=\"\",0,Calc!BF262)","v":209061.37464269239},{"$f":"IF(BG$11=\"\",0,Calc!BG262)","v":209061.37464269239},{"$f":"IF(BH$11=\"\",0,Calc!BH262)","v":209061.37464269239},{"$f":"IF(BI$11=\"\",0,Calc!BI262)","v":209061.37464269239},{"$f":"IF(BJ$11=\"\",0,Calc!BJ262)","v":234840.90225910547},{"$f":"IF(BK$11=\"\",0,Calc!BK262)","v":249524.63867404324},{"$f":"IF(BL$11=\"\",0,Calc!BL262)","v":249524.63867404324},{"$f":"IF(BM$11=\"\",0,Calc!BM262)","v":249524.63867404324},{"$f":"IF(BN$11=\"\",0,Calc!BN262)","v":272440.16671553702},{"$f":"IF(BO$11=\"\",0,Calc!BO262)","v":320089.91550023039},{"$f":"IF(BP$11=\"\",0,Calc!BP262)","v":320089.91550023039},{"$f":"IF(BQ$11=\"\",0,Calc!BQ262)","v":320089.91550023039},{"$f":"IF(BR$11=\"\",0,Calc!BR262)","v":320089.91550023039},{"$f":"IF(BS$11=\"\",0,Calc!BS262)","v":320089.91550023039},{"$f":"IF(BT$11=\"\",0,Calc!BT262)","v":320089.91550023039},{"$f":"IF(BU$11=\"\",0,Calc!BU262)","v":320089.91550023039},{"$f":"IF(BV$11=\"\",0,Calc!BV262)","v":320089.91550023039},{"$f":"IF(BW$11=\"\",0,Calc!BW262)","v":329692.61296523729},{"$f":"IF(BX$11=\"\",0,Calc!BX262)","v":329692.61296523729},{"$f":"IF(BY$11=\"\",0,Calc!BY262)","v":329692.61296523729},{"$f":"IF(BZ$11=\"\",0,Calc!BZ262)","v":329692.61296523729},{"$f":"IF(CA$11=\"\",0,Calc!CA262)","v":361163.27147555543},{"$f":"IF(CB$11=\"\",0,Calc!CB262)","v":361163.27147555543},{"$f":"IF(CC$11=\"\",0,Calc!CC262)","v":361163.27147555543},{"$f":"IF(CD$11=\"\",0,Calc!CD262)","v":361163.27147555543},{"$f":"IF(CE$11=\"\",0,Calc!CE262)","v":361163.27147555543},{"$f":"IF(CF$11=\"\",0,Calc!CF262)","v":361163.27147555543},{"$f":"IF(CG$11=\"\",0,Calc!CG262)","v":361163.27147555543},{"$f":"IF(CH$11=\"\",0,Calc!CH262)","v":361163.27147555543},{"$f":"IF(CI$11=\"\",0,Calc!CI262)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ262)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK262)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL262)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM262)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN262)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO262)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP262)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ262)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR262)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS262)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT262)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU262)","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"I26","v":"Полумаски FFP1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L26","v":1},{"$f":"M26","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":868571.23080242774},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA263)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB263)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC263)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD263)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE263)","v":213.03826648224984},{"$f":"IF(AF$11=\"\",0,Calc!AF263)","v":549.23928077455037},{"$f":"IF(AG$11=\"\",0,Calc!AG263)","v":766.93775933609959},{"$f":"IF(AH$11=\"\",0,Calc!AH263)","v":952.01475334255395},{"$f":"IF(AI$11=\"\",0,Calc!AI263)","v":952.01475334255395},{"$f":"IF(AJ$11=\"\",0,Calc!AJ263)","v":1358.1189488243424},{"$f":"IF(AK$11=\"\",0,Calc!AK263)","v":2556.4591977869977},{"$f":"IF(AL$11=\"\",0,Calc!AL263)","v":3644.2858460119855},{"$f":"IF(AM$11=\"\",0,Calc!AM263)","v":4492.817261410788},{"$f":"IF(AN$11=\"\",0,Calc!AN263)","v":4911.7902996772682},{"$f":"IF(AO$11=\"\",0,Calc!AO263)","v":4911.7902996772682},{"$f":"IF(AP$11=\"\",0,Calc!AP263)","v":6384.0245274319932},{"$f":"IF(AQ$11=\"\",0,Calc!AQ263)","v":7921.4018626094939},{"$f":"IF(AR$11=\"\",0,Calc!AR263)","v":8012.6022130013798},{"$f":"IF(AS$11=\"\",0,Calc!AS263)","v":8012.6022130013798},{"$f":"IF(AT$11=\"\",0,Calc!AT263)","v":8012.6022130013798},{"$f":"IF(AU$11=\"\",0,Calc!AU263)","v":8012.6022130013798},{"$f":"IF(AV$11=\"\",0,Calc!AV263)","v":8012.6022130013798},{"$f":"IF(AW$11=\"\",0,Calc!AW263)","v":8755.2336376210205},{"$f":"IF(AX$11=\"\",0,Calc!AX263)","v":10761.641346242501},{"$f":"IF(AY$11=\"\",0,Calc!AY263)","v":11648.10875205163},{"$f":"IF(AZ$11=\"\",0,Calc!AZ263)","v":11648.10875205163},{"$f":"IF(BA$11=\"\",0,Calc!BA263)","v":11648.10875205163},{"$f":"IF(BB$11=\"\",0,Calc!BB263)","v":13338.963248317192},{"$f":"IF(BC$11=\"\",0,Calc!BC263)","v":15888.664472844621},{"$f":"IF(BD$11=\"\",0,Calc!BD263)","v":15888.664472844621},{"$f":"IF(BE$11=\"\",0,Calc!BE263)","v":15888.664472844621},{"$f":"IF(BF$11=\"\",0,Calc!BF263)","v":15888.664472844621},{"$f":"IF(BG$11=\"\",0,Calc!BG263)","v":15888.664472844621},{"$f":"IF(BH$11=\"\",0,Calc!BH263)","v":15888.664472844621},{"$f":"IF(BI$11=\"\",0,Calc!BI263)","v":15888.664472844621},{"$f":"IF(BJ$11=\"\",0,Calc!BJ263)","v":17847.908571692016},{"$f":"IF(BK$11=\"\",0,Calc!BK263)","v":18963.872539227286},{"$f":"IF(BL$11=\"\",0,Calc!BL263)","v":18963.872539227286},{"$f":"IF(BM$11=\"\",0,Calc!BM263)","v":18963.872539227286},{"$f":"IF(BN$11=\"\",0,Calc!BN263)","v":20705.452670380811},{"$f":"IF(BO$11=\"\",0,Calc!BO263)","v":24326.833578017508},{"$f":"IF(BP$11=\"\",0,Calc!BP263)","v":24326.833578017508},{"$f":"IF(BQ$11=\"\",0,Calc!BQ263)","v":24326.833578017508},{"$f":"IF(BR$11=\"\",0,Calc!BR263)","v":24326.833578017508},{"$f":"IF(BS$11=\"\",0,Calc!BS263)","v":24326.833578017508},{"$f":"IF(BT$11=\"\",0,Calc!BT263)","v":24326.833578017508},{"$f":"IF(BU$11=\"\",0,Calc!BU263)","v":24326.833578017508},{"$f":"IF(BV$11=\"\",0,Calc!BV263)","v":24326.833578017508},{"$f":"IF(BW$11=\"\",0,Calc!BW263)","v":25056.638585358032},{"$f":"IF(BX$11=\"\",0,Calc!BX263)","v":25056.638585358032},{"$f":"IF(BY$11=\"\",0,Calc!BY263)","v":25056.638585358032},{"$f":"IF(BZ$11=\"\",0,Calc!BZ263)","v":25056.638585358032},{"$f":"IF(CA$11=\"\",0,Calc!CA263)","v":27448.408632142211},{"$f":"IF(CB$11=\"\",0,Calc!CB263)","v":27448.408632142211},{"$f":"IF(CC$11=\"\",0,Calc!CC263)","v":27448.408632142211},{"$f":"IF(CD$11=\"\",0,Calc!CD263)","v":27448.408632142211},{"$f":"IF(CE$11=\"\",0,Calc!CE263)","v":27448.408632142211},{"$f":"IF(CF$11=\"\",0,Calc!CF263)","v":27448.408632142211},{"$f":"IF(CG$11=\"\",0,Calc!CG263)","v":27448.408632142211},{"$f":"IF(CH$11=\"\",0,Calc!CH263)","v":27448.408632142211},{"$f":"IF(CI$11=\"\",0,Calc!CI263)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ263)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK263)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL263)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM263)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN263)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO263)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP263)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ263)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR263)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS263)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT263)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU263)","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Полумаски FFP2"},null,null,{"$f":"L26+1","v":2},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":135176668.35014307},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA264)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB264)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC264)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD264)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE264)","v":36789.081827623006},{"$f":"IF(AF$11=\"\",0,Calc!AF264)","v":94846.851586840567},{"$f":"IF(AG$11=\"\",0,Calc!AG264)","v":132440.69457944282},{"$f":"IF(AH$11=\"\",0,Calc!AH264)","v":164401.20941719029},{"$f":"IF(AI$11=\"\",0,Calc!AI264)","v":141453.05505854939},{"$f":"IF(AJ$11=\"\",0,Calc!AJ264)","v":240951.51518963365},{"$f":"IF(AK$11=\"\",0,Calc!AK264)","v":453555.793298134},{"$f":"IF(AL$11=\"\",0,Calc!AL264)","v":646553.23242551705},{"$f":"IF(AM$11=\"\",0,Calc!AM264)","v":775854.14393319853},{"$f":"IF(AN$11=\"\",0,Calc!AN264)","v":848205.62164125475},{"$f":"IF(AO$11=\"\",0,Calc!AO264)","v":750879.72071836796},{"$f":"IF(AP$11=\"\",0,Calc!AP264)","v":1132625.6689254679},{"$f":"IF(AQ$11=\"\",0,Calc!AQ264)","v":1405380.4218503763},{"$f":"IF(AR$11=\"\",0,Calc!AR264)","v":1421560.7885493115},{"$f":"IF(AS$11=\"\",0,Calc!AS264)","v":1237565.5568678796},{"$f":"IF(AT$11=\"\",0,Calc!AT264)","v":1114902.0690802583},{"$f":"IF(AU$11=\"\",0,Calc!AU264)","v":774405.14608358603},{"$f":"IF(AV$11=\"\",0,Calc!AV264)","v":1044518.6057428097},{"$f":"IF(AW$11=\"\",0,Calc!AW264)","v":1595951.339542585},{"$f":"IF(AX$11=\"\",0,Calc!AX264)","v":1961690.1881877603},{"$f":"IF(AY$11=\"\",0,Calc!AY264)","v":2066556.4347880103},{"$f":"IF(AZ$11=\"\",0,Calc!AZ264)","v":2016454.7446899286},{"$f":"IF(BA$11=\"\",0,Calc!BA264)","v":1701467.59737764},{"$f":"IF(BB$11=\"\",0,Calc!BB264)","v":2431498.3637656095},{"$f":"IF(BC$11=\"\",0,Calc!BC264)","v":2896271.6928556156},{"$f":"IF(BD$11=\"\",0,Calc!BD264)","v":2831204.8457586714},{"$f":"IF(BE$11=\"\",0,Calc!BE264)","v":2393686.3911412912},{"$f":"IF(BF$11=\"\",0,Calc!BF264)","v":2102007.4213963719},{"$f":"IF(BG$11=\"\",0,Calc!BG264)","v":1432222.7594867295},{"$f":"IF(BH$11=\"\",0,Calc!BH264)","v":1885177.7626567634},{"$f":"IF(BI$11=\"\",0,Calc!BI264)","v":2791087.768996831},{"$f":"IF(BJ$11=\"\",0,Calc!BJ264)","v":3342936.3104979037},{"$f":"IF(BK$11=\"\",0,Calc!BK264)","v":3456837.2512464868},{"$f":"IF(BL$11=\"\",0,Calc!BL264)","v":3320488.5513126506},{"$f":"IF(BM$11=\"\",0,Calc!BM264)","v":2761689.981075332},{"$f":"IF(BN$11=\"\",0,Calc!BN264)","v":3878158.008210252},{"$f":"IF(BO$11=\"\",0,Calc!BO264)","v":4556447.3260681201},{"$f":"IF(BP$11=\"\",0,Calc!BP264)","v":4401726.2165669277},{"$f":"IF(BQ$11=\"\",0,Calc!BQ264)","v":3680487.8138152133},{"$f":"IF(BR$11=\"\",0,Calc!BR264)","v":3199662.2119807382},{"$f":"IF(BS$11=\"\",0,Calc!BS264)","v":2139679.7924118745},{"$f":"IF(BT$11=\"\",0,Calc!BT264)","v":2730547.8079731222},{"$f":"IF(BU$11=\"\",0,Calc!BU264)","v":3912283.8390956167},{"$f":"IF(BV$11=\"\",0,Calc!BV264)","v":4503151.854656863},{"$f":"IF(BW$11=\"\",0,Calc!BW264)","v":4514164.1270287074},{"$f":"IF(BX$11=\"\",0,Calc!BX264)","v":4218730.1192480847},{"$f":"IF(BY$11=\"\",0,Calc!BY264)","v":3421058.2982403999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ264)","v":4638246.4102965696},{"$f":"IF(CA$11=\"\",0,Calc!CA264)","v":5282930.6862341985},{"$f":"IF(CB$11=\"\",0,Calc!CB264)","v":4978633.6582201552},{"$f":"IF(CC$11=\"\",0,Calc!CC264)","v":4065742.5741780279},{"$f":"IF(CD$11=\"\",0,Calc!CD264)","v":3457148.5181499431},{"$f":"IF(CE$11=\"\",0,Calc!CE264)","v":2294733.8711363017},{"$f":"IF(CF$11=\"\",0,Calc!CF264)","v":2921585.7488452285},{"$f":"IF(CG$11=\"\",0,Calc!CG264)","v":4175289.5042630835},{"$f":"IF(CH$11=\"\",0,Calc!CH264)","v":4802141.3819720112},{"$f":"IF(CI$11=\"\",0,Calc!CI264)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ264)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK264)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL264)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM264)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN264)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO264)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP264)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ264)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR264)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS264)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT264)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU264)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":20377904.859465476},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA265)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB265)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC265)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD265)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE265)","v":5604.7730190871371},{"$f":"IF(AF$11=\"\",0,Calc!AF265)","v":14449.805439834026},{"$f":"IF(AG$11=\"\",0,Calc!AG265)","v":20177.182868713699},{"$f":"IF(AH$11=\"\",0,Calc!AH265)","v":25046.329429045643},{"$f":"IF(AI$11=\"\",0,Calc!AI265)","v":21215.467070499584},{"$f":"IF(AJ$11=\"\",0,Calc!AJ265)","v":36802.340836580908},{"$f":"IF(AK$11=\"\",0,Calc!AK265)","v":69274.994515917017},{"$f":"IF(AL$11=\"\",0,Calc!AL265)","v":98752.947911492141},{"$f":"IF(AM$11=\"\",0,Calc!AM265)","v":118200.45939278344},{"$f":"IF(AN$11=\"\",0,Calc!AN265)","v":129223.12128060249},{"$f":"IF(AO$11=\"\",0,Calc!AO265)","v":112975.97022304132},{"$f":"IF(AP$11=\"\",0,Calc!AP265)","v":172994.45440403206},{"$f":"IF(AQ$11=\"\",0,Calc!AQ265)","v":214654.34342377851},{"$f":"IF(AR$11=\"\",0,Calc!AR265)","v":217125.69277240755},{"$f":"IF(AS$11=\"\",0,Calc!AS265)","v":186410.35086801817},{"$f":"IF(AT$11=\"\",0,Calc!AT265)","v":165933.45626509195},{"$f":"IF(AU$11=\"\",0,Calc!AU265)","v":109092.42124662428},{"$f":"IF(AV$11=\"\",0,Calc!AV265)","v":154183.95536189561},{"$f":"IF(AW$11=\"\",0,Calc!AW265)","v":244367.0235924384},{"$f":"IF(AX$11=\"\",0,Calc!AX265)","v":300367.79983237211},{"$f":"IF(AY$11=\"\",0,Calc!AY265)","v":315640.73880689958},{"$f":"IF(AZ$11=\"\",0,Calc!AZ265)","v":307276.98651132506},{"$f":"IF(BA$11=\"\",0,Calc!BA265)","v":254694.43947045217},{"$f":"IF(BB$11=\"\",0,Calc!BB265)","v":372303.34240239626},{"$f":"IF(BC$11=\"\",0,Calc!BC265)","v":443467.96519561089},{"$f":"IF(BD$11=\"\",0,Calc!BD265)","v":432605.99645348865},{"$f":"IF(BE$11=\"\",0,Calc!BE265)","v":359568.62042887363},{"$f":"IF(BF$11=\"\",0,Calc!BF265)","v":310877.03641246364},{"$f":"IF(BG$11=\"\",0,Calc!BG265)","v":199066.17748493515},{"$f":"IF(BH$11=\"\",0,Calc!BH265)","v":274680.46195595706},{"$f":"IF(BI$11=\"\",0,Calc!BI265)","v":425909.03089800081},{"$f":"IF(BJ$11=\"\",0,Calc!BJ265)","v":513096.93033907708},{"$f":"IF(BK$11=\"\",0,Calc!BK265)","v":529299.99129715317},{"$f":"IF(BL$11=\"\",0,Calc!BL265)","v":506538.54852271295},{"$f":"IF(BM$11=\"\",0,Calc!BM265)","v":413255.21186407469},{"$f":"IF(BN$11=\"\",0,Calc!BN265)","v":595246.44939652295},{"$f":"IF(BO$11=\"\",0,Calc!BO265)","v":699354.97392381867},{"$f":"IF(BP$11=\"\",0,Calc!BP265)","v":673526.52318231401},{"$f":"IF(BQ$11=\"\",0,Calc!BQ265)","v":553126.20664883847},{"$f":"IF(BR$11=\"\",0,Calc!BR265)","v":472859.32895985473},{"$f":"IF(BS$11=\"\",0,Calc!BS265)","v":295910.59973370947},{"$f":"IF(BT$11=\"\",0,Calc!BT265)","v":394547.46631161257},{"$f":"IF(BU$11=\"\",0,Calc!BU265)","v":591821.19946741895},{"$f":"IF(BV$11=\"\",0,Calc!BV265)","v":690458.06604532199},{"$f":"IF(BW$11=\"\",0,Calc!BW265)","v":690458.06604532199},{"$f":"IF(BX$11=\"\",0,Calc!BX265)","v":641139.63275637047},{"$f":"IF(BY$11=\"\",0,Calc!BY265)","v":507979.86287620116},{"$f":"IF(BZ$11=\"\",0,Calc!BZ265)","v":711171.80802668142},{"$f":"IF(CA$11=\"\",0,Calc!CA265)","v":812767.78060192172},{"$f":"IF(CB$11=\"\",0,Calc!CB265)","v":761969.79431430157},{"$f":"IF(CC$11=\"\",0,Calc!CC265)","v":609575.83545144123},{"$f":"IF(CD$11=\"\",0,Calc!CD265)","v":507979.86287620116},{"$f":"IF(CE$11=\"\",0,Calc!CE265)","v":313931.55525749229},{"$f":"IF(CF$11=\"\",0,Calc!CF265)","v":418575.40700998972},{"$f":"IF(CG$11=\"\",0,Calc!CG265)","v":627863.11051498458},{"$f":"IF(CH$11=\"\",0,Calc!CH265)","v":732506.96226748207},{"$f":"IF(CI$11=\"\",0,Calc!CI265)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ265)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK265)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL265)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM265)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN265)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO265)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP265)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ265)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR265)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS265)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT265)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU265)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":87354524.79895559},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA266)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB266)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC266)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD266)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE266)","v":24026.134534676945},{"$f":"IF(AF$11=\"\",0,Calc!AF266)","v":61942.378097214001},{"$f":"IF(AG$11=\"\",0,Calc!AG266)","v":86494.084324837007},{"$f":"IF(AH$11=\"\",0,Calc!AH266)","v":107366.78870183756},{"$f":"IF(AI$11=\"\",0,Calc!AI266)","v":90944.925747385903},{"$f":"IF(AJ$11=\"\",0,Calc!AJ266)","v":157761.60588832246},{"$f":"IF(AK$11=\"\",0,Calc!AK266)","v":296963.02284860698},{"$f":"IF(AL$11=\"\",0,Calc!AL266)","v":423326.97580033203},{"$f":"IF(AM$11=\"\",0,Calc!AM266)","v":506693.15773543576},{"$f":"IF(AN$11=\"\",0,Calc!AN266)","v":553944.305381399},{"$f":"IF(AO$11=\"\",0,Calc!AO266)","v":484297.19642893644},{"$f":"IF(AP$11=\"\",0,Calc!AP266)","v":741580.08203180914},{"$f":"IF(AQ$11=\"\",0,Calc!AQ266)","v":920164.67321497959},{"$f":"IF(AR$11=\"\",0,Calc!AR266)","v":930758.67438686243},{"$f":"IF(AS$11=\"\",0,Calc!AS266)","v":799090.37410774524},{"$f":"IF(AT$11=\"\",0,Calc!AT266)","v":711311.50725500053},{"$f":"IF(AU$11=\"\",0,Calc!AU266)","v":467649.48030169192},{"$f":"IF(AV$11=\"\",0,Calc!AV266)","v":660944.59882639116},{"$f":"IF(AW$11=\"\",0,Calc!AW266)","v":1047534.8358757898},{"$f":"IF(AX$11=\"\",0,Calc!AX266)","v":1287594.902430658},{"$f":"IF(AY$11=\"\",0,Calc!AY266)","v":1353065.8296728949},{"$f":"IF(AZ$11=\"\",0,Calc!AZ266)","v":1317212.7028497655},{"$f":"IF(BA$11=\"\",0,Calc!BA266)","v":1091805.6533443497},{"$f":"IF(BB$11=\"\",0,Calc!BB266)","v":1595962.969741594},{"$f":"IF(BC$11=\"\",0,Calc!BC266)","v":1901026.3140583979},{"$f":"IF(BD$11=\"\",0,Calc!BD266)","v":1854464.0141363591},{"$f":"IF(BE$11=\"\",0,Calc!BE266)","v":1541372.687074376},{"$f":"IF(BF$11=\"\",0,Calc!BF266)","v":1332645.1356997213},{"$f":"IF(BG$11=\"\",0,Calc!BG266)","v":853342.45388155151},{"$f":"IF(BH$11=\"\",0,Calc!BH266)","v":1177480.2852009004},{"$f":"IF(BI$11=\"\",0,Calc!BI266)","v":1825755.9478395984},{"$f":"IF(BJ$11=\"\",0,Calc!BJ266)","v":2199506.7125241538},{"$f":"IF(BK$11=\"\",0,Calc!BK266)","v":2268964.8192354431},{"$f":"IF(BL$11=\"\",0,Calc!BL266)","v":2171392.7169505372},{"$f":"IF(BM$11=\"\",0,Calc!BM266)","v":1771512.4740269727},{"$f":"IF(BN$11=\"\",0,Calc!BN266)","v":2551659.3135503894},{"$f":"IF(BO$11=\"\",0,Calc!BO266)","v":2997944.1868148767},{"$f":"IF(BP$11=\"\",0,Calc!BP266)","v":2887224.6571881915},{"$f":"IF(BQ$11=\"\",0,Calc!BQ266)","v":2371101.3113899478},{"$f":"IF(BR$11=\"\",0,Calc!BR266)","v":2027019.0808577863},{"$f":"IF(BS$11=\"\",0,Calc!BS266)","v":1268488.1002722562},{"$f":"IF(BT$11=\"\",0,Calc!BT266)","v":1691317.4670296751},{"$f":"IF(BU$11=\"\",0,Calc!BU266)","v":2536976.2005445124},{"$f":"IF(BV$11=\"\",0,Calc!BV266)","v":2959805.5673019309},{"$f":"IF(BW$11=\"\",0,Calc!BW266)","v":2959805.5673019309},{"$f":"IF(BX$11=\"\",0,Calc!BX266)","v":2748390.8839232218},{"$f":"IF(BY$11=\"\",0,Calc!BY266)","v":2177571.2388007063},{"$f":"IF(BZ$11=\"\",0,Calc!BZ266)","v":3048599.7343209893},{"$f":"IF(CA$11=\"\",0,Calc!CA266)","v":3484113.9820811306},{"$f":"IF(CB$11=\"\",0,Calc!CB266)","v":3266356.8582010595},{"$f":"IF(CC$11=\"\",0,Calc!CC266)","v":2613085.4865608476},{"$f":"IF(CD$11=\"\",0,Calc!CD266)","v":2177571.2388007063},{"$f":"IF(CE$11=\"\",0,Calc!CE266)","v":1345739.0255788367},{"$f":"IF(CF$11=\"\",0,Calc!CF266)","v":1794318.7007717821},{"$f":"IF(CG$11=\"\",0,Calc!CG266)","v":2691478.0511576734},{"$f":"IF(CH$11=\"\",0,Calc!CH266)","v":3140057.726350619},{"$f":"IF(CI$11=\"\",0,Calc!CI266)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ266)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK266)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL266)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM266)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN266)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO266)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP266)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ266)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR266)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS266)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT266)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU266)","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":14338076.262390895},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA267)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB267)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC267)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD267)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE267)","v":3943.568464730291},{"$f":"IF(AF$11=\"\",0,Calc!AF267)","v":10167.012448132782},{"$f":"IF(AG$11=\"\",0,Calc!AG267)","v":14196.846473029049},{"$f":"IF(AH$11=\"\",0,Calc!AH267)","v":17622.821576763487},{"$f":"IF(AI$11=\"\",0,Calc!AI267)","v":14927.392531120331},{"$f":"IF(AJ$11=\"\",0,Calc!AJ267)","v":25894.456431535269},{"$f":"IF(AK$11=\"\",0,Calc!AK267)","v":48742.506224066397},{"$f":"IF(AL$11=\"\",0,Calc!AL267)","v":69483.458091286331},{"$f":"IF(AM$11=\"\",0,Calc!AM267)","v":83166.9012448133},{"$f":"IF(AN$11=\"\",0,Calc!AN267)","v":90922.544813278015},{"$f":"IF(AO$11=\"\",0,Calc!AO267)","v":79490.903900414924},{"$f":"IF(AP$11=\"\",0,Calc!AP267)","v":121720.44659751037},{"$f":"IF(AQ$11=\"\",0,Calc!AQ267)","v":151032.71741078841},{"$f":"IF(AR$11=\"\",0,Calc!AR267)","v":152771.58093360995},{"$f":"IF(AS$11=\"\",0,Calc!AS267)","v":131159.99143568464},{"$f":"IF(AT$11=\"\",0,Calc!AT267)","v":116752.26510373445},{"$f":"IF(AU$11=\"\",0,Calc!AU267)","v":76758.404078838183},{"$f":"IF(AV$11=\"\",0,Calc!AV267)","v":108485.2110980913},{"$f":"IF(AW$11=\"\",0,Calc!AW267)","v":171938.82513659753},{"$f":"IF(AX$11=\"\",0,Calc!AX267)","v":211341.47256373439},{"$f":"IF(AY$11=\"\",0,Calc!AY267)","v":222087.64913477178},{"$f":"IF(AZ$11=\"\",0,Calc!AZ267)","v":216202.83815539425},{"$f":"IF(BA$11=\"\",0,Calc!BA267)","v":179205.28738939419},{"$f":"IF(BB$11=\"\",0,Calc!BB267)","v":261955.96421332037},{"$f":"IF(BC$11=\"\",0,Calc!BC267)","v":312028.02980741579},{"$f":"IF(BD$11=\"\",0,Calc!BD267)","v":304385.45137463277},{"$f":"IF(BE$11=\"\",0,Calc!BE267)","v":252995.6998438506},{"$f":"IF(BF$11=\"\",0,Calc!BF267)","v":218735.86548999583},{"$f":"IF(BG$11=\"\",0,Calc!BG267)","v":140064.74432605176},{"$f":"IF(BH$11=\"\",0,Calc!BH267)","v":193267.63170571486},{"$f":"IF(BI$11=\"\",0,Calc!BI267)","v":299673.40646504104},{"$f":"IF(BJ$11=\"\",0,Calc!BJ267)","v":361019.59293342807},{"$f":"IF(BK$11=\"\",0,Calc!BK267)","v":372420.21165764157},{"$f":"IF(BL$11=\"\",0,Calc!BL267)","v":356405.05678315117},{"$f":"IF(BM$11=\"\",0,Calc!BM267)","v":290770.06612803612},{"$f":"IF(BN$11=\"\",0,Calc!BN267)","v":418820.72986519051},{"$f":"IF(BO$11=\"\",0,Calc!BO267)","v":492072.419601292},{"$f":"IF(BP$11=\"\",0,Calc!BP267)","v":473899.29046828981},{"$f":"IF(BQ$11=\"\",0,Calc!BQ267)","v":389184.55004829459},{"$f":"IF(BR$11=\"\",0,Calc!BR267)","v":332708.05643496453},{"$f":"IF(BS$11=\"\",0,Calc!BS267)","v":208205.34667777622},{"$f":"IF(BT$11=\"\",0,Calc!BT267)","v":277607.12890370161},{"$f":"IF(BU$11=\"\",0,Calc!BU267)","v":416410.69335555244},{"$f":"IF(BV$11=\"\",0,Calc!BV267)","v":485812.47558147792},{"$f":"IF(BW$11=\"\",0,Calc!BW267)","v":485812.47558147792},{"$f":"IF(BX$11=\"\",0,Calc!BX267)","v":451111.58446851518},{"$f":"IF(BY$11=\"\",0,Calc!BY267)","v":357419.17846351588},{"$f":"IF(BZ$11=\"\",0,Calc!BZ267)","v":500386.84984892211},{"$f":"IF(CA$11=\"\",0,Calc!CA267)","v":571870.68554162537},{"$f":"IF(CB$11=\"\",0,Calc!CB267)","v":536128.76769527374},{"$f":"IF(CC$11=\"\",0,Calc!CC267)","v":428903.01415621903},{"$f":"IF(CD$11=\"\",0,Calc!CD267)","v":357419.17846351588},{"$f":"IF(CE$11=\"\",0,Calc!CE267)","v":220885.05229045279},{"$f":"IF(CF$11=\"\",0,Calc!CF267)","v":294513.40305393701},{"$f":"IF(CG$11=\"\",0,Calc!CG267)","v":441770.10458090558},{"$f":"IF(CH$11=\"\",0,Calc!CH267)","v":515398.45534438989},{"$f":"IF(CI$11=\"\",0,Calc!CI267)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ267)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK267)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL267)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM267)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN267)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO267)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP267)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ267)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR267)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS267)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT267)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU267)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":12180448.354396923},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA269)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB269)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC269)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD269)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE269)","v":2987.5518672199173},{"$f":"IF(AF$11=\"\",0,Calc!AF269)","v":7702.2821576763508},{"$f":"IF(AG$11=\"\",0,Calc!AG269)","v":10755.186721991704},{"$f":"IF(AH$11=\"\",0,Calc!AH269)","v":13350.622406639004},{"$f":"IF(AI$11=\"\",0,Calc!AI269)","v":13350.622406639004},{"$f":"IF(AJ$11=\"\",0,Calc!AJ269)","v":19045.643153526973},{"$f":"IF(AK$11=\"\",0,Calc!AK269)","v":35850.622406639006},{"$f":"IF(AL$11=\"\",0,Calc!AL269)","v":51105.809128630724},{"$f":"IF(AM$11=\"\",0,Calc!AM269)","v":63005.228215767645},{"$f":"IF(AN$11=\"\",0,Calc!AN269)","v":68880.715767634858},{"$f":"IF(AO$11=\"\",0,Calc!AO269)","v":68880.715767634858},{"$f":"IF(AP$11=\"\",0,Calc!AP269)","v":89526.659751037354},{"$f":"IF(AQ$11=\"\",0,Calc!AQ269)","v":111086.14107883819},{"$f":"IF(AR$11=\"\",0,Calc!AR269)","v":112365.09336099586},{"$f":"IF(AS$11=\"\",0,Calc!AS269)","v":112365.09336099586},{"$f":"IF(AT$11=\"\",0,Calc!AT269)","v":112365.09336099586},{"$f":"IF(AU$11=\"\",0,Calc!AU269)","v":112365.09336099586},{"$f":"IF(AV$11=\"\",0,Calc!AV269)","v":112365.09336099586},{"$f":"IF(AW$11=\"\",0,Calc!AW269)","v":122779.41908713696},{"$f":"IF(AX$11=\"\",0,Calc!AX269)","v":150916.3692946058},{"$f":"IF(AY$11=\"\",0,Calc!AY269)","v":163347.78547717843},{"$f":"IF(AZ$11=\"\",0,Calc!AZ269)","v":163347.78547717843},{"$f":"IF(BA$11=\"\",0,Calc!BA269)","v":163347.78547717843},{"$f":"IF(BB$11=\"\",0,Calc!BB269)","v":187059.56078838179},{"$f":"IF(BC$11=\"\",0,Calc!BC269)","v":222815.41244813282},{"$f":"IF(BD$11=\"\",0,Calc!BD269)","v":222815.41244813282},{"$f":"IF(BE$11=\"\",0,Calc!BE269)","v":222815.41244813282},{"$f":"IF(BF$11=\"\",0,Calc!BF269)","v":222815.41244813282},{"$f":"IF(BG$11=\"\",0,Calc!BG269)","v":222815.41244813282},{"$f":"IF(BH$11=\"\",0,Calc!BH269)","v":222815.41244813282},{"$f":"IF(BI$11=\"\",0,Calc!BI269)","v":222815.41244813282},{"$f":"IF(BJ$11=\"\",0,Calc!BJ269)","v":250290.96161825728},{"$f":"IF(BK$11=\"\",0,Calc!BK269)","v":265940.73332365148},{"$f":"IF(BL$11=\"\",0,Calc!BL269)","v":265940.73332365148},{"$f":"IF(BM$11=\"\",0,Calc!BM269)","v":265940.73332365148},{"$f":"IF(BN$11=\"\",0,Calc!BN269)","v":290363.86189419084},{"$f":"IF(BO$11=\"\",0,Calc!BO269)","v":341148.46257261408},{"$f":"IF(BP$11=\"\",0,Calc!BP269)","v":341148.46257261408},{"$f":"IF(BQ$11=\"\",0,Calc!BQ269)","v":341148.46257261408},{"$f":"IF(BR$11=\"\",0,Calc!BR269)","v":341148.46257261408},{"$f":"IF(BS$11=\"\",0,Calc!BS269)","v":341148.46257261408},{"$f":"IF(BT$11=\"\",0,Calc!BT269)","v":341148.46257261408},{"$f":"IF(BU$11=\"\",0,Calc!BU269)","v":341148.46257261408},{"$f":"IF(BV$11=\"\",0,Calc!BV269)","v":341148.46257261408},{"$f":"IF(BW$11=\"\",0,Calc!BW269)","v":351382.91644979251},{"$f":"IF(BX$11=\"\",0,Calc!BX269)","v":351382.91644979251},{"$f":"IF(BY$11=\"\",0,Calc!BY269)","v":351382.91644979251},{"$f":"IF(BZ$11=\"\",0,Calc!BZ269)","v":351382.91644979251},{"$f":"IF(CA$11=\"\",0,Calc!CA269)","v":384924.01301999995},{"$f":"IF(CB$11=\"\",0,Calc!CB269)","v":384924.01301999995},{"$f":"IF(CC$11=\"\",0,Calc!CC269)","v":384924.01301999995},{"$f":"IF(CD$11=\"\",0,Calc!CD269)","v":384924.01301999995},{"$f":"IF(CE$11=\"\",0,Calc!CE269)","v":384924.01301999995},{"$f":"IF(CF$11=\"\",0,Calc!CF269)","v":384924.01301999995},{"$f":"IF(CG$11=\"\",0,Calc!CG269)","v":384924.01301999995},{"$f":"IF(CH$11=\"\",0,Calc!CH269)","v":384924.01301999995},{"$f":"IF(CI$11=\"\",0,Calc!CI269)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ269)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK269)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL269)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM269)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN269)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO269)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP269)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ269)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR269)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS269)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT269)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU269)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H32","v":"Себестоимость"},{"$f":"I33","v":"Полумаски FFP2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L33","v":2},{"$f":"M33","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":925714.07493416732},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA270)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB270)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC270)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD270)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE270)","v":227.05394190871371},{"$f":"IF(AF$11=\"\",0,Calc!AF270)","v":585.37344398340269},{"$f":"IF(AG$11=\"\",0,Calc!AG270)","v":817.39419087136946},{"$f":"IF(AH$11=\"\",0,Calc!AH270)","v":1014.6473029045643},{"$f":"IF(AI$11=\"\",0,Calc!AI270)","v":1014.6473029045643},{"$f":"IF(AJ$11=\"\",0,Calc!AJ270)","v":1447.46887966805},{"$f":"IF(AK$11=\"\",0,Calc!AK270)","v":2724.6473029045642},{"$f":"IF(AL$11=\"\",0,Calc!AL270)","v":3884.0414937759351},{"$f":"IF(AM$11=\"\",0,Calc!AM270)","v":4788.3973443983414},{"$f":"IF(AN$11=\"\",0,Calc!AN270)","v":5234.9343983402487},{"$f":"IF(AO$11=\"\",0,Calc!AO270)","v":5234.9343983402487},{"$f":"IF(AP$11=\"\",0,Calc!AP270)","v":6804.0261410788389},{"$f":"IF(AQ$11=\"\",0,Calc!AQ270)","v":8442.5467219917027},{"$f":"IF(AR$11=\"\",0,Calc!AR270)","v":8539.747095435685},{"$f":"IF(AS$11=\"\",0,Calc!AS270)","v":8539.747095435685},{"$f":"IF(AT$11=\"\",0,Calc!AT270)","v":8539.747095435685},{"$f":"IF(AU$11=\"\",0,Calc!AU270)","v":8539.747095435685},{"$f":"IF(AV$11=\"\",0,Calc!AV270)","v":8539.747095435685},{"$f":"IF(AW$11=\"\",0,Calc!AW270)","v":9331.2358506224082},{"$f":"IF(AX$11=\"\",0,Calc!AX270)","v":11469.644066390041},{"$f":"IF(AY$11=\"\",0,Calc!AY270)","v":12414.431696265561},{"$f":"IF(AZ$11=\"\",0,Calc!AZ270)","v":12414.431696265561},{"$f":"IF(BA$11=\"\",0,Calc!BA270)","v":12414.431696265561},{"$f":"IF(BB$11=\"\",0,Calc!BB270)","v":14216.526619917015},{"$f":"IF(BC$11=\"\",0,Calc!BC270)","v":16933.971346058093},{"$f":"IF(BD$11=\"\",0,Calc!BD270)","v":16933.971346058093},{"$f":"IF(BE$11=\"\",0,Calc!BE270)","v":16933.971346058093},{"$f":"IF(BF$11=\"\",0,Calc!BF270)","v":16933.971346058093},{"$f":"IF(BG$11=\"\",0,Calc!BG270)","v":16933.971346058093},{"$f":"IF(BH$11=\"\",0,Calc!BH270)","v":16933.971346058093},{"$f":"IF(BI$11=\"\",0,Calc!BI270)","v":16933.971346058093},{"$f":"IF(BJ$11=\"\",0,Calc!BJ270)","v":19022.113082987551},{"$f":"IF(BK$11=\"\",0,Calc!BK270)","v":20211.495732597512},{"$f":"IF(BL$11=\"\",0,Calc!BL270)","v":20211.495732597512},{"$f":"IF(BM$11=\"\",0,Calc!BM270)","v":20211.495732597512},{"$f":"IF(BN$11=\"\",0,Calc!BN270)","v":22067.653503958503},{"$f":"IF(BO$11=\"\",0,Calc!BO270)","v":25927.283155518671},{"$f":"IF(BP$11=\"\",0,Calc!BP270)","v":25927.283155518671},{"$f":"IF(BQ$11=\"\",0,Calc!BQ270)","v":25927.283155518671},{"$f":"IF(BR$11=\"\",0,Calc!BR270)","v":25927.283155518671},{"$f":"IF(BS$11=\"\",0,Calc!BS270)","v":25927.283155518671},{"$f":"IF(BT$11=\"\",0,Calc!BT270)","v":25927.283155518671},{"$f":"IF(BU$11=\"\",0,Calc!BU270)","v":25927.283155518671},{"$f":"IF(BV$11=\"\",0,Calc!BV270)","v":25927.283155518671},{"$f":"IF(BW$11=\"\",0,Calc!BW270)","v":26705.101650184231},{"$f":"IF(BX$11=\"\",0,Calc!BX270)","v":26705.101650184231},{"$f":"IF(BY$11=\"\",0,Calc!BY270)","v":26705.101650184231},{"$f":"IF(BZ$11=\"\",0,Calc!BZ270)","v":26705.101650184231},{"$f":"IF(CA$11=\"\",0,Calc!CA270)","v":29254.224989519997},{"$f":"IF(CB$11=\"\",0,Calc!CB270)","v":29254.224989519997},{"$f":"IF(CC$11=\"\",0,Calc!CC270)","v":29254.224989519997},{"$f":"IF(CD$11=\"\",0,Calc!CD270)","v":29254.224989519997},{"$f":"IF(CE$11=\"\",0,Calc!CE270)","v":29254.224989519997},{"$f":"IF(CF$11=\"\",0,Calc!CF270)","v":29254.224989519997},{"$f":"IF(CG$11=\"\",0,Calc!CG270)","v":29254.224989519997},{"$f":"IF(CH$11=\"\",0,Calc!CH270)","v":29254.224989519997},{"$f":"IF(CI$11=\"\",0,Calc!CI270)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ270)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK270)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL270)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM270)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN270)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO270)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP270)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ270)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR270)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS270)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT270)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU270)","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H25","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Полумаски FFP3"},null,null,{"$f":"L33+1","v":3},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":276868142.00427008},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA271)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB271)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC271)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD271)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE271)","v":75938.359227030232},{"$f":"IF(AF$11=\"\",0,Calc!AF271)","v":195778.58238218731},{"$f":"IF(AG$11=\"\",0,Calc!AG271)","v":273378.09321730887},{"$f":"IF(AH$11=\"\",0,Calc!AH271)","v":339349.54279579129},{"$f":"IF(AI$11=\"\",0,Calc!AI271)","v":281965.27596846473},{"$f":"IF(AJ$11=\"\",0,Calc!AJ271)","v":497933.48546535871},{"$f":"IF(AK$11=\"\",0,Calc!AK271)","v":937286.56087596924},{"$f":"IF(AL$11=\"\",0,Calc!AL271)","v":1336121.5193320457},{"$f":"IF(AM$11=\"\",0,Calc!AM271)","v":1601483.0423286473},{"$f":"IF(AN$11=\"\",0,Calc!AN271)","v":1750827.6911172315},{"$f":"IF(AO$11=\"\",0,Calc!AO271)","v":1498813.6131518199},{"$f":"IF(AP$11=\"\",0,Calc!AP271)","v":2340604.6922416482},{"$f":"IF(AQ$11=\"\",0,Calc!AQ271)","v":2904260.5160875958},{"$f":"IF(AR$11=\"\",0,Calc!AR271)","v":2937697.7259767628},{"$f":"IF(AS$11=\"\",0,Calc!AS271)","v":2541505.067617455},{"$f":"IF(AT$11=\"\",0,Calc!AT271)","v":2277376.6287112501},{"$f":"IF(AU$11=\"\",0,Calc!AU271)","v":1503207.0663999594},{"$f":"IF(AV$11=\"\",0,Calc!AV271)","v":2125821.5520423101},{"$f":"IF(AW$11=\"\",0,Calc!AW271)","v":3301779.55157289},{"$f":"IF(AX$11=\"\",0,Calc!AX271)","v":4058437.3654750115},{"$f":"IF(AY$11=\"\",0,Calc!AY271)","v":4270600.4470443325},{"$f":"IF(AZ$11=\"\",0,Calc!AZ271)","v":4162717.6415669541},{"$f":"IF(BA$11=\"\",0,Calc!BA271)","v":3388775.7761857556},{"$f":"IF(BB$11=\"\",0,Calc!BB271)","v":5030398.7209692802},{"$f":"IF(BC$11=\"\",0,Calc!BC271)","v":5991943.7481163274},{"$f":"IF(BD$11=\"\",0,Calc!BD271)","v":5851836.8176985309},{"$f":"IF(BE$11=\"\",0,Calc!BE271)","v":4909738.4924754165},{"$f":"IF(BF$11=\"\",0,Calc!BF271)","v":4281672.9423266733},{"$f":"IF(BG$11=\"\",0,Calc!BG271)","v":2764653.0750443246},{"$f":"IF(BH$11=\"\",0,Calc!BH271)","v":3814778.674893022},{"$f":"IF(BI$11=\"\",0,Calc!BI271)","v":5765453.6481857644},{"$f":"IF(BJ$11=\"\",0,Calc!BJ271)","v":6923583.001190356},{"$f":"IF(BK$11=\"\",0,Calc!BK271)","v":7151668.2661216781},{"$f":"IF(BL$11=\"\",0,Calc!BL271)","v":6858071.7777944552},{"$f":"IF(BM$11=\"\",0,Calc!BM271)","v":5499565.9928227235},{"$f":"IF(BN$11=\"\",0,Calc!BN271)","v":8032085.0795914643},{"$f":"IF(BO$11=\"\",0,Calc!BO271)","v":9436895.6876375023},{"$f":"IF(BP$11=\"\",0,Calc!BP271)","v":9103738.316561101},{"$f":"IF(BQ$11=\"\",0,Calc!BQ271)","v":7550712.4175434196},{"$f":"IF(BR$11=\"\",0,Calc!BR271)","v":6515361.8181982953},{"$f":"IF(BS$11=\"\",0,Calc!BS271)","v":4121754.2444647718},{"$f":"IF(BT$11=\"\",0,Calc!BT271)","v":5505228.6690946501},{"$f":"IF(BU$11=\"\",0,Calc!BU271)","v":8049833.4143960327},{"$f":"IF(BV$11=\"\",0,Calc!BV271)","v":9322135.7870467249},{"$f":"IF(BW$11=\"\",0,Calc!BW271)","v":9334616.3624014799},{"$f":"IF(BX$11=\"\",0,Calc!BX271)","v":8698465.1760761365},{"$f":"IF(BY$11=\"\",0,Calc!BY271)","v":6790011.6171000972},{"$f":"IF(BZ$11=\"\",0,Calc!BZ271)","v":9601799.860658126},{"$f":"IF(CA$11=\"\",0,Calc!CA271)","v":10953173.553719155},{"$f":"IF(CB$11=\"\",0,Calc!CB271)","v":10297937.831804048},{"$f":"IF(CC$11=\"\",0,Calc!CC271)","v":8332230.6660587285},{"$f":"IF(CD$11=\"\",0,Calc!CD271)","v":7021759.2222285168},{"$f":"IF(CE$11=\"\",0,Calc!CE271)","v":4400816.3345680926},{"$f":"IF(CF$11=\"\",0,Calc!CF271)","v":5868544.3516579308},{"$f":"IF(CG$11=\"\",0,Calc!CG271)","v":8568115.5259481687},{"$f":"IF(CH$11=\"\",0,Calc!CH271)","v":9917901.1130932886},{"$f":"IF(CI$11=\"\",0,Calc!CI271)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ271)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK271)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL271)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM271)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN271)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO271)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP271)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ271)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR271)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS271)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT271)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU271)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":21915202.049477726},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA272)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB272)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC272)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD272)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE272)","v":6046.8509875518675},{"$f":"IF(AF$11=\"\",0,Calc!AF272)","v":15589.537702282159},{"$f":"IF(AG$11=\"\",0,Calc!AG272)","v":21768.663555186726},{"$f":"IF(AH$11=\"\",0,Calc!AH272)","v":27021.865350622407},{"$f":"IF(AI$11=\"\",0,Calc!AI272)","v":22222.177379253113},{"$f":"IF(AJ$11=\"\",0,Calc!AJ272)","v":39705.135297012435},{"$f":"IF(AK$11=\"\",0,Calc!AK272)","v":74739.078206141086},{"$f":"IF(AL$11=\"\",0,Calc!AL272)","v":106542.1130469834},{"$f":"IF(AM$11=\"\",0,Calc!AM272)","v":127523.55218922821},{"$f":"IF(AN$11=\"\",0,Calc!AN272)","v":139415.62947671575},{"$f":"IF(AO$11=\"\",0,Calc!AO272)","v":118336.87382639006},{"$f":"IF(AP$11=\"\",0,Calc!AP272)","v":186639.43818805952},{"$f":"IF(AQ$11=\"\",0,Calc!AQ272)","v":231585.26207824529},{"$f":"IF(AR$11=\"\",0,Calc!AR272)","v":234251.53976664614},{"$f":"IF(AS$11=\"\",0,Calc!AS272)","v":201113.51706794984},{"$f":"IF(AT$11=\"\",0,Calc!AT272)","v":179021.50193548569},{"$f":"IF(AU$11=\"\",0,Calc!AU272)","v":114269.04378860787},{"$f":"IF(AV$11=\"\",0,Calc!AV272)","v":166345.25601120276},{"$f":"IF(AW$11=\"\",0,Calc!AW272)","v":263641.53782907606},{"$f":"IF(AX$11=\"\",0,Calc!AX272)","v":324059.39024823933},{"$f":"IF(AY$11=\"\",0,Calc!AY272)","v":340536.98636255658},{"$f":"IF(AZ$11=\"\",0,Calc!AZ272)","v":331513.54087138287},{"$f":"IF(BA$11=\"\",0,Calc!BA272)","v":266780.12756513653},{"$f":"IF(BB$11=\"\",0,Calc!BB272)","v":401668.86794667365},{"$f":"IF(BC$11=\"\",0,Calc!BC272)","v":478446.61936505185},{"$f":"IF(BD$11=\"\",0,Calc!BD272)","v":466727.90993803617},{"$f":"IF(BE$11=\"\",0,Calc!BE272)","v":387929.6913770691},{"$f":"IF(BF$11=\"\",0,Calc!BF272)","v":335397.54566975776},{"$f":"IF(BG$11=\"\",0,Calc!BG272)","v":208512.20911517466},{"$f":"IF(BH$11=\"\",0,Calc!BH272)","v":296345.95673779934},{"$f":"IF(BI$11=\"\",0,Calc!BI272)","v":459502.71943613829},{"$f":"IF(BJ$11=\"\",0,Calc!BJ272)","v":553567.58772650722},{"$f":"IF(BK$11=\"\",0,Calc!BK272)","v":571048.6694441865},{"$f":"IF(BL$11=\"\",0,Calc!BL272)","v":546491.91179316083},{"$f":"IF(BM$11=\"\",0,Calc!BM272)","v":432864.88062824629},{"$f":"IF(BN$11=\"\",0,Calc!BN272)","v":642196.67203514057},{"$f":"IF(BO$11=\"\",0,Calc!BO272)","v":754516.78423354309},{"$f":"IF(BP$11=\"\",0,Calc!BP272)","v":726651.10754309967},{"$f":"IF(BQ$11=\"\",0,Calc!BQ272)","v":596754.18389380223},{"$f":"IF(BR$11=\"\",0,Calc!BR272)","v":510156.23479427054},{"$f":"IF(BS$11=\"\",0,Calc!BS272)","v":309952.06534139306},{"$f":"IF(BT$11=\"\",0,Calc!BT272)","v":425667.50306884636},{"$f":"IF(BU$11=\"\",0,Calc!BU272)","v":638501.25460326963},{"$f":"IF(BV$11=\"\",0,Calc!BV272)","v":744918.13037048129},{"$f":"IF(BW$11=\"\",0,Calc!BW272)","v":744918.13037048129},{"$f":"IF(BX$11=\"\",0,Calc!BX272)","v":691709.69248687546},{"$f":"IF(BY$11=\"\",0,Calc!BY272)","v":532084.37883605808},{"$f":"IF(BZ$11=\"\",0,Calc!BZ272)","v":767265.67428159562},{"$f":"IF(CA$11=\"\",0,Calc!CA272)","v":876875.05632182339},{"$f":"IF(CB$11=\"\",0,Calc!CB272)","v":822070.36530170939},{"$f":"IF(CC$11=\"\",0,Calc!CC272)","v":657656.29224136751},{"$f":"IF(CD$11=\"\",0,Calc!CD272)","v":548046.91020113975},{"$f":"IF(CE$11=\"\",0,Calc!CE272)","v":328828.14612068376},{"$f":"IF(CF$11=\"\",0,Calc!CF272)","v":451590.65400573914},{"$f":"IF(CG$11=\"\",0,Calc!CG272)","v":677385.98100860871},{"$f":"IF(CH$11=\"\",0,Calc!CH272)","v":790283.64451004355},{"$f":"IF(CI$11=\"\",0,Calc!CI272)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ272)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK272)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL272)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM272)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN272)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO272)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP272)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ272)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR272)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS272)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT272)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU272)","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":204368253.37876147},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA273)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB273)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC273)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD273)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE273)","v":56389.367160640191},{"$f":"IF(AF$11=\"\",0,Calc!AF273)","v":145378.83721102547},{"$f":"IF(AG$11=\"\",0,Calc!AG273)","v":203001.72177830472},{"$f":"IF(AH$11=\"\",0,Calc!AH273)","v":251989.98449911084},{"$f":"IF(AI$11=\"\",0,Calc!AI273)","v":207230.92431535269},{"$f":"IF(AJ$11=\"\",0,Calc!AJ273)","v":370266.68211855367},{"$f":"IF(AK$11=\"\",0,Calc!AK273)","v":696972.57810551277},{"$f":"IF(AL$11=\"\",0,Calc!AL273)","v":993548.93035145232},{"$f":"IF(AM$11=\"\",0,Calc!AM273)","v":1189209.4613925312},{"$f":"IF(AN$11=\"\",0,Calc!AN273)","v":1300107.9627525487},{"$f":"IF(AO$11=\"\",0,Calc!AO273)","v":1103539.9153337285},{"$f":"IF(AP$11=\"\",0,Calc!AP273)","v":1740489.3602154148},{"$f":"IF(AQ$11=\"\",0,Calc!AQ273)","v":2159627.6143081062},{"$f":"IF(AR$11=\"\",0,Calc!AR273)","v":2184491.7480254695},{"$f":"IF(AS$11=\"\",0,Calc!AS273)","v":1875466.0861096715},{"$f":"IF(AT$11=\"\",0,Calc!AT273)","v":1669448.9781658058},{"$f":"IF(AU$11=\"\",0,Calc!AU273)","v":1065605.7307441316},{"$f":"IF(AV$11=\"\",0,Calc!AV273)","v":1551237.782435257},{"$f":"IF(AW$11=\"\",0,Calc!AW273)","v":2458565.5419728598},{"$f":"IF(AX$11=\"\",0,Calc!AX273)","v":3021986.8120083068},{"$f":"IF(AY$11=\"\",0,Calc!AY273)","v":3175647.1583816106},{"$f":"IF(AZ$11=\"\",0,Calc!AZ273)","v":3091499.8258438492},{"$f":"IF(BA$11=\"\",0,Calc!BA273)","v":2487834.1793772993},{"$f":"IF(BB$11=\"\",0,Calc!BB273)","v":3745727.0434265672},{"$f":"IF(BC$11=\"\",0,Calc!BC273)","v":4461711.0859326525},{"$f":"IF(BD$11=\"\",0,Calc!BD273)","v":4352429.3110238286},{"$f":"IF(BE$11=\"\",0,Calc!BE273)","v":3617603.5831886367},{"$f":"IF(BF$11=\"\",0,Calc!BF273)","v":3127719.7646318423},{"$f":"IF(BG$11=\"\",0,Calc!BG273)","v":1944461.9259638926},{"$f":"IF(BH$11=\"\",0,Calc!BH273)","v":2763547.6705908524},{"$f":"IF(BI$11=\"\",0,Calc!BI273)","v":4285051.4442869406},{"$f":"IF(BJ$11=\"\",0,Calc!BJ273)","v":5162244.9464688683},{"$f":"IF(BK$11=\"\",0,Calc!BK273)","v":5325263.2079363056},{"$f":"IF(BL$11=\"\",0,Calc!BL273)","v":5096261.3644463336},{"$f":"IF(BM$11=\"\",0,Calc!BM273)","v":4036642.6649079868},{"$f":"IF(BN$11=\"\",0,Calc!BN273)","v":5988747.5321087781},{"$f":"IF(BO$11=\"\",0,Calc!BO273)","v":7036178.6759088458},{"$f":"IF(BP$11=\"\",0,Calc!BP273)","v":6776319.8043553941},{"$f":"IF(BQ$11=\"\",0,Calc!BQ273)","v":5564977.6800369965},{"$f":"IF(BR$11=\"\",0,Calc!BR273)","v":4757416.2638247302},{"$f":"IF(BS$11=\"\",0,Calc!BS273)","v":2890430.2174330088},{"$f":"IF(BT$11=\"\",0,Calc!BT273)","v":3969524.1652746657},{"$f":"IF(BU$11=\"\",0,Calc!BU273)","v":5954286.2479119981},{"$f":"IF(BV$11=\"\",0,Calc!BV273)","v":6946667.2892306643},{"$f":"IF(BW$11=\"\",0,Calc!BW273)","v":6946667.2892306643},{"$f":"IF(BX$11=\"\",0,Calc!BX273)","v":6450476.7685713321},{"$f":"IF(BY$11=\"\",0,Calc!BY273)","v":4961905.2065933319},{"$f":"IF(BZ$11=\"\",0,Calc!BZ273)","v":7155067.3079075851},{"$f":"IF(CA$11=\"\",0,Calc!CA273)","v":8177219.7804658115},{"$f":"IF(CB$11=\"\",0,Calc!CB273)","v":7666143.5441866983},{"$f":"IF(CC$11=\"\",0,Calc!CC273)","v":6132914.8353493577},{"$f":"IF(CD$11=\"\",0,Calc!CD273)","v":5110762.3627911313},{"$f":"IF(CE$11=\"\",0,Calc!CE273)","v":3066457.4176746788},{"$f":"IF(CF$11=\"\",0,Calc!CF273)","v":4211268.1869398933},{"$f":"IF(CG$11=\"\",0,Calc!CG273)","v":6316902.280409839},{"$f":"IF(CH$11=\"\",0,Calc!CH273)","v":7369719.3271448128},{"$f":"IF(CI$11=\"\",0,Calc!CI273)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ273)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK273)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL273)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM273)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN273)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO273)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP273)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ273)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR273)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS273)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT273)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU273)","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":35731035.822788954},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA274)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB274)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC274)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD274)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE274)","v":9858.9211618257268},{"$f":"IF(AF$11=\"\",0,Calc!AF274)","v":25417.531120331951},{"$f":"IF(AG$11=\"\",0,Calc!AG274)","v":35492.116182572623},{"$f":"IF(AH$11=\"\",0,Calc!AH274)","v":44057.053941908714},{"$f":"IF(AI$11=\"\",0,Calc!AI274)","v":36231.535269709544},{"$f":"IF(AJ$11=\"\",0,Calc!AJ274)","v":64736.141078838184},{"$f":"IF(AK$11=\"\",0,Calc!AK274)","v":121856.26556016598},{"$f":"IF(AL$11=\"\",0,Calc!AL274)","v":173708.64522821578},{"$f":"IF(AM$11=\"\",0,Calc!AM274)","v":207917.25311203324},{"$f":"IF(AN$11=\"\",0,Calc!AN274)","v":227306.36203319501},{"$f":"IF(AO$11=\"\",0,Calc!AO274)","v":192939.08713692945},{"$f":"IF(AP$11=\"\",0,Calc!AP274)","v":304301.11649377592},{"$f":"IF(AQ$11=\"\",0,Calc!AQ274)","v":377581.79352697096},{"$f":"IF(AR$11=\"\",0,Calc!AR274)","v":381928.95233402489},{"$f":"IF(AS$11=\"\",0,Calc!AS274)","v":327899.97858921159},{"$f":"IF(AT$11=\"\",0,Calc!AT274)","v":291880.66275933612},{"$f":"IF(AU$11=\"\",0,Calc!AU274)","v":186306.80601659752},{"$f":"IF(AV$11=\"\",0,Calc!AV274)","v":271213.0277452282},{"$f":"IF(AW$11=\"\",0,Calc!AW274)","v":429847.06284149375},{"$f":"IF(AX$11=\"\",0,Calc!AX274)","v":528353.68140933604},{"$f":"IF(AY$11=\"\",0,Calc!AY274)","v":555219.1228369294},{"$f":"IF(AZ$11=\"\",0,Calc!AZ274)","v":540507.09538848547},{"$f":"IF(BA$11=\"\",0,Calc!BA274)","v":434964.289780083},{"$f":"IF(BB$11=\"\",0,Calc!BB274)","v":654889.91053330083},{"$f":"IF(BC$11=\"\",0,Calc!BC274)","v":780070.07451853936},{"$f":"IF(BD$11=\"\",0,Calc!BD274)","v":760963.62843658181},{"$f":"IF(BE$11=\"\",0,Calc!BE274)","v":632489.2496096266},{"$f":"IF(BF$11=\"\",0,Calc!BF274)","v":546839.66372498963},{"$f":"IF(BG$11=\"\",0,Calc!BG274)","v":339962.97166517423},{"$f":"IF(BH$11=\"\",0,Calc!BH274)","v":483169.07926428714},{"$f":"IF(BI$11=\"\",0,Calc!BI274)","v":749183.51616260258},{"$f":"IF(BJ$11=\"\",0,Calc!BJ274)","v":902548.98233357025},{"$f":"IF(BK$11=\"\",0,Calc!BK274)","v":931050.52914410387},{"$f":"IF(BL$11=\"\",0,Calc!BL274)","v":891012.64195787779},{"$f":"IF(BM$11=\"\",0,Calc!BM274)","v":705752.5876894081},{"$f":"IF(BN$11=\"\",0,Calc!BN274)","v":1047051.8246629763},{"$f":"IF(BO$11=\"\",0,Calc!BO274)","v":1230181.0490032302},{"$f":"IF(BP$11=\"\",0,Calc!BP274)","v":1184748.2261707243},{"$f":"IF(BQ$11=\"\",0,Calc!BQ274)","v":972961.37512073643},{"$f":"IF(BR$11=\"\",0,Calc!BR274)","v":831770.1410874112},{"$f":"IF(BS$11=\"\",0,Calc!BS274)","v":505352.78319848597},{"$f":"IF(BT$11=\"\",0,Calc!BT274)","v":694017.82225925417},{"$f":"IF(BU$11=\"\",0,Calc!BU274)","v":1041026.7333888812},{"$f":"IF(BV$11=\"\",0,Calc!BV274)","v":1214531.1889536947},{"$f":"IF(BW$11=\"\",0,Calc!BW274)","v":1214531.1889536947},{"$f":"IF(BX$11=\"\",0,Calc!BX274)","v":1127778.9611712878},{"$f":"IF(BY$11=\"\",0,Calc!BY274)","v":867522.27782406774},{"$f":"IF(BZ$11=\"\",0,Calc!BZ274)","v":1250967.1246223054},{"$f":"IF(CA$11=\"\",0,Calc!CA274)","v":1429676.7138540635},{"$f":"IF(CB$11=\"\",0,Calc!CB274)","v":1340321.9192381843},{"$f":"IF(CC$11=\"\",0,Calc!CC274)","v":1072257.5353905475},{"$f":"IF(CD$11=\"\",0,Calc!CD274)","v":893547.94615878956},{"$f":"IF(CE$11=\"\",0,Calc!CE274)","v":536128.76769527374},{"$f":"IF(CF$11=\"\",0,Calc!CF274)","v":736283.50763484277},{"$f":"IF(CG$11=\"\",0,Calc!CG274)","v":1104425.2614522639},{"$f":"IF(CH$11=\"\",0,Calc!CH274)","v":1288496.1383609746},{"$f":"IF(CI$11=\"\",0,Calc!CI274)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ274)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK274)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL274)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM274)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN274)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO274)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP274)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ274)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR274)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS274)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT274)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU274)","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":13804508.134983193},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA276)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB276)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC276)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD276)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE276)","v":3385.8921161825724},{"$f":"IF(AF$11=\"\",0,Calc!AF276)","v":8729.2531120331951},{"$f":"IF(AG$11=\"\",0,Calc!AG276)","v":12189.211618257264},{"$f":"IF(AH$11=\"\",0,Calc!AH276)","v":15130.705394190873},{"$f":"IF(AI$11=\"\",0,Calc!AI276)","v":15130.705394190873},{"$f":"IF(AJ$11=\"\",0,Calc!AJ276)","v":21585.062240663898},{"$f":"IF(AK$11=\"\",0,Calc!AK276)","v":40630.705394190874},{"$f":"IF(AL$11=\"\",0,Calc!AL276)","v":57919.917012448139},{"$f":"IF(AM$11=\"\",0,Calc!AM276)","v":71405.925311203333},{"$f":"IF(AN$11=\"\",0,Calc!AN276)","v":78064.811203319507},{"$f":"IF(AO$11=\"\",0,Calc!AO276)","v":78064.811203319507},{"$f":"IF(AP$11=\"\",0,Calc!AP276)","v":101463.54771784233},{"$f":"IF(AQ$11=\"\",0,Calc!AQ276)","v":125897.62655601659},{"$f":"IF(AR$11=\"\",0,Calc!AR276)","v":127347.10580912864},{"$f":"IF(AS$11=\"\",0,Calc!AS276)","v":127347.10580912864},{"$f":"IF(AT$11=\"\",0,Calc!AT276)","v":127347.10580912864},{"$f":"IF(AU$11=\"\",0,Calc!AU276)","v":127347.10580912864},{"$f":"IF(AV$11=\"\",0,Calc!AV276)","v":127347.10580912864},{"$f":"IF(AW$11=\"\",0,Calc!AW276)","v":139150.00829875522},{"$f":"IF(AX$11=\"\",0,Calc!AX276)","v":171038.55186721991},{"$f":"IF(AY$11=\"\",0,Calc!AY276)","v":185127.49020746889},{"$f":"IF(AZ$11=\"\",0,Calc!AZ276)","v":185127.49020746889},{"$f":"IF(BA$11=\"\",0,Calc!BA276)","v":185127.49020746889},{"$f":"IF(BB$11=\"\",0,Calc!BB276)","v":212000.83556016599},{"$f":"IF(BC$11=\"\",0,Calc!BC276)","v":252524.13410788382},{"$f":"IF(BD$11=\"\",0,Calc!BD276)","v":252524.13410788382},{"$f":"IF(BE$11=\"\",0,Calc!BE276)","v":252524.13410788382},{"$f":"IF(BF$11=\"\",0,Calc!BF276)","v":252524.13410788382},{"$f":"IF(BG$11=\"\",0,Calc!BG276)","v":252524.13410788382},{"$f":"IF(BH$11=\"\",0,Calc!BH276)","v":252524.13410788382},{"$f":"IF(BI$11=\"\",0,Calc!BI276)","v":252524.13410788382},{"$f":"IF(BJ$11=\"\",0,Calc!BJ276)","v":283663.0898340249},{"$f":"IF(BK$11=\"\",0,Calc!BK276)","v":301399.49776680494},{"$f":"IF(BL$11=\"\",0,Calc!BL276)","v":301399.49776680494},{"$f":"IF(BM$11=\"\",0,Calc!BM276)","v":301399.49776680494},{"$f":"IF(BN$11=\"\",0,Calc!BN276)","v":329079.04348008294},{"$f":"IF(BO$11=\"\",0,Calc!BO276)","v":386634.92424896266},{"$f":"IF(BP$11=\"\",0,Calc!BP276)","v":386634.92424896266},{"$f":"IF(BQ$11=\"\",0,Calc!BQ276)","v":386634.92424896266},{"$f":"IF(BR$11=\"\",0,Calc!BR276)","v":386634.92424896266},{"$f":"IF(BS$11=\"\",0,Calc!BS276)","v":386634.92424896266},{"$f":"IF(BT$11=\"\",0,Calc!BT276)","v":386634.92424896266},{"$f":"IF(BU$11=\"\",0,Calc!BU276)","v":386634.92424896266},{"$f":"IF(BV$11=\"\",0,Calc!BV276)","v":386634.92424896266},{"$f":"IF(BW$11=\"\",0,Calc!BW276)","v":398233.97197643155},{"$f":"IF(BX$11=\"\",0,Calc!BX276)","v":398233.97197643155},{"$f":"IF(BY$11=\"\",0,Calc!BY276)","v":398233.97197643155},{"$f":"IF(BZ$11=\"\",0,Calc!BZ276)","v":398233.97197643155},{"$f":"IF(CA$11=\"\",0,Calc!CA276)","v":436247.21475599997},{"$f":"IF(CB$11=\"\",0,Calc!CB276)","v":436247.21475599997},{"$f":"IF(CC$11=\"\",0,Calc!CC276)","v":436247.21475599997},{"$f":"IF(CD$11=\"\",0,Calc!CD276)","v":436247.21475599997},{"$f":"IF(CE$11=\"\",0,Calc!CE276)","v":436247.21475599997},{"$f":"IF(CF$11=\"\",0,Calc!CF276)","v":436247.21475599997},{"$f":"IF(CG$11=\"\",0,Calc!CG276)","v":436247.21475599997},{"$f":"IF(CH$11=\"\",0,Calc!CH276)","v":436247.21475599997},{"$f":"IF(CI$11=\"\",0,Calc!CI276)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ276)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK276)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL276)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM276)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN276)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO276)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP276)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ276)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR276)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS276)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT276)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU276)","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H39","v":"Себестоимость"},{"$f":"I40","v":"Полумаски FFP3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L40","v":3},{"$f":"M40","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1049142.6182587217},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA277)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB277)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC277)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD277)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE277)","v":257.32780082987551},{"$f":"IF(AF$11=\"\",0,Calc!AF277)","v":663.42323651452284},{"$f":"IF(AG$11=\"\",0,Calc!AG277)","v":926.3800829875521},{"$f":"IF(AH$11=\"\",0,Calc!AH277)","v":1149.9336099585064},{"$f":"IF(AI$11=\"\",0,Calc!AI277)","v":1149.9336099585064},{"$f":"IF(AJ$11=\"\",0,Calc!AJ277)","v":1640.4647302904561},{"$f":"IF(AK$11=\"\",0,Calc!AK277)","v":3087.9336099585062},{"$f":"IF(AL$11=\"\",0,Calc!AL277)","v":4401.9136929460583},{"$f":"IF(AM$11=\"\",0,Calc!AM277)","v":5426.8503236514534},{"$f":"IF(AN$11=\"\",0,Calc!AN277)","v":5932.9256514522822},{"$f":"IF(AO$11=\"\",0,Calc!AO277)","v":5932.9256514522822},{"$f":"IF(AP$11=\"\",0,Calc!AP277)","v":7711.2296265560171},{"$f":"IF(AQ$11=\"\",0,Calc!AQ277)","v":9568.2196182572607},{"$f":"IF(AR$11=\"\",0,Calc!AR277)","v":9678.3800414937759},{"$f":"IF(AS$11=\"\",0,Calc!AS277)","v":9678.3800414937759},{"$f":"IF(AT$11=\"\",0,Calc!AT277)","v":9678.3800414937759},{"$f":"IF(AU$11=\"\",0,Calc!AU277)","v":9678.3800414937759},{"$f":"IF(AV$11=\"\",0,Calc!AV277)","v":9678.3800414937759},{"$f":"IF(AW$11=\"\",0,Calc!AW277)","v":10575.400630705397},{"$f":"IF(AX$11=\"\",0,Calc!AX277)","v":12998.929941908713},{"$f":"IF(AY$11=\"\",0,Calc!AY277)","v":14069.689255767635},{"$f":"IF(AZ$11=\"\",0,Calc!AZ277)","v":14069.689255767635},{"$f":"IF(BA$11=\"\",0,Calc!BA277)","v":14069.689255767635},{"$f":"IF(BB$11=\"\",0,Calc!BB277)","v":16112.063502572615},{"$f":"IF(BC$11=\"\",0,Calc!BC277)","v":19191.834192199171},{"$f":"IF(BD$11=\"\",0,Calc!BD277)","v":19191.834192199171},{"$f":"IF(BE$11=\"\",0,Calc!BE277)","v":19191.834192199171},{"$f":"IF(BF$11=\"\",0,Calc!BF277)","v":19191.834192199171},{"$f":"IF(BG$11=\"\",0,Calc!BG277)","v":19191.834192199171},{"$f":"IF(BH$11=\"\",0,Calc!BH277)","v":19191.834192199171},{"$f":"IF(BI$11=\"\",0,Calc!BI277)","v":19191.834192199171},{"$f":"IF(BJ$11=\"\",0,Calc!BJ277)","v":21558.394827385891},{"$f":"IF(BK$11=\"\",0,Calc!BK277)","v":22906.361830277176},{"$f":"IF(BL$11=\"\",0,Calc!BL277)","v":22906.361830277176},{"$f":"IF(BM$11=\"\",0,Calc!BM277)","v":22906.361830277176},{"$f":"IF(BN$11=\"\",0,Calc!BN277)","v":25010.007304486302},{"$f":"IF(BO$11=\"\",0,Calc!BO277)","v":29384.254242921161},{"$f":"IF(BP$11=\"\",0,Calc!BP277)","v":29384.254242921161},{"$f":"IF(BQ$11=\"\",0,Calc!BQ277)","v":29384.254242921161},{"$f":"IF(BR$11=\"\",0,Calc!BR277)","v":29384.254242921161},{"$f":"IF(BS$11=\"\",0,Calc!BS277)","v":29384.254242921161},{"$f":"IF(BT$11=\"\",0,Calc!BT277)","v":29384.254242921161},{"$f":"IF(BU$11=\"\",0,Calc!BU277)","v":29384.254242921161},{"$f":"IF(BV$11=\"\",0,Calc!BV277)","v":29384.254242921161},{"$f":"IF(BW$11=\"\",0,Calc!BW277)","v":30265.781870208797},{"$f":"IF(BX$11=\"\",0,Calc!BX277)","v":30265.781870208797},{"$f":"IF(BY$11=\"\",0,Calc!BY277)","v":30265.781870208797},{"$f":"IF(BZ$11=\"\",0,Calc!BZ277)","v":30265.781870208797},{"$f":"IF(CA$11=\"\",0,Calc!CA277)","v":33154.788321455999},{"$f":"IF(CB$11=\"\",0,Calc!CB277)","v":33154.788321455999},{"$f":"IF(CC$11=\"\",0,Calc!CC277)","v":33154.788321455999},{"$f":"IF(CD$11=\"\",0,Calc!CD277)","v":33154.788321455999},{"$f":"IF(CE$11=\"\",0,Calc!CE277)","v":33154.788321455999},{"$f":"IF(CF$11=\"\",0,Calc!CF277)","v":33154.788321455999},{"$f":"IF(CG$11=\"\",0,Calc!CG277)","v":33154.788321455999},{"$f":"IF(CH$11=\"\",0,Calc!CH277)","v":33154.788321455999},{"$f":"IF(CI$11=\"\",0,Calc!CI277)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ277)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK277)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL277)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM277)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN277)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO277)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP277)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ277)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR277)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS277)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT277)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU277)","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$19","v":"Полумаски FFP4"},null,null,{"$f":"L40+1","v":4},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":464865926.18866253},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA278)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB278)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC278)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD278)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE278)","v":126753.56092982535},{"$f":"IF(AF$11=\"\",0,Calc!AF278)","v":326786.52427220601},{"$f":"IF(AG$11=\"\",0,Calc!AG278)","v":456312.81934737123},{"$f":"IF(AH$11=\"\",0,Calc!AH278)","v":582812.90321502963},{"$f":"IF(AI$11=\"\",0,Calc!AI278)","v":482903.7756248464},{"$f":"IF(AJ$11=\"\",0,Calc!AJ278)","v":831425.40039067168},{"$f":"IF(AK$11=\"\",0,Calc!AK278)","v":1565036.0477942056},{"$f":"IF(AL$11=\"\",0,Calc!AL278)","v":2230991.491048302},{"$f":"IF(AM$11=\"\",0,Calc!AM278)","v":2673137.5348393195},{"$f":"IF(AN$11=\"\",0,Calc!AN278)","v":3006943.699651143},{"$f":"IF(AO$11=\"\",0,Calc!AO278)","v":2568173.4920307756},{"$f":"IF(AP$11=\"\",0,Calc!AP278)","v":3908229.2117481693},{"$f":"IF(AQ$11=\"\",0,Calc!AQ278)","v":4849394.6137609929},{"$f":"IF(AR$11=\"\",0,Calc!AR278)","v":4905226.4596431116},{"$f":"IF(AS$11=\"\",0,Calc!AS278)","v":4235524.5638014963},{"$f":"IF(AT$11=\"\",0,Calc!AT278)","v":3897594.5267044073},{"$f":"IF(AU$11=\"\",0,Calc!AU278)","v":2549723.2397864005},{"$f":"IF(AV$11=\"\",0,Calc!AV278)","v":3532876.4137736512},{"$f":"IF(AW$11=\"\",0,Calc!AW278)","v":5515043.2991678836},{"$f":"IF(AX$11=\"\",0,Calc!AX278)","v":6778907.3885605196},{"$f":"IF(AY$11=\"\",0,Calc!AY278)","v":7130843.3560639462},{"$f":"IF(AZ$11=\"\",0,Calc!AZ278)","v":7149475.6944419304},{"$f":"IF(BA$11=\"\",0,Calc!BA278)","v":5802000.8402553722},{"$f":"IF(BB$11=\"\",0,Calc!BB278)","v":8402398.259753067},{"$f":"IF(BC$11=\"\",0,Calc!BC278)","v":10008490.482442282},{"$f":"IF(BD$11=\"\",0,Calc!BD278)","v":9771661.5686761606},{"$f":"IF(BE$11=\"\",0,Calc!BE278)","v":8179191.2864556815},{"$f":"IF(BF$11=\"\",0,Calc!BF278)","v":7320890.6369101815},{"$f":"IF(BG$11=\"\",0,Calc!BG278)","v":4679676.592419168},{"$f":"IF(BH$11=\"\",0,Calc!BH278)","v":6328332.4928020928},{"$f":"IF(BI$11=\"\",0,Calc!BI278)","v":9625644.2935679443},{"$f":"IF(BJ$11=\"\",0,Calc!BJ278)","v":11568489.478109639},{"$f":"IF(BK$11=\"\",0,Calc!BK278)","v":11945606.765344713},{"$f":"IF(BL$11=\"\",0,Calc!BL278)","v":11780657.060209462},{"$f":"IF(BM$11=\"\",0,Calc!BM278)","v":9415424.6488386709},{"$f":"IF(BN$11=\"\",0,Calc!BN278)","v":13420665.530341716},{"$f":"IF(BO$11=\"\",0,Calc!BO278)","v":15767938.139787333},{"$f":"IF(BP$11=\"\",0,Calc!BP278)","v":15204787.565651432},{"$f":"IF(BQ$11=\"\",0,Calc!BQ278)","v":12579639.504679458},{"$f":"IF(BR$11=\"\",0,Calc!BR278)","v":11138840.420390218},{"$f":"IF(BS$11=\"\",0,Calc!BS278)","v":6971439.5332346689},{"$f":"IF(BT$11=\"\",0,Calc!BT278)","v":9122068.2565847486},{"$f":"IF(BU$11=\"\",0,Calc!BU278)","v":13423325.703284906},{"$f":"IF(BV$11=\"\",0,Calc!BV278)","v":15573954.426634986},{"$f":"IF(BW$11=\"\",0,Calc!BW278)","v":15589541.027530517},{"$f":"IF(BX$11=\"\",0,Calc!BX278)","v":14933599.266908742},{"$f":"IF(BY$11=\"\",0,Calc!BY278)","v":11610877.88933287},{"$f":"IF(BZ$11=\"\",0,Calc!BZ278)","v":16041173.059434032},{"$f":"IF(CA$11=\"\",0,Calc!CA278)","v":18307402.186510421},{"$f":"IF(CB$11=\"\",0,Calc!CB278)","v":17199828.393985134},{"$f":"IF(CC$11=\"\",0,Calc!CC278)","v":13877107.016409267},{"$f":"IF(CD$11=\"\",0,Calc!CD278)","v":11994231.569116272},{"$f":"IF(CE$11=\"\",0,Calc!CE278)","v":7431027.5439120764},{"$f":"IF(CF$11=\"\",0,Calc!CF278)","v":9712629.5565141719},{"$f":"IF(CG$11=\"\",0,Calc!CG278)","v":14275833.581718372},{"$f":"IF(CH$11=\"\",0,Calc!CH278)","v":16557435.59432047},{"$f":"IF(CI$11=\"\",0,Calc!CI278)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ278)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK278)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL278)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM278)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN278)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO278)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP278)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ278)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR278)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS278)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT278)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU278)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":43196987.770117052},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA279)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB279)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC279)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD279)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE279)","v":11827.570257261412},{"$f":"IF(AF$11=\"\",0,Calc!AF279)","v":30492.954569502086},{"$f":"IF(AG$11=\"\",0,Calc!AG279)","v":42579.252926141089},{"$f":"IF(AH$11=\"\",0,Calc!AH279)","v":54440.088224751031},{"$f":"IF(AI$11=\"\",0,Calc!AI279)","v":44770.310316298746},{"$f":"IF(AJ$11=\"\",0,Calc!AJ279)","v":77662.783201742757},{"$f":"IF(AK$11=\"\",0,Calc!AK279)","v":146188.76837975104},{"$f":"IF(AL$11=\"\",0,Calc!AL279)","v":208395.13492467636},{"$f":"IF(AM$11=\"\",0,Calc!AM279)","v":249434.58604795026},{"$f":"IF(AN$11=\"\",0,Calc!AN279)","v":280876.21154720866},{"$f":"IF(AO$11=\"\",0,Calc!AO279)","v":238409.51643264401},{"$f":"IF(AP$11=\"\",0,Calc!AP279)","v":365064.57203748607},{"$f":"IF(AQ$11=\"\",0,Calc!AQ279)","v":452978.08122202347},{"$f":"IF(AR$11=\"\",0,Calc!AR279)","v":458193.28939398762},{"$f":"IF(AS$11=\"\",0,Calc!AS279)","v":393375.70211386256},{"$f":"IF(AT$11=\"\",0,Calc!AT279)","v":360668.89657825924},{"$f":"IF(AU$11=\"\",0,Calc!AU279)","v":230214.18930527184},{"$f":"IF(AV$11=\"\",0,Calc!AV279)","v":325369.38755145087},{"$f":"IF(AW$11=\"\",0,Calc!AW279)","v":515679.78404380899},{"$f":"IF(AX$11=\"\",0,Calc!AX279)","v":633856.40122051514},{"$f":"IF(AY$11=\"\",0,Calc!AY279)","v":666086.38772325322},{"$f":"IF(AZ$11=\"\",0,Calc!AZ279)","v":667889.73220614449},{"$f":"IF(BA$11=\"\",0,Calc!BA279)","v":537473.39396470808},{"$f":"IF(BB$11=\"\",0,Calc!BB279)","v":785659.63764841144},{"$f":"IF(BC$11=\"\",0,Calc!BC279)","v":935836.02713855042},{"$f":"IF(BD$11=\"\",0,Calc!BD279)","v":912914.36769005551},{"$f":"IF(BE$11=\"\",0,Calc!BE279)","v":758785.96795017598},{"$f":"IF(BF$11=\"\",0,Calc!BF279)","v":675714.71250063076},{"$f":"IF(BG$11=\"\",0,Calc!BG279)","v":420082.88150641613},{"$f":"IF(BH$11=\"\",0,Calc!BH279)","v":579649.24734993849},{"$f":"IF(BI$11=\"\",0,Calc!BI279)","v":898781.97903698334},{"$f":"IF(BJ$11=\"\",0,Calc!BJ279)","v":1082771.7682239022},{"$f":"IF(BK$11=\"\",0,Calc!BK279)","v":1116964.5609046572},{"$f":"IF(BL$11=\"\",0,Calc!BL279)","v":1100999.7831791905},{"$f":"IF(BM$11=\"\",0,Calc!BM279)","v":872079.03618153685},{"$f":"IF(BN$11=\"\",0,Calc!BN279)","v":1256129.2271153289},{"$f":"IF(BO$11=\"\",0,Calc!BO279)","v":1475826.061230293},{"$f":"IF(BP$11=\"\",0,Calc!BP279)","v":1421321.1214689473},{"$f":"IF(BQ$11=\"\",0,Calc!BQ279)","v":1167244.2484275957},{"$f":"IF(BR$11=\"\",0,Calc!BR279)","v":1027795.456392029},{"$f":"IF(BS$11=\"\",0,Calc!BS279)","v":624450.51678271999},{"$f":"IF(BT$11=\"\",0,Calc!BT279)","v":832600.68904362654},{"$f":"IF(BU$11=\"\",0,Calc!BU279)","v":1248901.03356544},{"$f":"IF(BV$11=\"\",0,Calc!BV279)","v":1457051.2058263468},{"$f":"IF(BW$11=\"\",0,Calc!BW279)","v":1457051.2058263468},{"$f":"IF(BX$11=\"\",0,Calc!BX279)","v":1393565.4032867698},{"$f":"IF(BY$11=\"\",0,Calc!BY279)","v":1071973.387143669},{"$f":"IF(BZ$11=\"\",0,Calc!BZ279)","v":1500762.7420011368},{"$f":"IF(CA$11=\"\",0,Calc!CA279)","v":1715157.4194298703},{"$f":"IF(CB$11=\"\",0,Calc!CB279)","v":1607960.0807155033},{"$f":"IF(CC$11=\"\",0,Calc!CC279)","v":1286368.0645724027},{"$f":"IF(CD$11=\"\",0,Calc!CD279)","v":1104132.5887579792},{"$f":"IF(CE$11=\"\",0,Calc!CE279)","v":662479.55325478746},{"$f":"IF(CF$11=\"\",0,Calc!CF279)","v":883306.07100638328},{"$f":"IF(CG$11=\"\",0,Calc!CG279)","v":1324959.1065095749},{"$f":"IF(CH$11=\"\",0,Calc!CH279)","v":1545785.6242611709},{"$f":"IF(CI$11=\"\",0,Calc!CI279)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ279)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK279)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL279)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM279)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN279)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO279)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP279)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ279)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR279)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS279)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT279)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU279)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":359910239.74314964},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA280)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB280)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC280)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD280)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE280)","v":98545.381671606403},{"$f":"IF(AF$11=\"\",0,Calc!AF280)","v":254062.31212211031},{"$f":"IF(AG$11=\"\",0,Calc!AG280)","v":354763.37401778303},{"$f":"IF(AH$11=\"\",0,Calc!AH280)","v":453585.91457534081},{"$f":"IF(AI$11=\"\",0,Calc!AI280)","v":373018.90597244806},{"$f":"IF(AJ$11=\"\",0,Calc!AJ280)","v":647073.61240118556},{"$f":"IF(AK$11=\"\",0,Calc!AK280)","v":1218020.9174610551},{"$f":"IF(AL$11=\"\",0,Calc!AL280)","v":1736314.1932765145},{"$f":"IF(AM$11=\"\",0,Calc!AM280)","v":2078248.1904179254},{"$f":"IF(AN$11=\"\",0,Calc!AN280)","v":2340214.6736267563},{"$f":"IF(AO$11=\"\",0,Calc!AO280)","v":1986389.1128927374},{"$f":"IF(AP$11=\"\",0,Calc!AP280)","v":3041658.3291170034},{"$f":"IF(AQ$11=\"\",0,Calc!AQ280)","v":3774139.3144962001},{"$f":"IF(AR$11=\"\",0,Calc!AR280)","v":3817591.5763407289},{"$f":"IF(AS$11=\"\",0,Calc!AS280)","v":3277542.0362730157},{"$f":"IF(AT$11=\"\",0,Calc!AT280)","v":3005034.2798480438},{"$f":"IF(AU$11=\"\",0,Calc!AU280)","v":1918106.9871370494},{"$f":"IF(AV$11=\"\",0,Calc!AV280)","v":2710924.5418203627},{"$f":"IF(AW$11=\"\",0,Calc!AW280)","v":4296559.6511869906},{"$f":"IF(AX$11=\"\",0,Calc!AX280)","v":5281187.9045840073},{"$f":"IF(AY$11=\"\",0,Calc!AY280)","v":5549722.882783195},{"$f":"IF(AZ$11=\"\",0,Calc!AZ280)","v":5564748.0541824354},{"$f":"IF(BA$11=\"\",0,Calc!BA280)","v":4478140.4459692994},{"$f":"IF(BB$11=\"\",0,Calc!BB280)","v":6545987.6519021802},{"$f":"IF(BC$11=\"\",0,Calc!BC280)","v":7797232.7765112463},{"$f":"IF(BD$11=\"\",0,Calc!BD280)","v":7606253.2574919676},{"$f":"IF(BE$11=\"\",0,Calc!BE280)","v":6322080.6296037138},{"$f":"IF(BF$11=\"\",0,Calc!BF280)","v":5629944.5106752245},{"$f":"IF(BG$11=\"\",0,Calc!BG280)","v":3500061.8885643566},{"$f":"IF(BH$11=\"\",0,Calc!BH280)","v":4829542.7609647708},{"$f":"IF(BI$11=\"\",0,Calc!BI280)","v":7488504.5057655983},{"$f":"IF(BJ$11=\"\",0,Calc!BJ280)","v":9021477.3484313842},{"$f":"IF(BK$11=\"\",0,Calc!BK280)","v":9306366.1068029013},{"$f":"IF(BL$11=\"\",0,Calc!BL280)","v":9173350.1889061052},{"$f":"IF(BM$11=\"\",0,Calc!BM280)","v":7266019.9516087957},{"$f":"IF(BN$11=\"\",0,Calc!BN280)","v":10465863.353374975},{"$f":"IF(BO$11=\"\",0,Calc!BO280)","v":12296341.456568729},{"$f":"IF(BP$11=\"\",0,Calc!BP280)","v":11842215.209593181},{"$f":"IF(BQ$11=\"\",0,Calc!BQ280)","v":9725288.2429225426},{"$f":"IF(BR$11=\"\",0,Calc!BR280)","v":8563423.7064297143},{"$f":"IF(BS$11=\"\",0,Calc!BS280)","v":5202819.6132341865},{"$f":"IF(BT$11=\"\",0,Calc!BT280)","v":6937092.8176455814},{"$f":"IF(BU$11=\"\",0,Calc!BU280)","v":10405639.226468373},{"$f":"IF(BV$11=\"\",0,Calc!BV280)","v":12139912.43087977},{"$f":"IF(BW$11=\"\",0,Calc!BW280)","v":12139912.43087977},{"$f":"IF(BX$11=\"\",0,Calc!BX280)","v":11610959.103534294},{"$f":"IF(BY$11=\"\",0,Calc!BY280)","v":8931507.0027186871},{"$f":"IF(BZ$11=\"\",0,Calc!BZ280)","v":12504109.803806162},{"$f":"IF(CA$11=\"\",0,Calc!CA280)","v":14290411.204349896},{"$f":"IF(CB$11=\"\",0,Calc!CB280)","v":13397260.504078027},{"$f":"IF(CC$11=\"\",0,Calc!CC280)","v":10717808.403262423},{"$f":"IF(CD$11=\"\",0,Calc!CD280)","v":9199452.2128002476},{"$f":"IF(CE$11=\"\",0,Calc!CE280)","v":5519671.3276801482},{"$f":"IF(CF$11=\"\",0,Calc!CF280)","v":7359561.770240196},{"$f":"IF(CG$11=\"\",0,Calc!CG280)","v":11039342.655360296},{"$f":"IF(CH$11=\"\",0,Calc!CH280)","v":12879233.097920347},{"$f":"IF(CI$11=\"\",0,Calc!CI280)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ280)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK280)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL280)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM280)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN280)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO280)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP280)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ280)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR280)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS280)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT280)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU280)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":43208438.006188706},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA281)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB281)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC281)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD281)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE281)","v":11830.705394190871},{"$f":"IF(AF$11=\"\",0,Calc!AF281)","v":30501.037344398344},{"$f":"IF(AG$11=\"\",0,Calc!AG281)","v":42590.539419087138},{"$f":"IF(AH$11=\"\",0,Calc!AH281)","v":54454.518672199163},{"$f":"IF(AI$11=\"\",0,Calc!AI281)","v":44782.17759336099},{"$f":"IF(AJ$11=\"\",0,Calc!AJ281)","v":77683.369294605815},{"$f":"IF(AK$11=\"\",0,Calc!AK281)","v":146227.51867219919},{"$f":"IF(AL$11=\"\",0,Calc!AL281)","v":208450.37427385894},{"$f":"IF(AM$11=\"\",0,Calc!AM281)","v":249500.70373443986},{"$f":"IF(AN$11=\"\",0,Calc!AN281)","v":280950.6634730291},{"$f":"IF(AO$11=\"\",0,Calc!AO281)","v":238472.71170124481},{"$f":"IF(AP$11=\"\",0,Calc!AP281)","v":365161.3397925311},{"$f":"IF(AQ$11=\"\",0,Calc!AQ281)","v":453098.1522323651},{"$f":"IF(AR$11=\"\",0,Calc!AR281)","v":458314.74280082982},{"$f":"IF(AS$11=\"\",0,Calc!AS281)","v":393479.9743070539},{"$f":"IF(AT$11=\"\",0,Calc!AT281)","v":360764.49917053943},{"$f":"IF(AU$11=\"\",0,Calc!AU281)","v":230275.21223651449},{"$f":"IF(AV$11=\"\",0,Calc!AV281)","v":325455.63329427381},{"$f":"IF(AW$11=\"\",0,Calc!AW281)","v":515816.47540979256},{"$f":"IF(AX$11=\"\",0,Calc!AX281)","v":634024.41769120318},{"$f":"IF(AY$11=\"\",0,Calc!AY281)","v":666262.94740431535},{"$f":"IF(AZ$11=\"\",0,Calc!AZ281)","v":668066.76990016794},{"$f":"IF(BA$11=\"\",0,Calc!BA281)","v":537615.86216818262},{"$f":"IF(BB$11=\"\",0,Calc!BB281)","v":785867.89263996098},{"$f":"IF(BC$11=\"\",0,Calc!BC281)","v":936084.08942224714},{"$f":"IF(BD$11=\"\",0,Calc!BD281)","v":913156.3541238982},{"$f":"IF(BE$11=\"\",0,Calc!BE281)","v":758987.09953155182},{"$f":"IF(BF$11=\"\",0,Calc!BF281)","v":675893.82436408708},{"$f":"IF(BG$11=\"\",0,Calc!BG281)","v":420194.23297815537},{"$f":"IF(BH$11=\"\",0,Calc!BH281)","v":579802.89511714457},{"$f":"IF(BI$11=\"\",0,Calc!BI281)","v":899020.21939512307},{"$f":"IF(BJ$11=\"\",0,Calc!BJ281)","v":1083058.7788002843},{"$f":"IF(BK$11=\"\",0,Calc!BK281)","v":1117260.6349729246},{"$f":"IF(BL$11=\"\",0,Calc!BL281)","v":1101291.6254599371},{"$f":"IF(BM$11=\"\",0,Calc!BM281)","v":872310.1983841086},{"$f":"IF(BN$11=\"\",0,Calc!BN281)","v":1256462.1895955717},{"$f":"IF(BO$11=\"\",0,Calc!BO281)","v":1476217.2588038761},{"$f":"IF(BP$11=\"\",0,Calc!BP281)","v":1421697.8714048692},{"$f":"IF(BQ$11=\"\",0,Calc!BQ281)","v":1167553.6501448841},{"$f":"IF(BR$11=\"\",0,Calc!BR281)","v":1028067.8943840403},{"$f":"IF(BS$11=\"\",0,Calc!BS281)","v":624616.04003332881},{"$f":"IF(BT$11=\"\",0,Calc!BT281)","v":832821.38671110489},{"$f":"IF(BU$11=\"\",0,Calc!BU281)","v":1249232.0800666576},{"$f":"IF(BV$11=\"\",0,Calc!BV281)","v":1457437.4267444338},{"$f":"IF(BW$11=\"\",0,Calc!BW281)","v":1457437.4267444338},{"$f":"IF(BX$11=\"\",0,Calc!BX281)","v":1393934.7960077119},{"$f":"IF(BY$11=\"\",0,Calc!BY281)","v":1072257.5353905475},{"$f":"IF(BZ$11=\"\",0,Calc!BZ281)","v":1501160.5495467666},{"$f":"IF(CA$11=\"\",0,Calc!CA281)","v":1715612.0566248759},{"$f":"IF(CB$11=\"\",0,Calc!CB281)","v":1608386.3030858212},{"$f":"IF(CC$11=\"\",0,Calc!CC281)","v":1286709.042468657},{"$f":"IF(CD$11=\"\",0,Calc!CD281)","v":1104425.2614522639},{"$f":"IF(CE$11=\"\",0,Calc!CE281)","v":662655.1568713584},{"$f":"IF(CF$11=\"\",0,Calc!CF281)","v":883540.20916181116},{"$f":"IF(CG$11=\"\",0,Calc!CG281)","v":1325310.3137427168},{"$f":"IF(CH$11=\"\",0,Calc!CH281)","v":1546195.3660331697},{"$f":"IF(CI$11=\"\",0,Calc!CI281)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ281)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK281)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL281)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM281)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN281)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO281)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP281)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ281)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR281)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS281)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT281)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU281)","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":17240019.209300276},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA283)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB283)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC283)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD283)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE283)","v":4228.5349505266522},{"$f":"IF(AF$11=\"\",0,Calc!AF283)","v":10901.691669326527},{"$f":"IF(AG$11=\"\",0,Calc!AG283)","v":15222.725821895949},{"$f":"IF(AH$11=\"\",0,Calc!AH283)","v":18896.265560165975},{"$f":"IF(AI$11=\"\",0,Calc!AI283)","v":18896.265560165975},{"$f":"IF(AJ$11=\"\",0,Calc!AJ283)","v":26956.910309607407},{"$f":"IF(AK$11=\"\",0,Calc!AK283)","v":50742.419406319816},{"$f":"IF(AL$11=\"\",0,Calc!AL283)","v":72334.375997446536},{"$f":"IF(AM$11=\"\",0,Calc!AM283)","v":89176.6307053942},{"$f":"IF(AN$11=\"\",0,Calc!AN283)","v":97492.705394190882},{"$f":"IF(AO$11=\"\",0,Calc!AO283)","v":97492.705394190882},{"$f":"IF(AP$11=\"\",0,Calc!AP283)","v":126714.65687839131},{"$f":"IF(AQ$11=\"\",0,Calc!AQ283)","v":157229.61506543247},{"$f":"IF(AR$11=\"\",0,Calc!AR283)","v":159039.8244494095},{"$f":"IF(AS$11=\"\",0,Calc!AS283)","v":159039.8244494095},{"$f":"IF(AT$11=\"\",0,Calc!AT283)","v":159039.8244494095},{"$f":"IF(AU$11=\"\",0,Calc!AU283)","v":159039.8244494095},{"$f":"IF(AV$11=\"\",0,Calc!AV283)","v":159039.8244494095},{"$f":"IF(AW$11=\"\",0,Calc!AW283)","v":173780.10086179385},{"$f":"IF(AX$11=\"\",0,Calc!AX283)","v":213604.70730928818},{"$f":"IF(AY$11=\"\",0,Calc!AY283)","v":231199.94252154481},{"$f":"IF(AZ$11=\"\",0,Calc!AZ283)","v":231199.94252154481},{"$f":"IF(BA$11=\"\",0,Calc!BA283)","v":231199.94252154481},{"$f":"IF(BB$11=\"\",0,Calc!BB283)","v":264761.22450047877},{"$f":"IF(BC$11=\"\",0,Calc!BC283)","v":315369.50684966485},{"$f":"IF(BD$11=\"\",0,Calc!BD283)","v":315369.50684966485},{"$f":"IF(BE$11=\"\",0,Calc!BE283)","v":315369.50684966485},{"$f":"IF(BF$11=\"\",0,Calc!BF283)","v":315369.50684966485},{"$f":"IF(BG$11=\"\",0,Calc!BG283)","v":315369.50684966485},{"$f":"IF(BH$11=\"\",0,Calc!BH283)","v":315369.50684966485},{"$f":"IF(BI$11=\"\",0,Calc!BI283)","v":315369.50684966485},{"$f":"IF(BJ$11=\"\",0,Calc!BJ283)","v":354257.97644430259},{"$f":"IF(BK$11=\"\",0,Calc!BK283)","v":376408.42255039897},{"$f":"IF(BL$11=\"\",0,Calc!BL283)","v":376408.42255039897},{"$f":"IF(BM$11=\"\",0,Calc!BM283)","v":376408.42255039897},{"$f":"IF(BN$11=\"\",0,Calc!BN283)","v":410976.54298870091},{"$f":"IF(BO$11=\"\",0,Calc!BO283)","v":482856.28548739222},{"$f":"IF(BP$11=\"\",0,Calc!BP283)","v":482856.28548739222},{"$f":"IF(BQ$11=\"\",0,Calc!BQ283)","v":482856.28548739222},{"$f":"IF(BR$11=\"\",0,Calc!BR283)","v":482856.28548739222},{"$f":"IF(BS$11=\"\",0,Calc!BS283)","v":482856.28548739222},{"$f":"IF(BT$11=\"\",0,Calc!BT283)","v":482856.28548739222},{"$f":"IF(BU$11=\"\",0,Calc!BU283)","v":482856.28548739222},{"$f":"IF(BV$11=\"\",0,Calc!BV283)","v":482856.28548739222},{"$f":"IF(BW$11=\"\",0,Calc!BW283)","v":497341.97405201395},{"$f":"IF(BX$11=\"\",0,Calc!BX283)","v":497341.97405201395},{"$f":"IF(BY$11=\"\",0,Calc!BY283)","v":497341.97405201395},{"$f":"IF(BZ$11=\"\",0,Calc!BZ283)","v":497341.97405201395},{"$f":"IF(CA$11=\"\",0,Calc!CA283)","v":544815.52612061531},{"$f":"IF(CB$11=\"\",0,Calc!CB283)","v":544815.52612061531},{"$f":"IF(CC$11=\"\",0,Calc!CC283)","v":544815.52612061531},{"$f":"IF(CD$11=\"\",0,Calc!CD283)","v":544815.52612061531},{"$f":"IF(CE$11=\"\",0,Calc!CE283)","v":544815.52612061531},{"$f":"IF(CF$11=\"\",0,Calc!CF283)","v":544815.52612061531},{"$f":"IF(CG$11=\"\",0,Calc!CG283)","v":544815.52612061531},{"$f":"IF(CH$11=\"\",0,Calc!CH283)","v":544815.52612061531},{"$f":"IF(CI$11=\"\",0,Calc!CI283)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ283)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK283)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL283)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM283)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN283)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO283)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP283)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ283)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR283)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS283)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT283)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU283)","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"I47","v":"Полумаски FFP4"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L47","v":4},{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":1310241.4599068204},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA284)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB284)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC284)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD284)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE284)","v":321.36865624002559},{"$f":"IF(AF$11=\"\",0,Calc!AF284)","v":828.52856686881603},{"$f":"IF(AG$11=\"\",0,Calc!AG284)","v":1156.9271624640921},{"$f":"IF(AH$11=\"\",0,Calc!AH284)","v":1436.116182572614},{"$f":"IF(AI$11=\"\",0,Calc!AI284)","v":1436.116182572614},{"$f":"IF(AJ$11=\"\",0,Calc!AJ284)","v":2048.7251835301627},{"$f":"IF(AK$11=\"\",0,Calc!AK284)","v":3856.4238748803059},{"$f":"IF(AL$11=\"\",0,Calc!AL284)","v":5497.4125758059363},{"$f":"IF(AM$11=\"\",0,Calc!AM284)","v":6777.423933609959},{"$f":"IF(AN$11=\"\",0,Calc!AN284)","v":7409.4456099585068},{"$f":"IF(AO$11=\"\",0,Calc!AO284)","v":7409.4456099585068},{"$f":"IF(AP$11=\"\",0,Calc!AP284)","v":9630.3139227577394},{"$f":"IF(AQ$11=\"\",0,Calc!AQ284)","v":11949.450744972868},{"$f":"IF(AR$11=\"\",0,Calc!AR284)","v":12087.026658155122},{"$f":"IF(AS$11=\"\",0,Calc!AS284)","v":12087.026658155122},{"$f":"IF(AT$11=\"\",0,Calc!AT284)","v":12087.026658155122},{"$f":"IF(AU$11=\"\",0,Calc!AU284)","v":12087.026658155122},{"$f":"IF(AV$11=\"\",0,Calc!AV284)","v":12087.026658155122},{"$f":"IF(AW$11=\"\",0,Calc!AW284)","v":13207.287665496333},{"$f":"IF(AX$11=\"\",0,Calc!AX284)","v":16233.9577555059},{"$f":"IF(AY$11=\"\",0,Calc!AY284)","v":17571.195631637405},{"$f":"IF(AZ$11=\"\",0,Calc!AZ284)","v":17571.195631637405},{"$f":"IF(BA$11=\"\",0,Calc!BA284)","v":17571.195631637405},{"$f":"IF(BB$11=\"\",0,Calc!BB284)","v":20121.853062036385},{"$f":"IF(BC$11=\"\",0,Calc!BC284)","v":23968.082520574528},{"$f":"IF(BD$11=\"\",0,Calc!BD284)","v":23968.082520574528},{"$f":"IF(BE$11=\"\",0,Calc!BE284)","v":23968.082520574528},{"$f":"IF(BF$11=\"\",0,Calc!BF284)","v":23968.082520574528},{"$f":"IF(BG$11=\"\",0,Calc!BG284)","v":23968.082520574528},{"$f":"IF(BH$11=\"\",0,Calc!BH284)","v":23968.082520574528},{"$f":"IF(BI$11=\"\",0,Calc!BI284)","v":23968.082520574528},{"$f":"IF(BJ$11=\"\",0,Calc!BJ284)","v":26923.606209766996},{"$f":"IF(BK$11=\"\",0,Calc!BK284)","v":28607.04011383032},{"$f":"IF(BL$11=\"\",0,Calc!BL284)","v":28607.04011383032},{"$f":"IF(BM$11=\"\",0,Calc!BM284)","v":28607.04011383032},{"$f":"IF(BN$11=\"\",0,Calc!BN284)","v":31234.21726714127},{"$f":"IF(BO$11=\"\",0,Calc!BO284)","v":36697.077697041808},{"$f":"IF(BP$11=\"\",0,Calc!BP284)","v":36697.077697041808},{"$f":"IF(BQ$11=\"\",0,Calc!BQ284)","v":36697.077697041808},{"$f":"IF(BR$11=\"\",0,Calc!BR284)","v":36697.077697041808},{"$f":"IF(BS$11=\"\",0,Calc!BS284)","v":36697.077697041808},{"$f":"IF(BT$11=\"\",0,Calc!BT284)","v":36697.077697041808},{"$f":"IF(BU$11=\"\",0,Calc!BU284)","v":36697.077697041808},{"$f":"IF(BV$11=\"\",0,Calc!BV284)","v":36697.077697041808},{"$f":"IF(BW$11=\"\",0,Calc!BW284)","v":37797.990027953056},{"$f":"IF(BX$11=\"\",0,Calc!BX284)","v":37797.990027953056},{"$f":"IF(BY$11=\"\",0,Calc!BY284)","v":37797.990027953056},{"$f":"IF(BZ$11=\"\",0,Calc!BZ284)","v":37797.990027953056},{"$f":"IF(CA$11=\"\",0,Calc!CA284)","v":41405.979985166763},{"$f":"IF(CB$11=\"\",0,Calc!CB284)","v":41405.979985166763},{"$f":"IF(CC$11=\"\",0,Calc!CC284)","v":41405.979985166763},{"$f":"IF(CD$11=\"\",0,Calc!CD284)","v":41405.979985166763},{"$f":"IF(CE$11=\"\",0,Calc!CE284)","v":41405.979985166763},{"$f":"IF(CF$11=\"\",0,Calc!CF284)","v":41405.979985166763},{"$f":"IF(CG$11=\"\",0,Calc!CG284)","v":41405.979985166763},{"$f":"IF(CH$11=\"\",0,Calc!CH284)","v":41405.979985166763},{"$f":"IF(CI$11=\"\",0,Calc!CI284)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ284)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK284)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL284)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM284)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN284)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO284)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP284)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ284)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR284)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS284)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT284)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU284)","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$20","v":"Маски медицинские"},null,null,{"$f":"L47+1","v":5},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":158381078.2544111},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA285)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB285)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC285)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD285)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE285)","v":43313.4889118469},{"$f":"IF(AF$11=\"\",0,Calc!AF285)","v":111667.58860085529},{"$f":"IF(AG$11=\"\",0,Calc!AG285)","v":155928.56008264882},{"$f":"IF(AH$11=\"\",0,Calc!AH285)","v":193557.15357481578},{"$f":"IF(AI$11=\"\",0,Calc!AI285)","v":161636.09029621477},{"$f":"IF(AJ$11=\"\",0,Calc!AJ285)","v":283814.70863448217},{"$f":"IF(AK$11=\"\",0,Calc!AK285)","v":534239.45154726063},{"$f":"IF(AL$11=\"\",0,Calc!AL285)","v":761569.46816919383},{"$f":"IF(AM$11=\"\",0,Calc!AM285)","v":913448.99603416724},{"$f":"IF(AN$11=\"\",0,Calc!AN285)","v":998631.73971195659},{"$f":"IF(AO$11=\"\",0,Calc!AO285)","v":858444.23232358391},{"$f":"IF(AP$11=\"\",0,Calc!AP285)","v":1334109.992896392},{"$f":"IF(AQ$11=\"\",0,Calc!AQ285)","v":1655385.4605734823},{"$f":"IF(AR$11=\"\",0,Calc!AR285)","v":1674444.1747577165},{"$f":"IF(AS$11=\"\",0,Calc!AS285)","v":1454054.6565634692},{"$f":"IF(AT$11=\"\",0,Calc!AT285)","v":1307128.3111006378},{"$f":"IF(AU$11=\"\",0,Calc!AU285)","v":876482.12612337328},{"$f":"IF(AV$11=\"\",0,Calc!AV285)","v":1222822.9873592064},{"$f":"IF(AW$11=\"\",0,Calc!AW285)","v":1880706.1327990785},{"$f":"IF(AX$11=\"\",0,Calc!AX285)","v":2311701.2882322008},{"$f":"IF(AY$11=\"\",0,Calc!AY285)","v":2434178.9756103884},{"$f":"IF(AZ$11=\"\",0,Calc!AZ285)","v":2374167.1631273804},{"$f":"IF(BA$11=\"\",0,Calc!BA285)","v":1943647.6387927562},{"$f":"IF(BB$11=\"\",0,Calc!BB285)","v":2865334.1560749295},{"$f":"IF(BC$11=\"\",0,Calc!BC285)","v":3413033.8438558518},{"$f":"IF(BD$11=\"\",0,Calc!BD285)","v":3335096.7639050926},{"$f":"IF(BE$11=\"\",0,Calc!BE285)","v":2811037.0883741272},{"$f":"IF(BF$11=\"\",0,Calc!BF285)","v":2461663.9713534839},{"$f":"IF(BG$11=\"\",0,Calc!BG285)","v":1617793.5194728521},{"$f":"IF(BH$11=\"\",0,Calc!BH285)","v":2201945.3711313684},{"$f":"IF(BI$11=\"\",0,Calc!BI285)","v":3287044.5228871759},{"$f":"IF(BJ$11=\"\",0,Calc!BJ285)","v":3941128.4865366369},{"$f":"IF(BK$11=\"\",0,Calc!BK285)","v":4073617.3199183578},{"$f":"IF(BL$11=\"\",0,Calc!BL285)","v":3910298.8251387835},{"$f":"IF(BM$11=\"\",0,Calc!BM285)","v":3154604.7730231322},{"$f":"IF(BN$11=\"\",0,Calc!BN285)","v":4572123.9000126598},{"$f":"IF(BO$11=\"\",0,Calc!BO285)","v":5371787.7596944477},{"$f":"IF(BP$11=\"\",0,Calc!BP285)","v":5186462.7897708472},{"$f":"IF(BQ$11=\"\",0,Calc!BQ285)","v":4322563.3145885253},{"$f":"IF(BR$11=\"\",0,Calc!BR285)","v":3746630.3311336441},{"$f":"IF(BS$11=\"\",0,Calc!BS285)","v":2415141.7010671613},{"$f":"IF(BT$11=\"\",0,Calc!BT285)","v":3184725.022325288},{"$f":"IF(BU$11=\"\",0,Calc!BU285)","v":4600208.631067913},{"$f":"IF(BV$11=\"\",0,Calc!BV285)","v":5307950.4354392262},{"$f":"IF(BW$11=\"\",0,Calc!BW285)","v":5318563.169584427},{"$f":"IF(BX$11=\"\",0,Calc!BX285)","v":4964692.2673987709},{"$f":"IF(BY$11=\"\",0,Calc!BY285)","v":3903079.560841802},{"$f":"IF(BZ$11=\"\",0,Calc!BZ285)","v":5467188.9485024018},{"$f":"IF(CA$11=\"\",0,Calc!CA285)","v":6230943.8311807178},{"$f":"IF(CB$11=\"\",0,Calc!CB285)","v":5866456.8019294925},{"$f":"IF(CC$11=\"\",0,Calc!CC285)","v":4772995.7141758148},{"$f":"IF(CD$11=\"\",0,Calc!CD285)","v":4044021.6556733628},{"$f":"IF(CE$11=\"\",0,Calc!CE285)","v":2586073.5386684584},{"$f":"IF(CF$11=\"\",0,Calc!CF285)","v":3402524.4841912044},{"$f":"IF(CG$11=\"\",0,Calc!CG285)","v":4904211.0447062552},{"$f":"IF(CH$11=\"\",0,Calc!CH285)","v":5655054.3249637801},{"$f":"IF(CI$11=\"\",0,Calc!CI285)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ285)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK285)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL285)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM285)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN285)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO285)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP285)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ285)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR285)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS285)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT285)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU285)","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":6815337.7728387639},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA286)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB286)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC286)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD286)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE286)","v":1880.4906224066392},{"$f":"IF(AF$11=\"\",0,Calc!AF286)","v":4848.1398858921166},{"$f":"IF(AG$11=\"\",0,Calc!AG286)","v":6769.766240663902},{"$f":"IF(AH$11=\"\",0,Calc!AH286)","v":8403.442468879668},{"$f":"IF(AI$11=\"\",0,Calc!AI286)","v":6910.8030373443989},{"$f":"IF(AJ$11=\"\",0,Calc!AJ286)","v":12347.771549377594},{"$f":"IF(AK$11=\"\",0,Calc!AK286)","v":23242.86409294606},{"$f":"IF(AL$11=\"\",0,Calc!AL286)","v":33133.186990829883},{"$f":"IF(AM$11=\"\",0,Calc!AM286)","v":39658.13685858922},{"$f":"IF(AN$11=\"\",0,Calc!AN286)","v":43356.415494211615},{"$f":"IF(AO$11=\"\",0,Calc!AO286)","v":36801.201480497934},{"$f":"IF(AP$11=\"\",0,Calc!AP286)","v":58042.39496002283},{"$f":"IF(AQ$11=\"\",0,Calc!AQ286)","v":72019.951297334454},{"$f":"IF(AR$11=\"\",0,Calc!AR286)","v":72849.128368191916},{"$f":"IF(AS$11=\"\",0,Calc!AS286)","v":62543.641916106222},{"$f":"IF(AT$11=\"\",0,Calc!AT286)","v":55673.317614715757},{"$f":"IF(AU$11=\"\",0,Calc!AU286)","v":35536.160179605809},{"$f":"IF(AV$11=\"\",0,Calc!AV286)","v":51731.172912124835},{"$f":"IF(AW$11=\"\",0,Calc!AW286)","v":81989.028766386531},{"$f":"IF(AX$11=\"\",0,Calc!AX286)","v":100778.18119201677},{"$f":"IF(AY$11=\"\",0,Calc!AY286)","v":105902.49548991593},{"$f":"IF(AZ$11=\"\",0,Calc!AZ286)","v":103096.32337439973},{"$f":"IF(BA$11=\"\",0,Calc!BA286)","v":82965.088632653045},{"$f":"IF(BB$11=\"\",0,Calc!BB286)","v":124913.7015351218},{"$f":"IF(BC$11=\"\",0,Calc!BC286)","v":148790.56601366622},{"$f":"IF(BD$11=\"\",0,Calc!BD286)","v":145146.20248799364},{"$f":"IF(BE$11=\"\",0,Calc!BE286)","v":120640.99947054018},{"$f":"IF(BF$11=\"\",0,Calc!BF286)","v":104304.19745890451},{"$f":"IF(BG$11=\"\",0,Calc!BG286)","v":64844.537215415359},{"$f":"IF(BH$11=\"\",0,Calc!BH286)","v":92159.670178870147},{"$f":"IF(BI$11=\"\",0,Calc!BI286)","v":142899.26387285482},{"$f":"IF(BJ$11=\"\",0,Calc!BJ286)","v":172152.19289030519},{"$f":"IF(BK$11=\"\",0,Calc!BK286)","v":177588.57792894644},{"$f":"IF(BL$11=\"\",0,Calc!BL286)","v":169951.75132704564},{"$f":"IF(BM$11=\"\",0,Calc!BM286)","v":134615.24857587775},{"$f":"IF(BN$11=\"\",0,Calc!BN286)","v":199714.66503621615},{"$f":"IF(BO$11=\"\",0,Calc!BO286)","v":234644.73328687614},{"$f":"IF(BP$11=\"\",0,Calc!BP286)","v":225978.87665980399},{"$f":"IF(BQ$11=\"\",0,Calc!BQ286)","v":185582.65269052933},{"$f":"IF(BR$11=\"\",0,Calc!BR286)","v":158651.83671101285},{"$f":"IF(BS$11=\"\",0,Calc!BS286)","v":96390.989867279219},{"$f":"IF(BT$11=\"\",0,Calc!BT286)","v":132376.95941773013},{"$f":"IF(BU$11=\"\",0,Calc!BU286)","v":198565.43912659521},{"$f":"IF(BV$11=\"\",0,Calc!BV286)","v":231659.67898102774},{"$f":"IF(BW$11=\"\",0,Calc!BW286)","v":231659.67898102774},{"$f":"IF(BX$11=\"\",0,Calc!BX286)","v":215112.55905381148},{"$f":"IF(BY$11=\"\",0,Calc!BY286)","v":165471.19927216272},{"$f":"IF(BZ$11=\"\",0,Calc!BZ286)","v":238609.46935045853},{"$f":"IF(CA$11=\"\",0,Calc!CA286)","v":272696.53640052403},{"$f":"IF(CB$11=\"\",0,Calc!CB286)","v":255653.00287549128},{"$f":"IF(CC$11=\"\",0,Calc!CC286)","v":204522.40230039303},{"$f":"IF(CD$11=\"\",0,Calc!CD286)","v":170435.33525032757},{"$f":"IF(CE$11=\"\",0,Calc!CE286)","v":102261.20115019652},{"$f":"IF(CF$11=\"\",0,Calc!CF286)","v":140438.71624626991},{"$f":"IF(CG$11=\"\",0,Calc!CG286)","v":210658.07436940484},{"$f":"IF(CH$11=\"\",0,Calc!CH286)","v":245767.75343097234},{"$f":"IF(CI$11=\"\",0,Calc!CI286)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ286)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK286)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL286)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM286)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN286)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO286)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP286)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ286)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR286)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS286)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT286)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU286)","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":105189106.80207728},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA287)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB287)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC287)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD287)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE287)","v":29023.818850029635},{"$f":"IF(AF$11=\"\",0,Calc!AF287)","v":74827.032972732661},{"$f":"IF(AG$11=\"\",0,Calc!AG287)","v":104485.74786010671},{"$f":"IF(AH$11=\"\",0,Calc!AH287)","v":129700.19048606991},{"$f":"IF(AI$11=\"\",0,Calc!AI287)","v":106662.53427385892},{"$f":"IF(AJ$11=\"\",0,Calc!AJ287)","v":190577.65052400713},{"$f":"IF(AK$11=\"\",0,Calc!AK287)","v":358734.40098636632},{"$f":"IF(AL$11=\"\",0,Calc!AL287)","v":511383.36223941908},{"$f":"IF(AM$11=\"\",0,Calc!AM287)","v":612090.57168298762},{"$f":"IF(AN$11=\"\",0,Calc!AN287)","v":669170.4464232662},{"$f":"IF(AO$11=\"\",0,Calc!AO287)","v":567996.13489508012},{"$f":"IF(AP$11=\"\",0,Calc!AP287)","v":895836.40400483389},{"$f":"IF(AQ$11=\"\",0,Calc!AQ287)","v":1111568.4359896716},{"$f":"IF(AR$11=\"\",0,Calc!AR287)","v":1124366.0989040262},{"$f":"IF(AS$11=\"\",0,Calc!AS287)","v":965309.43125418841},{"$f":"IF(AT$11=\"\",0,Calc!AT287)","v":859271.65282096306},{"$f":"IF(AU$11=\"\",0,Calc!AU287)","v":548471.26775806164},{"$f":"IF(AV$11=\"\",0,Calc!AV287)","v":798427.90685100236},{"$f":"IF(AW$11=\"\",0,Calc!AW287)","v":1265432.9089713998},{"$f":"IF(AX$11=\"\",0,Calc!AX287)","v":1555427.9506106789},{"$f":"IF(AY$11=\"\",0,Calc!AY287)","v":1634517.5074213911},{"$f":"IF(AZ$11=\"\",0,Calc!AZ287)","v":1591206.5596440963},{"$f":"IF(BA$11=\"\",0,Calc!BA287)","v":1280497.5864591547},{"$f":"IF(BB$11=\"\",0,Calc!BB287)","v":1927939.7631891351},{"$f":"IF(BC$11=\"\",0,Calc!BC287)","v":2296459.4362333356},{"$f":"IF(BD$11=\"\",0,Calc!BD287)","v":2240211.6966634309},{"$f":"IF(BE$11=\"\",0,Calc!BE287)","v":1861994.1374864883},{"$f":"IF(BF$11=\"\",0,Calc!BF287)","v":1609849.0980351928},{"$f":"IF(BG$11=\"\",0,Calc!BG287)","v":1000821.8488989874},{"$f":"IF(BH$11=\"\",0,Calc!BH287)","v":1422408.3548615531},{"$f":"IF(BI$11=\"\",0,Calc!BI287)","v":2205532.0558527447},{"$f":"IF(BJ$11=\"\",0,Calc!BJ287)","v":2657026.8426486878},{"$f":"IF(BK$11=\"\",0,Calc!BK287)","v":2740932.9534691726},{"$f":"IF(BL$11=\"\",0,Calc!BL287)","v":2623064.8454118241},{"$f":"IF(BM$11=\"\",0,Calc!BM287)","v":2077675.125078673},{"$f":"IF(BN$11=\"\",0,Calc!BN287)","v":3082430.8245085455},{"$f":"IF(BO$11=\"\",0,Calc!BO287)","v":3621547.5641755946},{"$f":"IF(BP$11=\"\",0,Calc!BP287)","v":3487797.2279986548},{"$f":"IF(BQ$11=\"\",0,Calc!BQ287)","v":2864314.891666152},{"$f":"IF(BR$11=\"\",0,Calc!BR287)","v":2448660.0007778169},{"$f":"IF(BS$11=\"\",0,Calc!BS287)","v":1487715.277783497},{"$f":"IF(BT$11=\"\",0,Calc!BT287)","v":2043128.9814893364},{"$f":"IF(BU$11=\"\",0,Calc!BU287)","v":3064693.4722340037},{"$f":"IF(BV$11=\"\",0,Calc!BV287)","v":3575475.7176063382},{"$f":"IF(BW$11=\"\",0,Calc!BW287)","v":3575475.7176063382},{"$f":"IF(BX$11=\"\",0,Calc!BX287)","v":3320084.594920171},{"$f":"IF(BY$11=\"\",0,Calc!BY287)","v":2553911.2268616701},{"$f":"IF(BZ$11=\"\",0,Calc!BZ287)","v":3682739.9891345273},{"$f":"IF(CA$11=\"\",0,Calc!CA287)","v":4208845.7018680321},{"$f":"IF(CB$11=\"\",0,Calc!CB287)","v":3945792.8455012804},{"$f":"IF(CC$11=\"\",0,Calc!CC287)","v":3156634.2764010243},{"$f":"IF(CD$11=\"\",0,Calc!CD287)","v":2630528.5636675209},{"$f":"IF(CE$11=\"\",0,Calc!CE287)","v":1578317.1382005122},{"$f":"IF(CF$11=\"\",0,Calc!CF287)","v":2167555.5364620364},{"$f":"IF(CG$11=\"\",0,Calc!CG287)","v":3251333.3046930549},{"$f":"IF(CH$11=\"\",0,Calc!CH287)","v":3793222.1888085636},{"$f":"IF(CI$11=\"\",0,Calc!CI287)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ287)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK287)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL287)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM287)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN287)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO287)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP287)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ287)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR287)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS287)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT287)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU287)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":33745978.277078465},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA288)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB288)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC288)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD288)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE288)","v":9311.2033195020758},{"$f":"IF(AF$11=\"\",0,Calc!AF288)","v":24005.446058091293},{"$f":"IF(AG$11=\"\",0,Calc!AG288)","v":33520.331950207481},{"$f":"IF(AH$11=\"\",0,Calc!AH288)","v":41609.439834024903},{"$f":"IF(AI$11=\"\",0,Calc!AI288)","v":34218.672199170134},{"$f":"IF(AJ$11=\"\",0,Calc!AJ288)","v":61139.688796680523},{"$f":"IF(AK$11=\"\",0,Calc!AK288)","v":115086.47302904566},{"$f":"IF(AL$11=\"\",0,Calc!AL288)","v":164058.16493775937},{"$f":"IF(AM$11=\"\",0,Calc!AM288)","v":196366.29460580918},{"$f":"IF(AN$11=\"\",0,Calc!AN288)","v":214678.23080912864},{"$f":"IF(AO$11=\"\",0,Calc!AO288)","v":182220.24896265563},{"$f":"IF(AP$11=\"\",0,Calc!AP288)","v":287395.49891078839},{"$f":"IF(AQ$11=\"\",0,Calc!AQ288)","v":356605.02721991704},{"$f":"IF(AR$11=\"\",0,Calc!AR288)","v":360710.67720435688},{"$f":"IF(AS$11=\"\",0,Calc!AS288)","v":309683.31311203324},{"$f":"IF(AT$11=\"\",0,Calc!AT288)","v":275665.07038381742},{"$f":"IF(AU$11=\"\",0,Calc!AU288)","v":175956.42790456433},{"$f":"IF(AV$11=\"\",0,Calc!AV288)","v":256145.63731493778},{"$f":"IF(AW$11=\"\",0,Calc!AW288)","v":405966.67046141083},{"$f":"IF(AX$11=\"\",0,Calc!AX288)","v":499000.6991088175},{"$f":"IF(AY$11=\"\",0,Calc!AY288)","v":524373.61601265566},{"$f":"IF(AZ$11=\"\",0,Calc!AZ288)","v":510478.92342245858},{"$f":"IF(BA$11=\"\",0,Calc!BA288)","v":410799.60701452289},{"$f":"IF(BB$11=\"\",0,Calc!BB288)","v":618507.13772589527},{"$f":"IF(BC$11=\"\",0,Calc!BC288)","v":736732.8481563984},{"$f":"IF(BD$11=\"\",0,Calc!BD288)","v":718687.87130121642},{"$f":"IF(BE$11=\"\",0,Calc!BE288)","v":597350.95796464733},{"$f":"IF(BF$11=\"\",0,Calc!BF288)","v":516459.68240693468},{"$f":"IF(BG$11=\"\",0,Calc!BG288)","v":321076.13990599796},{"$f":"IF(BH$11=\"\",0,Calc!BH288)","v":456326.35263849352},{"$f":"IF(BI$11=\"\",0,Calc!BI288)","v":707562.20970912476},{"$f":"IF(BJ$11=\"\",0,Calc!BJ288)","v":852407.37220392749},{"$f":"IF(BK$11=\"\",0,Calc!BK288)","v":879325.49974720948},{"$f":"IF(BL$11=\"\",0,Calc!BL288)","v":841511.93962688476},{"$f":"IF(BM$11=\"\",0,Calc!BM288)","v":666544.11059555225},{"$f":"IF(BN$11=\"\",0,Calc!BN288)","v":988882.2788483667},{"$f":"IF(BO$11=\"\",0,Calc!BO288)","v":1161837.6573919398},{"$f":"IF(BP$11=\"\",0,Calc!BP288)","v":1118928.880272351},{"$f":"IF(BQ$11=\"\",0,Calc!BQ288)","v":918907.96539180679},{"$f":"IF(BR$11=\"\",0,Calc!BR288)","v":785560.68880477734},{"$f":"IF(BS$11=\"\",0,Calc!BS288)","v":477277.6285763479},{"$f":"IF(BT$11=\"\",0,Calc!BT288)","v":655461.27657818445},{"$f":"IF(BU$11=\"\",0,Calc!BU288)","v":983191.91486727668},{"$f":"IF(BV$11=\"\",0,Calc!BV288)","v":1147057.2340118228},{"$f":"IF(BW$11=\"\",0,Calc!BW288)","v":1147057.2340118228},{"$f":"IF(BX$11=\"\",0,Calc!BX288)","v":1065124.5744395498},{"$f":"IF(BY$11=\"\",0,Calc!BY288)","v":819326.59572273074},{"$f":"IF(BZ$11=\"\",0,Calc!BZ288)","v":1181468.9510321773},{"$f":"IF(CA$11=\"\",0,Calc!CA288)","v":1350250.22975106},{"$f":"IF(CB$11=\"\",0,Calc!CB288)","v":1265859.5903916187},{"$f":"IF(CC$11=\"\",0,Calc!CC288)","v":1012687.6723132951},{"$f":"IF(CD$11=\"\",0,Calc!CD288)","v":843906.39359441248},{"$f":"IF(CE$11=\"\",0,Calc!CE288)","v":506343.83615664754},{"$f":"IF(CF$11=\"\",0,Calc!CF288)","v":695378.86832179583},{"$f":"IF(CG$11=\"\",0,Calc!CG288)","v":1043068.3024826939},{"$f":"IF(CH$11=\"\",0,Calc!CH288)","v":1216913.0195631427},{"$f":"IF(CI$11=\"\",0,Calc!CI288)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ288)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK288)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL288)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM288)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN288)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO288)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP288)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ288)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR288)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS288)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT288)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU288)","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":11738527.325665977},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA290)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB290)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC290)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD290)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE290)","v":2879.1599627402825},{"$f":"IF(AF$11=\"\",0,Calc!AF290)","v":7422.8342789397911},{"$f":"IF(AG$11=\"\",0,Calc!AG290)","v":10364.975865865021},{"$f":"IF(AH$11=\"\",0,Calc!AH290)","v":12866.246083495636},{"$f":"IF(AI$11=\"\",0,Calc!AI290)","v":12866.246083495636},{"$f":"IF(AJ$11=\"\",0,Calc!AJ290)","v":18354.644762469303},{"$f":"IF(AK$11=\"\",0,Calc!AK290)","v":34549.919552883395},{"$f":"IF(AL$11=\"\",0,Calc!AL290)","v":49251.630112625964},{"$f":"IF(AM$11=\"\",0,Calc!AM290)","v":60719.324244220516},{"$f":"IF(AN$11=\"\",0,Calc!AN290)","v":66381.642179693459},{"$f":"IF(AO$11=\"\",0,Calc!AO290)","v":66381.642179693459},{"$f":"IF(AP$11=\"\",0,Calc!AP290)","v":86278.52697095435},{"$f":"IF(AQ$11=\"\",0,Calc!AQ290)","v":107055.80489457192},{"$f":"IF(AR$11=\"\",0,Calc!AR290)","v":108288.35527987128},{"$f":"IF(AS$11=\"\",0,Calc!AS290)","v":108288.35527987128},{"$f":"IF(AT$11=\"\",0,Calc!AT290)","v":108288.35527987128},{"$f":"IF(AU$11=\"\",0,Calc!AU290)","v":108288.35527987128},{"$f":"IF(AV$11=\"\",0,Calc!AV290)","v":108288.35527987128},{"$f":"IF(AW$11=\"\",0,Calc!AW290)","v":118324.8369887374},{"$f":"IF(AX$11=\"\",0,Calc!AX290)","v":145440.94546532305},{"$f":"IF(AY$11=\"\",0,Calc!AY290)","v":157421.33521043271},{"$f":"IF(AZ$11=\"\",0,Calc!AZ290)","v":157421.33521043271},{"$f":"IF(BA$11=\"\",0,Calc!BA290)","v":157421.33521043271},{"$f":"IF(BB$11=\"\",0,Calc!BB290)","v":180272.81935388263},{"$f":"IF(BC$11=\"\",0,Calc!BC290)","v":214731.40655432298},{"$f":"IF(BD$11=\"\",0,Calc!BD290)","v":214731.40655432298},{"$f":"IF(BE$11=\"\",0,Calc!BE290)","v":214731.40655432298},{"$f":"IF(BF$11=\"\",0,Calc!BF290)","v":214731.40655432298},{"$f":"IF(BG$11=\"\",0,Calc!BG290)","v":214731.40655432298},{"$f":"IF(BH$11=\"\",0,Calc!BH290)","v":214731.40655432298},{"$f":"IF(BI$11=\"\",0,Calc!BI290)","v":214731.40655432298},{"$f":"IF(BJ$11=\"\",0,Calc!BJ290)","v":241210.11040308239},{"$f":"IF(BK$11=\"\",0,Calc!BK290)","v":256292.08993775936},{"$f":"IF(BL$11=\"\",0,Calc!BL290)","v":256292.08993775936},{"$f":"IF(BM$11=\"\",0,Calc!BM290)","v":256292.08993775936},{"$f":"IF(BN$11=\"\",0,Calc!BN290)","v":279829.11860551272},{"$f":"IF(BO$11=\"\",0,Calc!BO290)","v":328771.19408925396},{"$f":"IF(BP$11=\"\",0,Calc!BP290)","v":328771.19408925396},{"$f":"IF(BQ$11=\"\",0,Calc!BQ290)","v":328771.19408925396},{"$f":"IF(BR$11=\"\",0,Calc!BR290)","v":328771.19408925396},{"$f":"IF(BS$11=\"\",0,Calc!BS290)","v":328771.19408925396},{"$f":"IF(BT$11=\"\",0,Calc!BT290)","v":328771.19408925396},{"$f":"IF(BU$11=\"\",0,Calc!BU290)","v":328771.19408925396},{"$f":"IF(BV$11=\"\",0,Calc!BV290)","v":328771.19408925396},{"$f":"IF(BW$11=\"\",0,Calc!BW290)","v":338634.32991193153},{"$f":"IF(BX$11=\"\",0,Calc!BX290)","v":338634.32991193153},{"$f":"IF(BY$11=\"\",0,Calc!BY290)","v":338634.32991193153},{"$f":"IF(BZ$11=\"\",0,Calc!BZ290)","v":338634.32991193153},{"$f":"IF(CA$11=\"\",0,Calc!CA290)","v":370958.51594897953},{"$f":"IF(CB$11=\"\",0,Calc!CB290)","v":370958.51594897953},{"$f":"IF(CC$11=\"\",0,Calc!CC290)","v":370958.51594897953},{"$f":"IF(CD$11=\"\",0,Calc!CD290)","v":370958.51594897953},{"$f":"IF(CE$11=\"\",0,Calc!CE290)","v":370958.51594897953},{"$f":"IF(CF$11=\"\",0,Calc!CF290)","v":370958.51594897953},{"$f":"IF(CG$11=\"\",0,Calc!CG290)","v":370958.51594897953},{"$f":"IF(CH$11=\"\",0,Calc!CH290)","v":370958.51594897953},{"$f":"IF(CI$11=\"\",0,Calc!CI290)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ290)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK290)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL290)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM290)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN290)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO290)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP290)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ290)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR290)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS290)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT290)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU290)","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H53","v":"Себестоимость"},{"$f":"I54","v":"Маски медицинские"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L54","v":5},{"$f":"M54","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":892128.07675061375},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA291)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB291)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC291)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD291)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE291)","v":218.81615716826147},{"$f":"IF(AF$11=\"\",0,Calc!AF291)","v":564.1354051994241},{"$f":"IF(AG$11=\"\",0,Calc!AG291)","v":787.73816580574157},{"$f":"IF(AH$11=\"\",0,Calc!AH291)","v":977.83470234566835},{"$f":"IF(AI$11=\"\",0,Calc!AI291)","v":977.83470234566835},{"$f":"IF(AJ$11=\"\",0,Calc!AJ291)","v":1394.953001947667},{"$f":"IF(AK$11=\"\",0,Calc!AK291)","v":2625.793886019138},{"$f":"IF(AL$11=\"\",0,Calc!AL291)","v":3743.1238885595731},{"$f":"IF(AM$11=\"\",0,Calc!AM291)","v":4614.6686425607595},{"$f":"IF(AN$11=\"\",0,Calc!AN291)","v":5045.004805656703},{"$f":"IF(AO$11=\"\",0,Calc!AO291)","v":5045.004805656703},{"$f":"IF(AP$11=\"\",0,Calc!AP291)","v":6557.1680497925308},{"$f":"IF(AQ$11=\"\",0,Calc!AQ291)","v":8136.2411719874653},{"$f":"IF(AR$11=\"\",0,Calc!AR291)","v":8229.9150012702175},{"$f":"IF(AS$11=\"\",0,Calc!AS291)","v":8229.9150012702175},{"$f":"IF(AT$11=\"\",0,Calc!AT291)","v":8229.9150012702175},{"$f":"IF(AU$11=\"\",0,Calc!AU291)","v":8229.9150012702175},{"$f":"IF(AV$11=\"\",0,Calc!AV291)","v":8229.9150012702175},{"$f":"IF(AW$11=\"\",0,Calc!AW291)","v":8992.6876111440415},{"$f":"IF(AX$11=\"\",0,Calc!AX291)","v":11053.511855364552},{"$f":"IF(AY$11=\"\",0,Calc!AY291)","v":11964.021475992886},{"$f":"IF(AZ$11=\"\",0,Calc!AZ291)","v":11964.021475992886},{"$f":"IF(BA$11=\"\",0,Calc!BA291)","v":11964.021475992886},{"$f":"IF(BB$11=\"\",0,Calc!BB291)","v":13700.73427089508},{"$f":"IF(BC$11=\"\",0,Calc!BC291)","v":16319.586898128546},{"$f":"IF(BD$11=\"\",0,Calc!BD291)","v":16319.586898128546},{"$f":"IF(BE$11=\"\",0,Calc!BE291)","v":16319.586898128546},{"$f":"IF(BF$11=\"\",0,Calc!BF291)","v":16319.586898128546},{"$f":"IF(BG$11=\"\",0,Calc!BG291)","v":16319.586898128546},{"$f":"IF(BH$11=\"\",0,Calc!BH291)","v":16319.586898128546},{"$f":"IF(BI$11=\"\",0,Calc!BI291)","v":16319.586898128546},{"$f":"IF(BJ$11=\"\",0,Calc!BJ291)","v":18331.968390634262},{"$f":"IF(BK$11=\"\",0,Calc!BK291)","v":19478.198835269712},{"$f":"IF(BL$11=\"\",0,Calc!BL291)","v":19478.198835269712},{"$f":"IF(BM$11=\"\",0,Calc!BM291)","v":19478.198835269712},{"$f":"IF(BN$11=\"\",0,Calc!BN291)","v":21267.013014018965},{"$f":"IF(BO$11=\"\",0,Calc!BO291)","v":24986.6107507833},{"$f":"IF(BP$11=\"\",0,Calc!BP291)","v":24986.6107507833},{"$f":"IF(BQ$11=\"\",0,Calc!BQ291)","v":24986.6107507833},{"$f":"IF(BR$11=\"\",0,Calc!BR291)","v":24986.6107507833},{"$f":"IF(BS$11=\"\",0,Calc!BS291)","v":24986.6107507833},{"$f":"IF(BT$11=\"\",0,Calc!BT291)","v":24986.6107507833},{"$f":"IF(BU$11=\"\",0,Calc!BU291)","v":24986.6107507833},{"$f":"IF(BV$11=\"\",0,Calc!BV291)","v":24986.6107507833},{"$f":"IF(BW$11=\"\",0,Calc!BW291)","v":25736.209073306796},{"$f":"IF(BX$11=\"\",0,Calc!BX291)","v":25736.209073306796},{"$f":"IF(BY$11=\"\",0,Calc!BY291)","v":25736.209073306796},{"$f":"IF(BZ$11=\"\",0,Calc!BZ291)","v":25736.209073306796},{"$f":"IF(CA$11=\"\",0,Calc!CA291)","v":28192.847212122444},{"$f":"IF(CB$11=\"\",0,Calc!CB291)","v":28192.847212122444},{"$f":"IF(CC$11=\"\",0,Calc!CC291)","v":28192.847212122444},{"$f":"IF(CD$11=\"\",0,Calc!CD291)","v":28192.847212122444},{"$f":"IF(CE$11=\"\",0,Calc!CE291)","v":28192.847212122444},{"$f":"IF(CF$11=\"\",0,Calc!CF291)","v":28192.847212122444},{"$f":"IF(CG$11=\"\",0,Calc!CG291)","v":28192.847212122444},{"$f":"IF(CH$11=\"\",0,Calc!CH291)","v":28192.847212122444},{"$f":"IF(CI$11=\"\",0,Calc!CI291)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ291)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK291)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL291)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM291)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN291)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO291)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP291)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ291)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR291)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS291)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT291)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU291)","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H46","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Маски гигиенические"},null,null,{"$f":"L54+1","v":6},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":38569841.708519712},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA292)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB292)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC292)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD292)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE292)","v":10248.429521252483},{"$f":"IF(AF$11=\"\",0,Calc!AF292)","v":26421.732359479061},{"$f":"IF(AG$11=\"\",0,Calc!AG292)","v":36894.34627650895},{"$f":"IF(AH$11=\"\",0,Calc!AH292)","v":45797.669423097032},{"$f":"IF(AI$11=\"\",0,Calc!AI292)","v":40164.540609226256},{"$f":"IF(AJ$11=\"\",0,Calc!AJ292)","v":66691.011754712512},{"$f":"IF(AK$11=\"\",0,Calc!AK292)","v":125536.02212651767},{"$f":"IF(AL$11=\"\",0,Calc!AL292)","v":178954.21487514523},{"$f":"IF(AM$11=\"\",0,Calc!AM292)","v":216131.69228107398},{"$f":"IF(AN$11=\"\",0,Calc!AN292)","v":236286.83025172967},{"$f":"IF(AO$11=\"\",0,Calc!AO292)","v":211547.85835966383},{"$f":"IF(AP$11=\"\",0,Calc!AP292)","v":313490.25442130619},{"$f":"IF(AQ$11=\"\",0,Calc!AQ292)","v":388983.82589419221},{"$f":"IF(AR$11=\"\",0,Calc!AR292)","v":393462.25810021081},{"$f":"IF(AS$11=\"\",0,Calc!AS292)","v":354569.99018357892},{"$f":"IF(AT$11=\"\",0,Calc!AT292)","v":328641.81157249107},{"$f":"IF(AU$11=\"\",0,Calc!AU292)","v":252645.42598826787},{"$f":"IF(AV$11=\"\",0,Calc!AV292)","v":313764.40150047367},{"$f":"IF(AW$11=\"\",0,Calc!AW292)","v":438941.76903295575},{"$f":"IF(AX$11=\"\",0,Calc!AX292)","v":539532.59110300802},{"$f":"IF(AY$11=\"\",0,Calc!AY292)","v":571985.36135270318},{"$f":"IF(AZ$11=\"\",0,Calc!AZ292)","v":561395.04150276049},{"$f":"IF(BA$11=\"\",0,Calc!BA292)","v":485421.0077966504},{"$f":"IF(BB$11=\"\",0,Calc!BB292)","v":668746.07436208427},{"$f":"IF(BC$11=\"\",0,Calc!BC292)","v":796574.80084980663},{"$f":"IF(BD$11=\"\",0,Calc!BD292)","v":782821.19850555505},{"$f":"IF(BE$11=\"\",0,Calc!BE292)","v":690340.07929420832},{"$f":"IF(BF$11=\"\",0,Calc!BF292)","v":628685.99981997698},{"$f":"IF(BG$11=\"\",0,Calc!BG292)","v":479767.68478221854},{"$f":"IF(BH$11=\"\",0,Calc!BH292)","v":582853.30566313316},{"$f":"IF(BI$11=\"\",0,Calc!BI292)","v":774341.39126709942},{"$f":"IF(BJ$11=\"\",0,Calc!BJ292)","v":913724.14519114746},{"$f":"IF(BK$11=\"\",0,Calc!BK292)","v":950749.70064941957},{"$f":"IF(BL$11=\"\",0,Calc!BL292)","v":921928.78980596561},{"$f":"IF(BM$11=\"\",0,Calc!BM292)","v":788571.0159032034},{"$f":"IF(BN$11=\"\",0,Calc!BN292)","v":1060016.1899106984},{"$f":"IF(BO$11=\"\",0,Calc!BO292)","v":1245412.8800018886},{"$f":"IF(BP$11=\"\",0,Calc!BP292)","v":1212708.473544783},{"$f":"IF(BQ$11=\"\",0,Calc!BQ292)","v":1060255.6249831966},{"$f":"IF(BR$11=\"\",0,Calc!BR292)","v":958620.39260880568},{"$f":"IF(BS$11=\"\",0,Calc!BS292)","v":723651.81083236751},{"$f":"IF(BT$11=\"\",0,Calc!BT292)","v":859460.63223086065},{"$f":"IF(BU$11=\"\",0,Calc!BU292)","v":1109251.8573030885},{"$f":"IF(BV$11=\"\",0,Calc!BV292)","v":1234147.4698392027},{"$f":"IF(BW$11=\"\",0,Calc!BW292)","v":1244943.8153017948},{"$f":"IF(BX$11=\"\",0,Calc!BX292)","v":1182496.0090337375},{"$f":"IF(BY$11=\"\",0,Calc!BY292)","v":995152.59022956667},{"$f":"IF(BZ$11=\"\",0,Calc!BZ292)","v":1271171.8939343786},{"$f":"IF(CA$11=\"\",0,Calc!CA292)","v":1435196.943385344},{"$f":"IF(CB$11=\"\",0,Calc!CB292)","v":1370875.7029292453},{"$f":"IF(CC$11=\"\",0,Calc!CC292)","v":1177911.981560949},{"$f":"IF(CD$11=\"\",0,Calc!CD292)","v":1049269.5006487516},{"$f":"IF(CE$11=\"\",0,Calc!CE292)","v":791984.53882435686},{"$f":"IF(CF$11=\"\",0,Calc!CF292)","v":936064.11744601792},{"$f":"IF(CG$11=\"\",0,Calc!CG292)","v":1201067.6281251446},{"$f":"IF(CH$11=\"\",0,Calc!CH292)","v":1333569.383464708},{"$f":"IF(CI$11=\"\",0,Calc!CI292)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ292)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK292)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL292)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM292)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN292)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO292)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP292)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ292)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR292)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS292)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT292)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU292)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CV62,$Z$2:$CV$2,Periods!$Q$18),SUM($Z62:$CV62))","v":1202706.6657950764},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA293)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB293)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC293)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD293)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE293)","v":331.85128630705395},{"$f":"IF(AF$11=\"\",0,Calc!AF293)","v":855.55409751037359},{"$f":"IF(AG$11=\"\",0,Calc!AG293)","v":1194.6646307053945},{"$f":"IF(AH$11=\"\",0,Calc!AH293)","v":1482.9604356846473},{"$f":"IF(AI$11=\"\",0,Calc!AI293)","v":1219.5534771784232},{"$f":"IF(AJ$11=\"\",0,Calc!AJ293)","v":2179.0185087136929},{"$f":"IF(AK$11=\"\",0,Calc!AK293)","v":4101.6818987551869},{"$f":"IF(AL$11=\"\",0,Calc!AL293)","v":5847.0329983817446},{"$f":"IF(AM$11=\"\",0,Calc!AM293)","v":6998.4947397510377},{"$f":"IF(AN$11=\"\",0,Calc!AN293)","v":7651.1321460373438},{"$f":"IF(AO$11=\"\",0,Calc!AO293)","v":6494.3296730290458},{"$f":"IF(AP$11=\"\",0,Calc!AP293)","v":10242.775581180498},{"$f":"IF(AQ$11=\"\",0,Calc!AQ293)","v":12709.403170117843},{"$f":"IF(AR$11=\"\",0,Calc!AR293)","v":12855.728535563278},{"$f":"IF(AS$11=\"\",0,Calc!AS293)","v":11037.113279312864},{"$f":"IF(AT$11=\"\",0,Calc!AT293)","v":9824.7031084792507},{"$f":"IF(AU$11=\"\",0,Calc!AU293)","v":6271.0870905186721},{"$f":"IF(AV$11=\"\",0,Calc!AV293)","v":9129.0305139043812},{"$f":"IF(AW$11=\"\",0,Calc!AW293)","v":14468.652135244682},{"$f":"IF(AX$11=\"\",0,Calc!AX293)","v":17784.38491623825},{"$f":"IF(AY$11=\"\",0,Calc!AY293)","v":18688.675674691047},{"$f":"IF(AZ$11=\"\",0,Calc!AZ293)","v":18193.468830776423},{"$f":"IF(BA$11=\"\",0,Calc!BA293)","v":14640.897993997594},{"$f":"IF(BB$11=\"\",0,Calc!BB293)","v":22043.594388550908},{"$f":"IF(BC$11=\"\",0,Calc!BC293)","v":26257.158708294042},{"$f":"IF(BD$11=\"\",0,Calc!BD293)","v":25614.035733175351},{"$f":"IF(BE$11=\"\",0,Calc!BE293)","v":21289.588141860033},{"$f":"IF(BF$11=\"\",0,Calc!BF293)","v":18406.62308098315},{"$f":"IF(BG$11=\"\",0,Calc!BG293)","v":11443.153626249767},{"$f":"IF(BH$11=\"\",0,Calc!BH293)","v":16263.471208035906},{"$f":"IF(BI$11=\"\",0,Calc!BI293)","v":25217.517154033208},{"$f":"IF(BJ$11=\"\",0,Calc!BJ293)","v":30379.798745347976},{"$f":"IF(BK$11=\"\",0,Calc!BK293)","v":31339.160810990543},{"$f":"IF(BL$11=\"\",0,Calc!BL293)","v":29991.485528302179},{"$f":"IF(BM$11=\"\",0,Calc!BM293)","v":23755.632101625484},{"$f":"IF(BN$11=\"\",0,Calc!BN293)","v":35243.764418155784},{"$f":"IF(BO$11=\"\",0,Calc!BO293)","v":41407.894109448724},{"$f":"IF(BP$11=\"\",0,Calc!BP293)","v":39878.625292906581},{"$f":"IF(BQ$11=\"\",0,Calc!BQ293)","v":32749.879886563991},{"$f":"IF(BR$11=\"\",0,Calc!BR293)","v":27997.382949002265},{"$f":"IF(BS$11=\"\",0,Calc!BS293)","v":17010.174682461042},{"$f":"IF(BT$11=\"\",0,Calc!BT293)","v":23360.639897246496},{"$f":"IF(BU$11=\"\",0,Calc!BU293)","v":35040.959845869744},{"$f":"IF(BV$11=\"\",0,Calc!BV293)","v":40881.119820181368},{"$f":"IF(BW$11=\"\",0,Calc!BW293)","v":40881.119820181368},{"$f":"IF(BX$11=\"\",0,Calc!BX293)","v":37961.039833025563},{"$f":"IF(BY$11=\"\",0,Calc!BY293)","v":29200.799871558116},{"$f":"IF(BZ$11=\"\",0,Calc!BZ293)","v":42107.553414786809},{"$f":"IF(CA$11=\"\",0,Calc!CA293)","v":48122.918188327778},{"$f":"IF(CB$11=\"\",0,Calc!CB293)","v":45115.235801557283},{"$f":"IF(CC$11=\"\",0,Calc!CC293)","v":36092.188641245826},{"$f":"IF(CD$11=\"\",0,Calc!CD293)","v":30076.823867704858},{"$f":"IF(CE$11=\"\",0,Calc!CE293)","v":18046.094320622913},{"$f":"IF(CF$11=\"\",0,Calc!CF293)","v":24783.302866988808},{"$f":"IF(CG$11=\"\",0,Calc!CG293)","v":37174.954300483216},{"$f":"IF(CH$11=\"\",0,Calc!CH293)","v":43370.780017230412},{"$f":"IF(CI$11=\"\",0,Calc!CI293)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ293)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK293)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL293)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM293)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN293)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO293)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP293)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ293)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR293)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS293)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT293)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU293)","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":18562783.553307761},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA294)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB294)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC294)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD294)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE294)","v":5121.8503852993481},{"$f":"IF(AF$11=\"\",0,Calc!AF294)","v":13204.770524599882},{"$f":"IF(AG$11=\"\",0,Calc!AG294)","v":18438.661387077656},{"$f":"IF(AH$11=\"\",0,Calc!AH294)","v":22888.268909306458},{"$f":"IF(AI$11=\"\",0,Calc!AI294)","v":18822.800165975103},{"$f":"IF(AJ$11=\"\",0,Calc!AJ294)","v":33631.350092471839},{"$f":"IF(AK$11=\"\",0,Calc!AK294)","v":63306.070762299947},{"$f":"IF(AL$11=\"\",0,Calc!AL294)","v":90244.122748132781},{"$f":"IF(AM$11=\"\",0,Calc!AM294)","v":108015.98323817429},{"$f":"IF(AN$11=\"\",0,Calc!AN294)","v":118088.90230998817},{"$f":"IF(AO$11=\"\",0,Calc!AO294)","v":100234.61204030823},{"$f":"IF(AP$11=\"\",0,Calc!AP294)","v":158088.77717732362},{"$f":"IF(AQ$11=\"\",0,Calc!AQ294)","v":196159.1357628832},{"$f":"IF(AR$11=\"\",0,Calc!AR294)","v":198417.54686541643},{"$f":"IF(AS$11=\"\",0,Calc!AS294)","v":170348.72316250385},{"$f":"IF(AT$11=\"\",0,Calc!AT294)","v":151636.17402722882},{"$f":"IF(AU$11=\"\",0,Calc!AU294)","v":96789.047251422613},{"$f":"IF(AV$11=\"\",0,Calc!AV294)","v":140899.04238547097},{"$f":"IF(AW$11=\"\",0,Calc!AW294)","v":223311.68981848232},{"$f":"IF(AX$11=\"\",0,Calc!AX294)","v":274487.28540188452},{"$f":"IF(AY$11=\"\",0,Calc!AY294)","v":288444.26601553964},{"$f":"IF(AZ$11=\"\",0,Calc!AZ294)","v":280801.1575842523},{"$f":"IF(BA$11=\"\",0,Calc!BA294)","v":225970.16231632137},{"$f":"IF(BB$11=\"\",0,Calc!BB294)","v":340224.66409220023},{"$f":"IF(BC$11=\"\",0,Calc!BC294)","v":405257.54757058859},{"$f":"IF(BD$11=\"\",0,Calc!BD294)","v":395331.47588178195},{"$f":"IF(BE$11=\"\",0,Calc!BE294)","v":328587.20073290973},{"$f":"IF(BF$11=\"\",0,Calc!BF294)","v":284091.01730032812},{"$f":"IF(BG$11=\"\",0,Calc!BG294)","v":176615.62039393894},{"$f":"IF(BH$11=\"\",0,Calc!BH294)","v":251013.23909321523},{"$f":"IF(BI$11=\"\",0,Calc!BI294)","v":389211.53926813154},{"$f":"IF(BJ$11=\"\",0,Calc!BJ294)","v":468887.08987918013},{"$f":"IF(BK$11=\"\",0,Calc!BK294)","v":483694.05061220686},{"$f":"IF(BL$11=\"\",0,Calc!BL294)","v":462893.79624914553},{"$f":"IF(BM$11=\"\",0,Calc!BM294)","v":366648.55148447165},{"$f":"IF(BN$11=\"\",0,Calc!BN294)","v":543958.38079562574},{"$f":"IF(BO$11=\"\",0,Calc!BO294)","v":639096.62897216366},{"$f":"IF(BP$11=\"\",0,Calc!BP294)","v":615493.62847035099},{"$f":"IF(BQ$11=\"\",0,Calc!BQ294)","v":505467.33382343862},{"$f":"IF(BR$11=\"\",0,Calc!BR294)","v":432116.47072549706},{"$f":"IF(BS$11=\"\",0,Calc!BS294)","v":262537.9901970877},{"$f":"IF(BT$11=\"\",0,Calc!BT294)","v":360552.17320400052},{"$f":"IF(BU$11=\"\",0,Calc!BU294)","v":540828.25980600074},{"$f":"IF(BV$11=\"\",0,Calc!BV294)","v":630966.30310700089},{"$f":"IF(BW$11=\"\",0,Calc!BW294)","v":630966.30310700089},{"$f":"IF(BX$11=\"\",0,Calc!BX294)","v":585897.28145650076},{"$f":"IF(BY$11=\"\",0,Calc!BY294)","v":450690.21650500054},{"$f":"IF(BZ$11=\"\",0,Calc!BZ294)","v":649895.29220021085},{"$f":"IF(CA$11=\"\",0,Calc!CA294)","v":742737.47680024104},{"$f":"IF(CB$11=\"\",0,Calc!CB294)","v":696316.38450022589},{"$f":"IF(CC$11=\"\",0,Calc!CC294)","v":557053.10760018067},{"$f":"IF(CD$11=\"\",0,Calc!CD294)","v":464210.92300015059},{"$f":"IF(CE$11=\"\",0,Calc!CE294)","v":278526.55380009033},{"$f":"IF(CF$11=\"\",0,Calc!CF294)","v":382509.8005521241},{"$f":"IF(CG$11=\"\",0,Calc!CG294)","v":573764.70082818624},{"$f":"IF(CH$11=\"\",0,Calc!CH294)","v":669392.15096621716},{"$f":"IF(CI$11=\"\",0,Calc!CI294)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ294)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK294)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL294)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM294)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN294)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO294)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP294)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ294)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR294)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS294)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT294)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU294)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":5955172.6371314917},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA295)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB295)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC295)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD295)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE295)","v":1643.1535269709545},{"$f":"IF(AF$11=\"\",0,Calc!AF295)","v":4236.2551867219936},{"$f":"IF(AG$11=\"\",0,Calc!AG295)","v":5915.3526970954372},{"$f":"IF(AH$11=\"\",0,Calc!AH295)","v":7342.8423236514527},{"$f":"IF(AI$11=\"\",0,Calc!AI295)","v":6038.5892116182577},{"$f":"IF(AJ$11=\"\",0,Calc!AJ295)","v":10789.356846473031},{"$f":"IF(AK$11=\"\",0,Calc!AK295)","v":20309.377593361001},{"$f":"IF(AL$11=\"\",0,Calc!AL295)","v":28951.440871369305},{"$f":"IF(AM$11=\"\",0,Calc!AM295)","v":34652.875518672205},{"$f":"IF(AN$11=\"\",0,Calc!AN295)","v":37884.393672199178},{"$f":"IF(AO$11=\"\",0,Calc!AO295)","v":32156.514522821581},{"$f":"IF(AP$11=\"\",0,Calc!AP295)","v":50716.852748962658},{"$f":"IF(AQ$11=\"\",0,Calc!AQ295)","v":62930.298921161826},{"$f":"IF(AR$11=\"\",0,Calc!AR295)","v":63654.825389004145},{"$f":"IF(AS$11=\"\",0,Calc!AS295)","v":54649.99643153527},{"$f":"IF(AT$11=\"\",0,Calc!AT295)","v":48646.777126556022},{"$f":"IF(AU$11=\"\",0,Calc!AU295)","v":31051.134336099585},{"$f":"IF(AV$11=\"\",0,Calc!AV295)","v":45202.171290871367},{"$f":"IF(AW$11=\"\",0,Calc!AW295)","v":71641.177140248968},{"$f":"IF(AX$11=\"\",0,Calc!AX295)","v":88058.946901556032},{"$f":"IF(AY$11=\"\",0,Calc!AY295)","v":92536.52047282159},{"$f":"IF(AZ$11=\"\",0,Calc!AZ295)","v":90084.515898080921},{"$f":"IF(BA$11=\"\",0,Calc!BA295)","v":72494.048296680499},{"$f":"IF(BB$11=\"\",0,Calc!BB295)","v":109148.31842221681},{"$f":"IF(BC$11=\"\",0,Calc!BC295)","v":130011.67908642323},{"$f":"IF(BD$11=\"\",0,Calc!BD295)","v":126827.27140609699},{"$f":"IF(BE$11=\"\",0,Calc!BE295)","v":105414.87493493776},{"$f":"IF(BF$11=\"\",0,Calc!BF295)","v":91139.943954164934},{"$f":"IF(BG$11=\"\",0,Calc!BG295)","v":56660.495277529044},{"$f":"IF(BH$11=\"\",0,Calc!BH295)","v":80528.17987738119},{"$f":"IF(BI$11=\"\",0,Calc!BI295)","v":124863.91936043378},{"$f":"IF(BJ$11=\"\",0,Calc!BJ295)","v":150424.83038892839},{"$f":"IF(BK$11=\"\",0,Calc!BK295)","v":155175.08819068401},{"$f":"IF(BL$11=\"\",0,Calc!BL295)","v":148502.10699297968},{"$f":"IF(BM$11=\"\",0,Calc!BM295)","v":117625.43128156805},{"$f":"IF(BN$11=\"\",0,Calc!BN295)","v":174508.63744382942},{"$f":"IF(BO$11=\"\",0,Calc!BO295)","v":205030.17483387169},{"$f":"IF(BP$11=\"\",0,Calc!BP295)","v":197458.03769512079},{"$f":"IF(BQ$11=\"\",0,Calc!BQ295)","v":162160.22918678942},{"$f":"IF(BR$11=\"\",0,Calc!BR295)","v":138628.35684790186},{"$f":"IF(BS$11=\"\",0,Calc!BS295)","v":84225.463866414342},{"$f":"IF(BT$11=\"\",0,Calc!BT295)","v":115669.63704320903},{"$f":"IF(BU$11=\"\",0,Calc!BU295)","v":173504.45556481354},{"$f":"IF(BV$11=\"\",0,Calc!BV295)","v":202421.86482561578},{"$f":"IF(BW$11=\"\",0,Calc!BW295)","v":202421.86482561578},{"$f":"IF(BX$11=\"\",0,Calc!BX295)","v":187963.16019521467},{"$f":"IF(BY$11=\"\",0,Calc!BY295)","v":144587.04630401128},{"$f":"IF(BZ$11=\"\",0,Calc!BZ295)","v":208494.52077038423},{"$f":"IF(CA$11=\"\",0,Calc!CA295)","v":238279.45230901058},{"$f":"IF(CB$11=\"\",0,Calc!CB295)","v":223386.98653969739},{"$f":"IF(CC$11=\"\",0,Calc!CC295)","v":178709.58923175794},{"$f":"IF(CD$11=\"\",0,Calc!CD295)","v":148924.65769313159},{"$f":"IF(CE$11=\"\",0,Calc!CE295)","v":89354.794615878971},{"$f":"IF(CF$11=\"\",0,Calc!CF295)","v":122713.91793914045},{"$f":"IF(CG$11=\"\",0,Calc!CG295)","v":184070.87690871069},{"$f":"IF(CH$11=\"\",0,Calc!CH295)","v":214749.35639349578},{"$f":"IF(CI$11=\"\",0,Calc!CI295)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ295)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK295)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL295)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM295)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN295)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO295)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP295)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ295)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR295)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS295)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT295)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU295)","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":11941616.033722475},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA297)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB297)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC297)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD297)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE297)","v":2928.972418843055},{"$f":"IF(AF$11=\"\",0,Calc!AF297)","v":7551.2570173297536},{"$f":"IF(AG$11=\"\",0,Calc!AG297)","v":10544.300707835002},{"$f":"IF(AH$11=\"\",0,Calc!AH297)","v":13088.845496704902},{"$f":"IF(AI$11=\"\",0,Calc!AI297)","v":13088.845496704902},{"$f":"IF(AJ$11=\"\",0,Calc!AJ297)","v":18672.199170124481},{"$f":"IF(AK$11=\"\",0,Calc!AK297)","v":35147.669026116666},{"$f":"IF(AL$11=\"\",0,Calc!AL297)","v":50103.734439834028},{"$f":"IF(AM$11=\"\",0,Calc!AM297)","v":61769.831584085929},{"$f":"IF(AN$11=\"\",0,Calc!AN297)","v":67530.113497681232},{"$f":"IF(AO$11=\"\",0,Calc!AO297)","v":67530.113497681232},{"$f":"IF(AP$11=\"\",0,Calc!AP297)","v":87771.235050036616},{"$f":"IF(AQ$11=\"\",0,Calc!AQ297)","v":108907.98144984135},{"$f":"IF(AR$11=\"\",0,Calc!AR297)","v":110161.85623627043},{"$f":"IF(AS$11=\"\",0,Calc!AS297)","v":110161.85623627043},{"$f":"IF(AT$11=\"\",0,Calc!AT297)","v":110161.85623627043},{"$f":"IF(AU$11=\"\",0,Calc!AU297)","v":110161.85623627043},{"$f":"IF(AV$11=\"\",0,Calc!AV297)","v":110161.85623627043},{"$f":"IF(AW$11=\"\",0,Calc!AW297)","v":120371.97949719305},{"$f":"IF(AX$11=\"\",0,Calc!AX297)","v":147957.22479863311},{"$f":"IF(AY$11=\"\",0,Calc!AY297)","v":160144.88772272391},{"$f":"IF(AZ$11=\"\",0,Calc!AZ297)","v":160144.88772272391},{"$f":"IF(BA$11=\"\",0,Calc!BA297)","v":160144.88772272391},{"$f":"IF(BB$11=\"\",0,Calc!BB297)","v":183391.72626311932},{"$f":"IF(BC$11=\"\",0,Calc!BC297)","v":218446.48279228699},{"$f":"IF(BD$11=\"\",0,Calc!BD297)","v":218446.48279228699},{"$f":"IF(BE$11=\"\",0,Calc!BE297)","v":218446.48279228699},{"$f":"IF(BF$11=\"\",0,Calc!BF297)","v":218446.48279228699},{"$f":"IF(BG$11=\"\",0,Calc!BG297)","v":218446.48279228699},{"$f":"IF(BH$11=\"\",0,Calc!BH297)","v":218446.48279228699},{"$f":"IF(BI$11=\"\",0,Calc!BI297)","v":218446.48279228699},{"$f":"IF(BJ$11=\"\",0,Calc!BJ297)","v":245383.29570417374},{"$f":"IF(BK$11=\"\",0,Calc!BK297)","v":260726.20914083472},{"$f":"IF(BL$11=\"\",0,Calc!BL297)","v":260726.20914083472},{"$f":"IF(BM$11=\"\",0,Calc!BM297)","v":260726.20914083472},{"$f":"IF(BN$11=\"\",0,Calc!BN297)","v":284670.45283744193},{"$f":"IF(BO$11=\"\",0,Calc!BO297)","v":334459.27703197452},{"$f":"IF(BP$11=\"\",0,Calc!BP297)","v":334459.27703197452},{"$f":"IF(BQ$11=\"\",0,Calc!BQ297)","v":334459.27703197452},{"$f":"IF(BR$11=\"\",0,Calc!BR297)","v":334459.27703197452},{"$f":"IF(BS$11=\"\",0,Calc!BS297)","v":334459.27703197452},{"$f":"IF(BT$11=\"\",0,Calc!BT297)","v":334459.27703197452},{"$f":"IF(BU$11=\"\",0,Calc!BU297)","v":334459.27703197452},{"$f":"IF(BV$11=\"\",0,Calc!BV297)","v":334459.27703197452},{"$f":"IF(BW$11=\"\",0,Calc!BW297)","v":344493.05534293375},{"$f":"IF(BX$11=\"\",0,Calc!BX297)","v":344493.05534293375},{"$f":"IF(BY$11=\"\",0,Calc!BY297)","v":344493.05534293375},{"$f":"IF(BZ$11=\"\",0,Calc!BZ297)","v":344493.05534293375},{"$f":"IF(CA$11=\"\",0,Calc!CA297)","v":377376.48335294111},{"$f":"IF(CB$11=\"\",0,Calc!CB297)","v":377376.48335294111},{"$f":"IF(CC$11=\"\",0,Calc!CC297)","v":377376.48335294111},{"$f":"IF(CD$11=\"\",0,Calc!CD297)","v":377376.48335294111},{"$f":"IF(CE$11=\"\",0,Calc!CE297)","v":377376.48335294111},{"$f":"IF(CF$11=\"\",0,Calc!CF297)","v":377376.48335294111},{"$f":"IF(CG$11=\"\",0,Calc!CG297)","v":377376.48335294111},{"$f":"IF(CH$11=\"\",0,Calc!CH297)","v":377376.48335294111},{"$f":"IF(CI$11=\"\",0,Calc!CI297)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ297)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK297)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL297)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM297)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN297)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO297)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP297)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ297)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR297)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS297)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT297)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU297)","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H60","v":"Себестоимость"},{"$f":"I61","v":"Маски гигиенические"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L61","v":6},{"$f":"M61","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":907562.81856290798},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA298)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB298)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC298)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD298)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE298)","v":222.60190383207217},{"$f":"IF(AF$11=\"\",0,Calc!AF298)","v":573.89553331706122},{"$f":"IF(AG$11=\"\",0,Calc!AG298)","v":801.36685379546009},{"$f":"IF(AH$11=\"\",0,Calc!AH298)","v":994.75225774957255},{"$f":"IF(AI$11=\"\",0,Calc!AI298)","v":994.75225774957255},{"$f":"IF(AJ$11=\"\",0,Calc!AJ298)","v":1419.0871369294605},{"$f":"IF(AK$11=\"\",0,Calc!AK298)","v":2671.2228459848666},{"$f":"IF(AL$11=\"\",0,Calc!AL298)","v":3807.883817427386},{"$f":"IF(AM$11=\"\",0,Calc!AM298)","v":4694.5072003905307},{"$f":"IF(AN$11=\"\",0,Calc!AN298)","v":5132.2886258237731},{"$f":"IF(AO$11=\"\",0,Calc!AO298)","v":5132.2886258237731},{"$f":"IF(AP$11=\"\",0,Calc!AP298)","v":6670.6138638027824},{"$f":"IF(AQ$11=\"\",0,Calc!AQ298)","v":8277.0065901879425},{"$f":"IF(AR$11=\"\",0,Calc!AR298)","v":8372.3010739565525},{"$f":"IF(AS$11=\"\",0,Calc!AS298)","v":8372.3010739565525},{"$f":"IF(AT$11=\"\",0,Calc!AT298)","v":8372.3010739565525},{"$f":"IF(AU$11=\"\",0,Calc!AU298)","v":8372.3010739565525},{"$f":"IF(AV$11=\"\",0,Calc!AV298)","v":8372.3010739565525},{"$f":"IF(AW$11=\"\",0,Calc!AW298)","v":9148.2704417866717},{"$f":"IF(AX$11=\"\",0,Calc!AX298)","v":11244.749084696115},{"$f":"IF(AY$11=\"\",0,Calc!AY298)","v":12171.011466927017},{"$f":"IF(AZ$11=\"\",0,Calc!AZ298)","v":12171.011466927017},{"$f":"IF(BA$11=\"\",0,Calc!BA298)","v":12171.011466927017},{"$f":"IF(BB$11=\"\",0,Calc!BB298)","v":13937.771195997067},{"$f":"IF(BC$11=\"\",0,Calc!BC298)","v":16601.93269221381},{"$f":"IF(BD$11=\"\",0,Calc!BD298)","v":16601.93269221381},{"$f":"IF(BE$11=\"\",0,Calc!BE298)","v":16601.93269221381},{"$f":"IF(BF$11=\"\",0,Calc!BF298)","v":16601.93269221381},{"$f":"IF(BG$11=\"\",0,Calc!BG298)","v":16601.93269221381},{"$f":"IF(BH$11=\"\",0,Calc!BH298)","v":16601.93269221381},{"$f":"IF(BI$11=\"\",0,Calc!BI298)","v":16601.93269221381},{"$f":"IF(BJ$11=\"\",0,Calc!BJ298)","v":18649.130473517205},{"$f":"IF(BK$11=\"\",0,Calc!BK298)","v":19815.191894703439},{"$f":"IF(BL$11=\"\",0,Calc!BL298)","v":19815.191894703439},{"$f":"IF(BM$11=\"\",0,Calc!BM298)","v":19815.191894703439},{"$f":"IF(BN$11=\"\",0,Calc!BN298)","v":21634.954415645585},{"$f":"IF(BO$11=\"\",0,Calc!BO298)","v":25418.905054430063},{"$f":"IF(BP$11=\"\",0,Calc!BP298)","v":25418.905054430063},{"$f":"IF(BQ$11=\"\",0,Calc!BQ298)","v":25418.905054430063},{"$f":"IF(BR$11=\"\",0,Calc!BR298)","v":25418.905054430063},{"$f":"IF(BS$11=\"\",0,Calc!BS298)","v":25418.905054430063},{"$f":"IF(BT$11=\"\",0,Calc!BT298)","v":25418.905054430063},{"$f":"IF(BU$11=\"\",0,Calc!BU298)","v":25418.905054430063},{"$f":"IF(BV$11=\"\",0,Calc!BV298)","v":25418.905054430063},{"$f":"IF(BW$11=\"\",0,Calc!BW298)","v":26181.472206062965},{"$f":"IF(BX$11=\"\",0,Calc!BX298)","v":26181.472206062965},{"$f":"IF(BY$11=\"\",0,Calc!BY298)","v":26181.472206062965},{"$f":"IF(BZ$11=\"\",0,Calc!BZ298)","v":26181.472206062965},{"$f":"IF(CA$11=\"\",0,Calc!CA298)","v":28680.612734823524},{"$f":"IF(CB$11=\"\",0,Calc!CB298)","v":28680.612734823524},{"$f":"IF(CC$11=\"\",0,Calc!CC298)","v":28680.612734823524},{"$f":"IF(CD$11=\"\",0,Calc!CD298)","v":28680.612734823524},{"$f":"IF(CE$11=\"\",0,Calc!CE298)","v":28680.612734823524},{"$f":"IF(CF$11=\"\",0,Calc!CF298)","v":28680.612734823524},{"$f":"IF(CG$11=\"\",0,Calc!CG298)","v":28680.612734823524},{"$f":"IF(CH$11=\"\",0,Calc!CH298)","v":28680.612734823524},{"$f":"IF(CI$11=\"\",0,Calc!CI298)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ298)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK298)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL298)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM298)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN298)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO298)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP298)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ298)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR298)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS298)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT298)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU298)","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X70-(X16-X25))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":1453768612.9664652},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA317)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB317)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC317)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD317)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE317)","v":478357.36238777026},{"$f":"IF(AF$11=\"\",0,Calc!AF317)","v":1233265.0749059697},{"$f":"IF(AG$11=\"\",0,Calc!AG317)","v":1759483.6145046859},{"$f":"IF(AH$11=\"\",0,Calc!AH317)","v":2167698.2950561875},{"$f":"IF(AI$11=\"\",0,Calc!AI317)","v":1751201.2374693553},{"$f":"IF(AJ$11=\"\",0,Calc!AJ317)","v":3053173.7886706144},{"$f":"IF(AK$11=\"\",0,Calc!AK317)","v":5747150.6610270366},{"$f":"IF(AL$11=\"\",0,Calc!AL317)","v":8192682.9995994829},{"$f":"IF(AM$11=\"\",0,Calc!AM317)","v":10010563.920679517},{"$f":"IF(AN$11=\"\",0,Calc!AN317)","v":10859563.248743454},{"$f":"IF(AO$11=\"\",0,Calc!AO317)","v":9065426.1147183292},{"$f":"IF(AP$11=\"\",0,Calc!AP317)","v":13929324.005872721},{"$f":"IF(AQ$11=\"\",0,Calc!AQ317)","v":17283732.64402166},{"$f":"IF(AR$11=\"\",0,Calc!AR317)","v":17482722.986962698},{"$f":"IF(AS$11=\"\",0,Calc!AS317)","v":15239135.708388759},{"$f":"IF(AT$11=\"\",0,Calc!AT317)","v":13371189.027535599},{"$f":"IF(AU$11=\"\",0,Calc!AU317)","v":8176141.0068989219},{"$f":"IF(AV$11=\"\",0,Calc!AV317)","v":11820523.553910462},{"$f":"IF(AW$11=\"\",0,Calc!AW317)","v":19117143.058333818},{"$f":"IF(AX$11=\"\",0,Calc!AX317)","v":23498155.009201989},{"$f":"IF(AY$11=\"\",0,Calc!AY317)","v":25230111.430734493},{"$f":"IF(AZ$11=\"\",0,Calc!AZ317)","v":24330628.692415446},{"$f":"IF(BA$11=\"\",0,Calc!BA317)","v":19178212.789102964},{"$f":"IF(BB$11=\"\",0,Calc!BB317)","v":28253629.432992157},{"$f":"IF(BC$11=\"\",0,Calc!BC317)","v":33654222.584167719},{"$f":"IF(BD$11=\"\",0,Calc!BD317)","v":32792156.558629837},{"$f":"IF(BE$11=\"\",0,Calc!BE317)","v":27639351.253675357},{"$f":"IF(BF$11=\"\",0,Calc!BF317)","v":23484383.721724901},{"$f":"IF(BG$11=\"\",0,Calc!BG317)","v":13875357.52420247},{"$f":"IF(BH$11=\"\",0,Calc!BH317)","v":19628119.450109914},{"$f":"IF(BI$11=\"\",0,Calc!BI317)","v":31283497.204511255},{"$f":"IF(BJ$11=\"\",0,Calc!BJ317)","v":37813052.208899915},{"$f":"IF(BK$11=\"\",0,Calc!BK317)","v":39893245.550408743},{"$f":"IF(BL$11=\"\",0,Calc!BL317)","v":37767253.181403853},{"$f":"IF(BM$11=\"\",0,Calc!BM317)","v":29238753.907550246},{"$f":"IF(BN$11=\"\",0,Calc!BN317)","v":42529534.441313103},{"$f":"IF(BO$11=\"\",0,Calc!BO317)","v":49967944.336923257},{"$f":"IF(BP$11=\"\",0,Calc!BP317)","v":48035352.320774637},{"$f":"IF(BQ$11=\"\",0,Calc!BQ317)","v":40000161.793198735},{"$f":"IF(BR$11=\"\",0,Calc!BR317)","v":33543667.997073621},{"$f":"IF(BS$11=\"\",0,Calc!BS317)","v":19243469.971904349},{"$f":"IF(BT$11=\"\",0,Calc!BT317)","v":26292566.050758086},{"$f":"IF(BU$11=\"\",0,Calc!BU317)","v":40619199.587841682},{"$f":"IF(BV$11=\"\",0,Calc!BV317)","v":47782516.356383502},{"$f":"IF(BW$11=\"\",0,Calc!BW317)","v":48887477.607004009},{"$f":"IF(BX$11=\"\",0,Calc!BX317)","v":44802462.173013926},{"$f":"IF(BY$11=\"\",0,Calc!BY317)","v":33541818.721785657},{"$f":"IF(BZ$11=\"\",0,Calc!BZ317)","v":47624017.099786393},{"$f":"IF(CA$11=\"\",0,Calc!CA317)","v":54542708.575048164},{"$f":"IF(CB$11=\"\",0,Calc!CB317)","v":50967312.921198308},{"$f":"IF(CC$11=\"\",0,Calc!CC317)","v":41270460.209009238},{"$f":"IF(CD$11=\"\",0,Calc!CD317)","v":33615841.055325225},{"$f":"IF(CE$11=\"\",0,Calc!CE317)","v":18881271.053184818},{"$f":"IF(CF$11=\"\",0,Calc!CF317)","v":25880634.006431438},{"$f":"IF(CG$11=\"\",0,Calc!CG317)","v":40152761.952921823},{"$f":"IF(CH$11=\"\",0,Calc!CH317)","v":47288825.926167011},{"$f":"IF(CI$11=\"\",0,Calc!CI317)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ317)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK317)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL317)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM317)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN317)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO317)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP317)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ317)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR317)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS317)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT317)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU317)","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":307652118.5028373},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA318)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB318)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC318)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD318)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE318)","v":90138.916830244358},{"$f":"IF(AF$11=\"\",0,Calc!AF318)","v":232389.3949529737},{"$f":"IF(AG$11=\"\",0,Calc!AG318)","v":340135.33776730287},{"$f":"IF(AH$11=\"\",0,Calc!AH318)","v":422216.60851323156},{"$f":"IF(AI$11=\"\",0,Calc!AI318)","v":333473.20998931263},{"$f":"IF(AJ$11=\"\",0,Calc!AJ318)","v":585306.37052040955},{"$f":"IF(AK$11=\"\",0,Calc!AK318)","v":1101753.1680384171},{"$f":"IF(AL$11=\"\",0,Calc!AL318)","v":1570572.0942297652},{"$f":"IF(AM$11=\"\",0,Calc!AM318)","v":1969061.8055647202},{"$f":"IF(AN$11=\"\",0,Calc!AN318)","v":2152684.6326709529},{"$f":"IF(AO$11=\"\",0,Calc!AO318)","v":1756235.3137888485},{"$f":"IF(AP$11=\"\",0,Calc!AP318)","v":2717807.7628494781},{"$f":"IF(AQ$11=\"\",0,Calc!AQ318)","v":3372300.2445152695},{"$f":"IF(AR$11=\"\",0,Calc!AR318)","v":3411126.0696988376},{"$f":"IF(AS$11=\"\",0,Calc!AS318)","v":3055261.4891247903},{"$f":"IF(AT$11=\"\",0,Calc!AT318)","v":2707184.2581895059},{"$f":"IF(AU$11=\"\",0,Calc!AU318)","v":1628573.2986112782},{"$f":"IF(AV$11=\"\",0,Calc!AV318)","v":2359614.6959279431},{"$f":"IF(AW$11=\"\",0,Calc!AW318)","v":3795605.2118514525},{"$f":"IF(AX$11=\"\",0,Calc!AX318)","v":4665431.4062340781},{"$f":"IF(AY$11=\"\",0,Calc!AY318)","v":5138091.8511885423},{"$f":"IF(AZ$11=\"\",0,Calc!AZ318)","v":4997574.4495502748},{"$f":"IF(BA$11=\"\",0,Calc!BA318)","v":3853206.2658756189},{"$f":"IF(BB$11=\"\",0,Calc!BB318)","v":5711016.8578134943},{"$f":"IF(BC$11=\"\",0,Calc!BC318)","v":6802659.9191661775},{"$f":"IF(BD$11=\"\",0,Calc!BD318)","v":6630530.9590393435},{"$f":"IF(BE$11=\"\",0,Calc!BE318)","v":5745144.5201151501},{"$f":"IF(BF$11=\"\",0,Calc!BF318)","v":4936694.215219331},{"$f":"IF(BG$11=\"\",0,Calc!BG318)","v":2877438.617083515},{"$f":"IF(BH$11=\"\",0,Calc!BH318)","v":4075098.2630499564},{"$f":"IF(BI$11=\"\",0,Calc!BI318)","v":6442540.5867140964},{"$f":"IF(BJ$11=\"\",0,Calc!BJ318)","v":7779704.7873154134},{"$f":"IF(BK$11=\"\",0,Calc!BK318)","v":8415597.3473776281},{"$f":"IF(BL$11=\"\",0,Calc!BL318)","v":8042156.3374236431},{"$f":"IF(BM$11=\"\",0,Calc!BM318)","v":6093032.617635861},{"$f":"IF(BN$11=\"\",0,Calc!BN318)","v":8911165.6656299531},{"$f":"IF(BO$11=\"\",0,Calc!BO318)","v":10469727.350806886},{"$f":"IF(BP$11=\"\",0,Calc!BP318)","v":10070341.347117951},{"$f":"IF(BQ$11=\"\",0,Calc!BQ318)","v":8622039.0962741319},{"$f":"IF(BR$11=\"\",0,Calc!BR318)","v":7320872.3715893775},{"$f":"IF(BS$11=\"\",0,Calc!BS318)","v":4154362.6772324471},{"$f":"IF(BT$11=\"\",0,Calc!BT318)","v":5681047.953702745},{"$f":"IF(BU$11=\"\",0,Calc!BU318)","v":8693780.3050932381},{"$f":"IF(BV$11=\"\",0,Calc!BV318)","v":10200146.480788482},{"$f":"IF(BW$11=\"\",0,Calc!BW318)","v":10702803.542550186},{"$f":"IF(BX$11=\"\",0,Calc!BX318)","v":9912978.3429715615},{"$f":"IF(BY$11=\"\",0,Calc!BY318)","v":7271639.7016012892},{"$f":"IF(BZ$11=\"\",0,Calc!BZ318)","v":10370554.742706656},{"$f":"IF(CA$11=\"\",0,Calc!CA318)","v":11868878.599043451},{"$f":"IF(CB$11=\"\",0,Calc!CB318)","v":11102785.456596499},{"$f":"IF(CC$11=\"\",0,Calc!CC318)","v":9254663.5154663883},{"$f":"IF(CD$11=\"\",0,Calc!CD318)","v":7647450.9828707054},{"$f":"IF(CE$11=\"\",0,Calc!CE318)","v":4265014.5573312901},{"$f":"IF(CF$11=\"\",0,Calc!CF318)","v":5844409.9597394355},{"$f":"IF(CG$11=\"\",0,Calc!CG318)","v":8960920.7796630003},{"$f":"IF(CH$11=\"\",0,Calc!CH318)","v":10519176.189624781},{"$f":"IF(CI$11=\"\",0,Calc!CI318)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ318)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK318)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL318)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM318)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN318)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO318)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP318)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ318)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR318)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS318)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT318)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU318)","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L71+1","v":2},{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":51263077.78644342},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA319)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB319)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC319)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD319)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE319)","v":16296.279168227622},{"$f":"IF(AF$11=\"\",0,Calc!AF319)","v":42013.844730586847},{"$f":"IF(AG$11=\"\",0,Calc!AG319)","v":62787.417154997092},{"$f":"IF(AH$11=\"\",0,Calc!AH319)","v":77939.24178094251},{"$f":"IF(AI$11=\"\",0,Calc!AI319)","v":57842.309003691276},{"$f":"IF(AJ$11=\"\",0,Calc!AJ319)","v":105293.8206609888},{"$f":"IF(AK$11=\"\",0,Calc!AK319)","v":198200.13300892001},{"$f":"IF(AL$11=\"\",0,Calc!AL319)","v":282538.41877365333},{"$f":"IF(AM$11=\"\",0,Calc!AM319)","v":360178.21336066059},{"$f":"IF(AN$11=\"\",0,Calc!AN319)","v":393766.26103516645},{"$f":"IF(AO$11=\"\",0,Calc!AO319)","v":303313.91974968184},{"$f":"IF(AP$11=\"\",0,Calc!AP319)","v":484070.31662328774},{"$f":"IF(AQ$11=\"\",0,Calc!AQ319)","v":600642.35205501784},{"$f":"IF(AR$11=\"\",0,Calc!AR319)","v":607557.64229249349},{"$f":"IF(AS$11=\"\",0,Calc!AS319)","v":542054.26041679084},{"$f":"IF(AT$11=\"\",0,Calc!AT319)","v":469229.20766935358},{"$f":"IF(AU$11=\"\",0,Calc!AU319)","v":236742.47737361328},{"$f":"IF(AV$11=\"\",0,Calc!AV319)","v":386743.00344016764},{"$f":"IF(AW$11=\"\",0,Calc!AW319)","v":672463.28633232275},{"$f":"IF(AX$11=\"\",0,Calc!AX319)","v":826569.4561168137},{"$f":"IF(AY$11=\"\",0,Calc!AY319)","v":926617.23804548546},{"$f":"IF(AZ$11=\"\",0,Calc!AZ319)","v":897406.722527012},{"$f":"IF(BA$11=\"\",0,Calc!BA319)","v":643415.00345966103},{"$f":"IF(BB$11=\"\",0,Calc!BB319)","v":1001364.3201287915},{"$f":"IF(BC$11=\"\",0,Calc!BC319)","v":1192771.9869542141},{"$f":"IF(BD$11=\"\",0,Calc!BD319)","v":1157684.8925693301},{"$f":"IF(BE$11=\"\",0,Calc!BE319)","v":993181.93944655126},{"$f":"IF(BF$11=\"\",0,Calc!BF319)","v":826222.4894243679},{"$f":"IF(BG$11=\"\",0,Calc!BG319)","v":388218.96820423659},{"$f":"IF(BH$11=\"\",0,Calc!BH319)","v":630545.94627509336},{"$f":"IF(BI$11=\"\",0,Calc!BI319)","v":1109697.3077739128},{"$f":"IF(BJ$11=\"\",0,Calc!BJ319)","v":1356379.0446697497},{"$f":"IF(BK$11=\"\",0,Calc!BK319)","v":1495293.6062087407},{"$f":"IF(BL$11=\"\",0,Calc!BL319)","v":1418686.2415727098},{"$f":"IF(BM$11=\"\",0,Calc!BM319)","v":992111.83507148735},{"$f":"IF(BN$11=\"\",0,Calc!BN319)","v":1536907.4162248718},{"$f":"IF(BO$11=\"\",0,Calc!BO319)","v":1805712.3181280196},{"$f":"IF(BP$11=\"\",0,Calc!BP319)","v":1725467.3044060599},{"$f":"IF(BQ$11=\"\",0,Calc!BQ319)","v":1459761.8420225405},{"$f":"IF(BR$11=\"\",0,Calc!BR319)","v":1194660.4104667674},{"$f":"IF(BS$11=\"\",0,Calc!BS319)","v":530148.15383144142},{"$f":"IF(BT$11=\"\",0,Calc!BT319)","v":834570.46442656545},{"$f":"IF(BU$11=\"\",0,Calc!BU319)","v":1435393.5695039146},{"$f":"IF(BV$11=\"\",0,Calc!BV319)","v":1735805.1220425908},{"$f":"IF(BW$11=\"\",0,Calc!BW319)","v":1849571.9892047364},{"$f":"IF(BX$11=\"\",0,Calc!BX319)","v":1690453.4172543976},{"$f":"IF(BY$11=\"\",0,Calc!BY319)","v":1124467.4990692018},{"$f":"IF(BZ$11=\"\",0,Calc!BZ319)","v":1725489.7059368743},{"$f":"IF(CA$11=\"\",0,Calc!CA319)","v":1989910.5894611636},{"$f":"IF(CB$11=\"\",0,Calc!CB319)","v":1839655.0377442492},{"$f":"IF(CC$11=\"\",0,Calc!CC319)","v":1497981.0017289249},{"$f":"IF(CD$11=\"\",0,Calc!CD319)","v":1179287.7951058513},{"$f":"IF(CE$11=\"\",0,Calc!CE319)","v":487127.91681717476},{"$f":"IF(CF$11=\"\",0,Calc!CF319)","v":787563.30175940692},{"$f":"IF(CG$11=\"\",0,Calc!CG319)","v":1388434.0716438694},{"$f":"IF(CH$11=\"\",0,Calc!CH319)","v":1688869.4565861002},{"$f":"IF(CI$11=\"\",0,Calc!CI319)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ319)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK319)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL319)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM319)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN319)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO319)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP319)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ319)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR319)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS319)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT319)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU319)","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H70","v":"Валовая прибыль"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L72+1","v":3},{"$f":"M70","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CV73,$Z$2:$CV$2,Periods!$Q$18),SUM($Z73:$CV73))","v":399226473.68462831},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA320)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB320)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC320)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD320)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE320)","v":117493.67396799051},{"$f":"IF(AF$11=\"\",0,Calc!AF320)","v":302913.37819872564},{"$f":"IF(AG$11=\"\",0,Calc!AG320)","v":437628.37184493185},{"$f":"IF(AH$11=\"\",0,Calc!AH320)","v":543236.60741167748},{"$f":"IF(AI$11=\"\",0,Calc!AI320)","v":443853.82378257258},{"$f":"IF(AJ$11=\"\",0,Calc!AJ320)","v":762422.61577945435},{"$f":"IF(AK$11=\"\",0,Calc!AK320)","v":1435148.4532319147},{"$f":"IF(AL$11=\"\",0,Calc!AL320)","v":2045834.0190082034},{"$f":"IF(AM$11=\"\",0,Calc!AM320)","v":2531643.877585046},{"$f":"IF(AN$11=\"\",0,Calc!AN320)","v":2767729.715375714},{"$f":"IF(AO$11=\"\",0,Calc!AO320)","v":2336566.6788315824},{"$f":"IF(AP$11=\"\",0,Calc!AP320)","v":3538289.8006629162},{"$f":"IF(AQ$11=\"\",0,Calc!AQ320)","v":4390367.752659291},{"$f":"IF(AR$11=\"\",0,Calc!AR320)","v":4440914.7498116177},{"$f":"IF(AS$11=\"\",0,Calc!AS320)","v":3926559.7707650173},{"$f":"IF(AT$11=\"\",0,Calc!AT320)","v":3480181.0872731484},{"$f":"IF(AU$11=\"\",0,Calc!AU320)","v":2171829.7735900814},{"$f":"IF(AV$11=\"\",0,Calc!AV320)","v":3073498.3164287927},{"$f":"IF(AW$11=\"\",0,Calc!AW320)","v":4938651.9380794233},{"$f":"IF(AX$11=\"\",0,Calc!AX320)","v":6070426.3405559547},{"$f":"IF(AY$11=\"\",0,Calc!AY320)","v":6597167.8060109047},{"$f":"IF(AZ$11=\"\",0,Calc!AZ320)","v":6417079.7937229965},{"$f":"IF(BA$11=\"\",0,Calc!BA320)","v":5125144.0533966897},{"$f":"IF(BB$11=\"\",0,Calc!BB320)","v":7427545.3002088219},{"$f":"IF(BC$11=\"\",0,Calc!BC320)","v":8847297.4199670441},{"$f":"IF(BD$11=\"\",0,Calc!BD320)","v":8623943.2069098242},{"$f":"IF(BE$11=\"\",0,Calc!BE320)","v":7375123.9660799876},{"$f":"IF(BF$11=\"\",0,Calc!BF320)","v":6339614.3916326845},{"$f":"IF(BG$11=\"\",0,Calc!BG320)","v":3838460.496429204},{"$f":"IF(BH$11=\"\",0,Calc!BH320)","v":5305697.6212528348},{"$f":"IF(BI$11=\"\",0,Calc!BI320)","v":8376408.4739280371},{"$f":"IF(BJ$11=\"\",0,Calc!BJ320)","v":10113261.765486598},{"$f":"IF(BK$11=\"\",0,Calc!BK320)","v":10792768.282330304},{"$f":"IF(BL$11=\"\",0,Calc!BL320)","v":10314701.682932552},{"$f":"IF(BM$11=\"\",0,Calc!BM320)","v":8102630.8077531233},{"$f":"IF(BN$11=\"\",0,Calc!BN320)","v":11580060.325584348},{"$f":"IF(BO$11=\"\",0,Calc!BO320)","v":13605411.330459578},{"$f":"IF(BP$11=\"\",0,Calc!BP320)","v":13087574.408253988},{"$f":"IF(BQ$11=\"\",0,Calc!BQ320)","v":11056864.977286015},{"$f":"IF(BR$11=\"\",0,Calc!BR320)","v":9391978.0523814633},{"$f":"IF(BS$11=\"\",0,Calc!BS320)","v":5542957.290349653},{"$f":"IF(BT$11=\"\",0,Calc!BT320)","v":7394017.4437696747},{"$f":"IF(BU$11=\"\",0,Calc!BU320)","v":11299035.754900452},{"$f":"IF(BV$11=\"\",0,Calc!BV320)","v":13251544.910465842},{"$f":"IF(BW$11=\"\",0,Calc!BW320)","v":13713678.807665823},{"$f":"IF(BX$11=\"\",0,Calc!BX320)","v":12703523.196129218},{"$f":"IF(BY$11=\"\",0,Calc!BY320)","v":9673056.3615194056},{"$f":"IF(BZ$11=\"\",0,Calc!BZ320)","v":13469636.168013664},{"$f":"IF(CA$11=\"\",0,Calc!CA320)","v":15414181.907620031},{"$f":"IF(CB$11=\"\",0,Calc!CB320)","v":14421457.91320144},{"$f":"IF(CC$11=\"\",0,Calc!CC320)","v":11859027.983959956},{"$f":"IF(CD$11=\"\",0,Calc!CD320)","v":9804289.6527870558},{"$f":"IF(CE$11=\"\",0,Calc!CE320)","v":5694812.9904412497},{"$f":"IF(CF$11=\"\",0,Calc!CF320)","v":7605782.563083997},{"$f":"IF(CG$11=\"\",0,Calc!CG320)","v":11643374.846164724},{"$f":"IF(CH$11=\"\",0,Calc!CH320)","v":13662170.987705087},{"$f":"IF(CI$11=\"\",0,Calc!CI320)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ320)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK320)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL320)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM320)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN320)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO320)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP320)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ320)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR320)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS320)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT320)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU320)","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L73+1","v":4},{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":468606414.14091229},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA321)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB321)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC321)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD321)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE321)","v":171362.46894569334},{"$f":"IF(AF$11=\"\",0,Calc!AF321)","v":441793.86525061552},{"$f":"IF(AG$11=\"\",0,Calc!AG321)","v":619183.48206341721},{"$f":"IF(AH$11=\"\",0,Calc!AH321)","v":752221.56815426482},{"$f":"IF(AI$11=\"\",0,Calc!AI321)","v":614998.69873200008},{"$f":"IF(AJ$11=\"\",0,Calc!AJ321)","v":1077134.3099827725},{"$f":"IF(AK$11=\"\",0,Calc!AK321)","v":2027546.9364381591},{"$f":"IF(AL$11=\"\",0,Calc!AL321)","v":2890310.3984537725},{"$f":"IF(AM$11=\"\",0,Calc!AM321)","v":3469666.6845797668},{"$f":"IF(AN$11=\"\",0,Calc!AN321)","v":3708701.389435993},{"$f":"IF(AO$11=\"\",0,Calc!AO321)","v":3132108.8117036638},{"$f":"IF(AP$11=\"\",0,Calc!AP321)","v":4838742.7436460219},{"$f":"IF(AQ$11=\"\",0,Calc!AQ321)","v":6003990.9961975124},{"$f":"IF(AR$11=\"\",0,Calc!AR321)","v":6073115.8925353093},{"$f":"IF(AS$11=\"\",0,Calc!AS321)","v":5209626.7470698738},{"$f":"IF(AT$11=\"\",0,Calc!AT321)","v":4510021.2235030634},{"$f":"IF(AU$11=\"\",0,Calc!AU321)","v":2816840.0050268779},{"$f":"IF(AV$11=\"\",0,Calc!AV321)","v":4067800.6390064312},{"$f":"IF(AW$11=\"\",0,Calc!AW321)","v":6531312.7844835697},{"$f":"IF(AX$11=\"\",0,Calc!AX321)","v":8028071.9642610578},{"$f":"IF(AY$11=\"\",0,Calc!AY321)","v":8461653.538375888},{"$f":"IF(AZ$11=\"\",0,Calc!AZ321)","v":8029855.9597074473},{"$f":"IF(BA$11=\"\",0,Calc!BA321)","v":6413319.3074624706},{"$f":"IF(BB$11=\"\",0,Calc!BB321)","v":9490881.0924875997},{"$f":"IF(BC$11=\"\",0,Calc!BC321)","v":11305033.41398925},{"$f":"IF(BD$11=\"\",0,Calc!BD321)","v":11019825.002589399},{"$f":"IF(BE$11=\"\",0,Calc!BE321)","v":9138122.0413451511},{"$f":"IF(BF$11=\"\",0,Calc!BF321)","v":7651369.8444176186},{"$f":"IF(BG$11=\"\",0,Calc!BG321)","v":4628379.3212737776},{"$f":"IF(BH$11=\"\",0,Calc!BH321)","v":6542099.2129240483},{"$f":"IF(BI$11=\"\",0,Calc!BI321)","v":10330755.429917537},{"$f":"IF(BJ$11=\"\",0,Calc!BJ321)","v":12473187.725002397},{"$f":"IF(BK$11=\"\",0,Calc!BK321)","v":12906842.394655287},{"$f":"IF(BL$11=\"\",0,Calc!BL321)","v":12003064.329790538},{"$f":"IF(BM$11=\"\",0,Calc!BM321)","v":9423166.5511613283},{"$f":"IF(BN$11=\"\",0,Calc!BN321)","v":13770447.710363673},{"$f":"IF(BO$11=\"\",0,Calc!BO321)","v":16178897.176395243},{"$f":"IF(BP$11=\"\",0,Calc!BP321)","v":15562193.037149396},{"$f":"IF(BQ$11=\"\",0,Calc!BQ321)","v":12739715.690009343},{"$f":"IF(BR$11=\"\",0,Calc!BR321)","v":10506298.00035667},{"$f":"IF(BS$11=\"\",0,Calc!BS321)","v":6179346.2467653323},{"$f":"IF(BT$11=\"\",0,Calc!BT321)","v":8448540.8434152491},{"$f":"IF(BU$11=\"\",0,Calc!BU321)","v":12932587.946715092},{"$f":"IF(BV$11=\"\",0,Calc!BV321)","v":15174611.498365015},{"$f":"IF(BW$11=\"\",0,Calc!BW321)","v":15222424.002469484},{"$f":"IF(BX$11=\"\",0,Calc!BX321)","v":13677511.118091263},{"$f":"IF(BY$11=\"\",0,Calc!BY321)","v":10397668.560667129},{"$f":"IF(BZ$11=\"\",0,Calc!BZ321)","v":14834191.075565973},{"$f":"IF(CA$11=\"\",0,Calc!CA321)","v":16978728.253489576},{"$f":"IF(CB$11=\"\",0,Calc!CB321)","v":15880918.89351486},{"$f":"IF(CC$11=\"\",0,Calc!CC321)","v":12641832.903590735},{"$f":"IF(CD$11=\"\",0,Calc!CD321)","v":10104885.030883726},{"$f":"IF(CE$11=\"\",0,Calc!CE321)","v":5828442.4160879245},{"$f":"IF(CF$11=\"\",0,Calc!CF321)","v":8002891.7834858242},{"$f":"IF(CG$11=\"\",0,Calc!CG321)","v":12297448.428281629},{"$f":"IF(CH$11=\"\",0,Calc!CH321)","v":14444726.750679532},{"$f":"IF(CI$11=\"\",0,Calc!CI321)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ321)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK321)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL321)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM321)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN321)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO321)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP321)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ321)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR321)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS321)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT321)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU321)","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":195536206.84024656},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA322)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB322)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC322)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD322)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE322)","v":70632.361710559751},{"$f":"IF(AF$11=\"\",0,Calc!AF322)","v":182099.0575350369},{"$f":"IF(AG$11=\"\",0,Calc!AG322)","v":254905.00838208158},{"$f":"IF(AH$11=\"\",0,Calc!AH322)","v":316418.54339095193},{"$f":"IF(AI$11=\"\",0,Calc!AI322)","v":257756.5108448641},{"$f":"IF(AJ$11=\"\",0,Calc!AJ322)","v":444816.04862692876},{"$f":"IF(AK$11=\"\",0,Calc!AK322)","v":837300.79741539503},{"$f":"IF(AL$11=\"\",0,Calc!AL322)","v":1193589.7304822588},{"$f":"IF(AM$11=\"\",0,Calc!AM322)","v":1430316.182907742},{"$f":"IF(AN$11=\"\",0,Calc!AN322)","v":1563698.8428217573},{"$f":"IF(AO$11=\"\",0,Calc!AO322)","v":1316478.2780498604},{"$f":"IF(AP$11=\"\",0,Calc!AP322)","v":2001319.435267509},{"$f":"IF(AQ$11=\"\",0,Calc!AQ322)","v":2483269.8298829501},{"$f":"IF(AR$11=\"\",0,Calc!AR322)","v":2511860.1075296281},{"$f":"IF(AS$11=\"\",0,Calc!AS322)","v":2145513.968955203},{"$f":"IF(AT$11=\"\",0,Calc!AT322)","v":1897033.1547966653},{"$f":"IF(AU$11=\"\",0,Calc!AU322)","v":1168727.3201940544},{"$f":"IF(AV$11=\"\",0,Calc!AV322)","v":1672134.8757113337},{"$f":"IF(AW$11=\"\",0,Calc!AW322)","v":2707528.9709353615},{"$f":"IF(AX$11=\"\",0,Calc!AX322)","v":3328004.3601080496},{"$f":"IF(AY$11=\"\",0,Calc!AY322)","v":3501289.0443584919},{"$f":"IF(AZ$11=\"\",0,Calc!AZ322)","v":3404024.6305059185},{"$f":"IF(BA$11=\"\",0,Calc!BA322)","v":2706258.183302681},{"$f":"IF(BB$11=\"\",0,Calc!BB322)","v":3942037.8524831631},{"$f":"IF(BC$11=\"\",0,Calc!BC322)","v":4695546.0939034857},{"$f":"IF(BD$11=\"\",0,Calc!BD322)","v":4574877.7530814223},{"$f":"IF(BE$11=\"\",0,Calc!BE322)","v":3773438.534032512},{"$f":"IF(BF$11=\"\",0,Calc!BF322)","v":3231163.9105189233},{"$f":"IF(BG$11=\"\",0,Calc!BG322)","v":1921362.1275707169},{"$f":"IF(BH$11=\"\",0,Calc!BH322)","v":2688921.2989931139},{"$f":"IF(BI$11=\"\",0,Calc!BI322)","v":4296546.4937103344},{"$f":"IF(BJ$11=\"\",0,Calc!BJ322)","v":5194900.5461397134},{"$f":"IF(BK$11=\"\",0,Calc!BK322)","v":5365140.0283700256},{"$f":"IF(BL$11=\"\",0,Calc!BL322)","v":5122564.4389302023},{"$f":"IF(BM$11=\"\",0,Calc!BM322)","v":4000138.4064374492},{"$f":"IF(BN$11=\"\",0,Calc!BN322)","v":5748986.3528400371},{"$f":"IF(BO$11=\"\",0,Calc!BO322)","v":6754483.2983968388},{"$f":"IF(BP$11=\"\",0,Calc!BP322)","v":6491963.0303795692},{"$f":"IF(BQ$11=\"\",0,Calc!BQ322)","v":5282644.1594778644},{"$f":"IF(BR$11=\"\",0,Calc!BR322)","v":4464718.0123570208},{"$f":"IF(BS$11=\"\",0,Calc!BS322)","v":2573769.9395578387},{"$f":"IF(BT$11=\"\",0,Calc!BT322)","v":3477149.977674712},{"$f":"IF(BU$11=\"\",0,Calc!BU322)","v":5392603.868932087},{"$f":"IF(BV$11=\"\",0,Calc!BV322)","v":6350330.8145607738},{"$f":"IF(BW$11=\"\",0,Calc!BW322)","v":6339718.080415573},{"$f":"IF(BX$11=\"\",0,Calc!BX322)","v":5860854.6076012291},{"$f":"IF(BY$11=\"\",0,Calc!BY322)","v":4424264.1891581994},{"$f":"IF(BZ$11=\"\",0,Calc!BZ322)","v":6191092.3014975982},{"$f":"IF(CA$11=\"\",0,Calc!CA322)","v":7092806.1688192822},{"$f":"IF(CB$11=\"\",0,Calc!CB322)","v":6624558.8230705075},{"$f":"IF(CC$11=\"\",0,Calc!CC322)","v":5219816.7858241852},{"$f":"IF(CD$11=\"\",0,Calc!CD322)","v":4283322.0943266395},{"$f":"IF(CE$11=\"\",0,Calc!CE322)","v":2410332.7113315416},{"$f":"IF(CF$11=\"\",0,Calc!CF322)","v":3259350.5158087956},{"$f":"IF(CG$11=\"\",0,Calc!CG322)","v":5088601.4552937448},{"$f":"IF(CH$11=\"\",0,Calc!CH322)","v":6003226.9250362199},{"$f":"IF(CI$11=\"\",0,Calc!CI322)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ322)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK322)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL322)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM322)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN322)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO322)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP322)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ322)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR322)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS322)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT322)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU322)","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H73","v":"Валовая прибыль"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M73","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":31484322.011397295},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA323)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB323)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC323)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD323)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE323)","v":12433.661765054572},{"$f":"IF(AF$11=\"\",0,Calc!AF323)","v":32055.534238031305},{"$f":"IF(AG$11=\"\",0,Calc!AG323)","v":44843.997291955806},{"$f":"IF(AH$11=\"\",0,Calc!AH323)","v":55665.725805118738},{"$f":"IF(AI$11=\"\",0,Calc!AI323)","v":43276.685116914829},{"$f":"IF(AJ$11=\"\",0,Calc!AJ323)","v":78200.623100059296},{"$f":"IF(AK$11=\"\",0,Calc!AK323)","v":147201.17289422924},{"$f":"IF(AL$11=\"\",0,Calc!AL323)","v":209838.33865182573},{"$f":"IF(AM$11=\"\",0,Calc!AM323)","v":249697.1566815816},{"$f":"IF(AN$11=\"\",0,Calc!AN323)","v":272982.40740387212},{"$f":"IF(AO$11=\"\",0,Calc!AO323)","v":220723.112594693},{"$f":"IF(AP$11=\"\",0,Calc!AP323)","v":349093.9468235072},{"$f":"IF(AQ$11=\"\",0,Calc!AQ323)","v":433161.46871161682},{"$f":"IF(AR$11=\"\",0,Calc!AR323)","v":438148.52509480994},{"$f":"IF(AS$11=\"\",0,Calc!AS323)","v":360119.4720570849},{"$f":"IF(AT$11=\"\",0,Calc!AT323)","v":307540.09610385739},{"$f":"IF(AU$11=\"\",0,Calc!AU323)","v":153428.13210301846},{"$f":"IF(AV$11=\"\",0,Calc!AV323)","v":260732.02339579194},{"$f":"IF(AW$11=\"\",0,Calc!AW323)","v":471580.86665169138},{"$f":"IF(AX$11=\"\",0,Calc!AX323)","v":579651.4819260377},{"$f":"IF(AY$11=\"\",0,Calc!AY323)","v":605291.9527551803},{"$f":"IF(AZ$11=\"\",0,Calc!AZ323)","v":584687.13640180393},{"$f":"IF(BA$11=\"\",0,Calc!BA323)","v":436869.97560583905},{"$f":"IF(BB$11=\"\",0,Calc!BB323)","v":680784.00987028098},{"$f":"IF(BC$11=\"\",0,Calc!BC323)","v":810913.75018753775},{"$f":"IF(BD$11=\"\",0,Calc!BD323)","v":785294.74444050319},{"$f":"IF(BE$11=\"\",0,Calc!BE323)","v":614340.25265599915},{"$f":"IF(BF$11=\"\",0,Calc!BF323)","v":499318.87051197328},{"$f":"IF(BG$11=\"\",0,Calc!BG323)","v":221497.99364101794},{"$f":"IF(BH$11=\"\",0,Calc!BH323)","v":385757.10761487507},{"$f":"IF(BI$11=\"\",0,Calc!BI323)","v":727548.91246734047},{"$f":"IF(BJ$11=\"\",0,Calc!BJ323)","v":895618.34028603067},{"$f":"IF(BK$11=\"\",0,Calc!BK323)","v":917603.89146676334},{"$f":"IF(BL$11=\"\",0,Calc!BL323)","v":866080.15075420018},{"$f":"IF(BM$11=\"\",0,Calc!BM323)","v":627673.68949098757},{"$f":"IF(BN$11=\"\",0,Calc!BN323)","v":981966.97067021439},{"$f":"IF(BO$11=\"\",0,Calc!BO323)","v":1153712.8627367006},{"$f":"IF(BP$11=\"\",0,Calc!BP323)","v":1097813.1934676655},{"$f":"IF(BQ$11=\"\",0,Calc!BQ323)","v":839136.02812883677},{"$f":"IF(BR$11=\"\",0,Calc!BR323)","v":665141.14992231468},{"$f":"IF(BS$11=\"\",0,Calc!BS323)","v":262885.66416763247},{"$f":"IF(BT$11=\"\",0,Calc!BT323)","v":457239.36776913935},{"$f":"IF(BU$11=\"\",0,Calc!BU323)","v":865798.14269691147},{"$f":"IF(BV$11=\"\",0,Calc!BV323)","v":1070077.5301607973},{"$f":"IF(BW$11=\"\",0,Calc!BW323)","v":1059281.1846982052},{"$f":"IF(BX$11=\"\",0,Calc!BX323)","v":957141.49096626253},{"$f":"IF(BY$11=\"\",0,Calc!BY323)","v":650722.40977043309},{"$f":"IF(BZ$11=\"\",0,Calc!BZ323)","v":1033053.1060656214},{"$f":"IF(CA$11=\"\",0,Calc!CA323)","v":1198203.056614656},{"$f":"IF(CB$11=\"\",0,Calc!CB323)","v":1097936.7970707547},{"$f":"IF(CC$11=\"\",0,Calc!CC323)","v":797138.018439051},{"$f":"IF(CD$11=\"\",0,Calc!CD323)","v":596605.49935124815},{"$f":"IF(CE$11=\"\",0,Calc!CE323)","v":195540.46117564314},{"$f":"IF(CF$11=\"\",0,Calc!CF323)","v":380635.88255398208},{"$f":"IF(CG$11=\"\",0,Calc!CG323)","v":773982.37187485537},{"$f":"IF(CH$11=\"\",0,Calc!CH323)","v":970655.61653529201},{"$f":"IF(CI$11=\"\",0,Calc!CI323)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ323)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK323)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL323)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM323)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN323)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO323)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP323)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ323)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR323)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS323)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT323)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU323)","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,{"$f":"Calc!H487","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M487","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X79-SUMIFS($X80:$X111,$J80:$J111,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":639045503.61605263},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA487)","v":12500},{"$f":"IF(AB$11=\"\",0,Calc!AB487)","v":27083.333333333336},{"$f":"IF(AC$11=\"\",0,Calc!AC487)","v":31250},{"$f":"IF(AD$11=\"\",0,Calc!AD487)","v":35416.666666666672},{"$f":"IF(AE$11=\"\",0,Calc!AE487)","v":270567.50000000006},{"$f":"IF(AF$11=\"\",0,Calc!AF487)","v":624735.22135416674},{"$f":"IF(AG$11=\"\",0,Calc!AG487)","v":847376.33333333349},{"$f":"IF(AH$11=\"\",0,Calc!AH487)","v":1071043.828125},{"$f":"IF(AI$11=\"\",0,Calc!AI487)","v":1001508.8281250001},{"$f":"IF(AJ$11=\"\",0,Calc!AJ487)","v":1563864.0625000002},{"$f":"IF(AK$11=\"\",0,Calc!AK487)","v":2737566.666666667},{"$f":"IF(AL$11=\"\",0,Calc!AL487)","v":3749821.2343750005},{"$f":"IF(AM$11=\"\",0,Calc!AM487)","v":4407904.5035416679},{"$f":"IF(AN$11=\"\",0,Calc!AN487)","v":4757256.5835677087},{"$f":"IF(AO$11=\"\",0,Calc!AO487)","v":4138673.2502343757},{"$f":"IF(AP$11=\"\",0,Calc!AP487)","v":6081456.0502604172},{"$f":"IF(AQ$11=\"\",0,Calc!AQ487)","v":7465764.2691666689},{"$f":"IF(AR$11=\"\",0,Calc!AR487)","v":7578549.8555989591},{"$f":"IF(AS$11=\"\",0,Calc!AS487)","v":6637049.8555989591},{"$f":"IF(AT$11=\"\",0,Calc!AT487)","v":6001174.8555989591},{"$f":"IF(AU$11=\"\",0,Calc!AU487)","v":4118538.3889322919},{"$f":"IF(AV$11=\"\",0,Calc!AV487)","v":5465455.0555989593},{"$f":"IF(AW$11=\"\",0,Calc!AW487)","v":8229328.1641666675},{"$f":"IF(AX$11=\"\",0,Calc!AX487)","v":10062944.399010416},{"$f":"IF(AY$11=\"\",0,Calc!AY487)","v":10614483.632465625},{"$f":"IF(AZ$11=\"\",0,Calc!AZ487)","v":10384233.632465625},{"$f":"IF(BA$11=\"\",0,Calc!BA487)","v":8572566.965798961},{"$f":"IF(BB$11=\"\",0,Calc!BB487)","v":12097121.738253649},{"$f":"IF(BC$11=\"\",0,Calc!BC487)","v":14324124.966558333},{"$f":"IF(BD$11=\"\",0,Calc!BD487)","v":14060208.299891666},{"$f":"IF(BE$11=\"\",0,Calc!BE487)","v":11936724.966558335},{"$f":"IF(BF$11=\"\",0,Calc!BF487)","v":10497033.299891667},{"$f":"IF(BG$11=\"\",0,Calc!BG487)","v":7011000.6558916671},{"$f":"IF(BH$11=\"\",0,Calc!BH487)","v":9129767.322558336},{"$f":"IF(BI$11=\"\",0,Calc!BI487)","v":13429033.989225002},{"$f":"IF(BJ$11=\"\",0,Calc!BJ487)","v":16073218.487466147},{"$f":"IF(BK$11=\"\",0,Calc!BK487)","v":16660590.470619576},{"$f":"IF(BL$11=\"\",0,Calc!BL487)","v":16043340.470619574},{"$f":"IF(BM$11=\"\",0,Calc!BM487)","v":13040673.803952908},{"$f":"IF(BN$11=\"\",0,Calc!BN487)","v":18138343.969581231},{"$f":"IF(BO$11=\"\",0,Calc!BO487)","v":21211102.567951251},{"$f":"IF(BP$11=\"\",0,Calc!BP487)","v":20575185.901284583},{"$f":"IF(BQ$11=\"\",0,Calc!BQ487)","v":17269720.901284583},{"$f":"IF(BR$11=\"\",0,Calc!BR487)","v":15026547.567951253},{"$f":"IF(BS$11=\"\",0,Calc!BS487)","v":9838123.0279645845},{"$f":"IF(BT$11=\"\",0,Calc!BT487)","v":12431158.027964586},{"$f":"IF(BU$11=\"\",0,Calc!BU487)","v":17707068.027964585},{"$f":"IF(BV$11=\"\",0,Calc!BV487)","v":20428359.694631252},{"$f":"IF(BW$11=\"\",0,Calc!BW487)","v":20546321.478323121},{"$f":"IF(BX$11=\"\",0,Calc!BX487)","v":19250946.478323124},{"$f":"IF(BY$11=\"\",0,Calc!BY487)","v":15264404.811656456},{"$f":"IF(BZ$11=\"\",0,Calc!BZ487)","v":20521217.311656453},{"$f":"IF(CA$11=\"\",0,Calc!CA487)","v":23290515.172452696},{"$f":"IF(CB$11=\"\",0,Calc!CB487)","v":22045348.505786028},{"$f":"IF(CC$11=\"\",0,Calc!CC487)","v":18089153.672452692},{"$f":"IF(CD$11=\"\",0,Calc!CD487)","v":15407588.005786026},{"$f":"IF(CE$11=\"\",0,Calc!CE487)","v":10043713.596266424},{"$f":"IF(CF$11=\"\",0,Calc!CF487)","v":12631843.762933094},{"$f":"IF(CG$11=\"\",0,Calc!CG487)","v":17908298.929599758},{"$f":"IF(CH$11=\"\",0,Calc!CH487)","v":20629590.596266426},{"$f":"IF(CI$11=\"\",0,Calc!CI487)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ487)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK487)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL487)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM487)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN487)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO487)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP487)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ487)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR487)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS487)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT487)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU487)","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Calc!H488","v":"Прямые расходы"},{"$f":"Calc!I488","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M488","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X80-SUM($X81:$X87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":4830080},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA488)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB488)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC488)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD488)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE488)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF488)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG488)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH488)","v":41666.666666666672},{"$f":"IF(AI$11=\"\",0,Calc!AI488)","v":41666.666666666672},{"$f":"IF(AJ$11=\"\",0,Calc!AJ488)","v":41666.666666666672},{"$f":"IF(AK$11=\"\",0,Calc!AK488)","v":66666.666666666672},{"$f":"IF(AL$11=\"\",0,Calc!AL488)","v":66666.666666666672},{"$f":"IF(AM$11=\"\",0,Calc!AM488)","v":66666.666666666672},{"$f":"IF(AN$11=\"\",0,Calc!AN488)","v":66666.666666666672},{"$f":"IF(AO$11=\"\",0,Calc!AO488)","v":66666.666666666672},{"$f":"IF(AP$11=\"\",0,Calc!AP488)","v":66666.666666666672},{"$f":"IF(AQ$11=\"\",0,Calc!AQ488)","v":66666.666666666672},{"$f":"IF(AR$11=\"\",0,Calc!AR488)","v":66666.666666666672},{"$f":"IF(AS$11=\"\",0,Calc!AS488)","v":66666.666666666672},{"$f":"IF(AT$11=\"\",0,Calc!AT488)","v":75000},{"$f":"IF(AU$11=\"\",0,Calc!AU488)","v":75000},{"$f":"IF(AV$11=\"\",0,Calc!AV488)","v":75000},{"$f":"IF(AW$11=\"\",0,Calc!AW488)","v":80000},{"$f":"IF(AX$11=\"\",0,Calc!AX488)","v":80000},{"$f":"IF(AY$11=\"\",0,Calc!AY488)","v":80000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ488)","v":80000},{"$f":"IF(BA$11=\"\",0,Calc!BA488)","v":80000},{"$f":"IF(BB$11=\"\",0,Calc!BB488)","v":80000},{"$f":"IF(BC$11=\"\",0,Calc!BC488)","v":80000},{"$f":"IF(BD$11=\"\",0,Calc!BD488)","v":80000},{"$f":"IF(BE$11=\"\",0,Calc!BE488)","v":80000},{"$f":"IF(BF$11=\"\",0,Calc!BF488)","v":90000},{"$f":"IF(BG$11=\"\",0,Calc!BG488)","v":90000},{"$f":"IF(BH$11=\"\",0,Calc!BH488)","v":90000},{"$f":"IF(BI$11=\"\",0,Calc!BI488)","v":96000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ488)","v":96000},{"$f":"IF(BK$11=\"\",0,Calc!BK488)","v":96000},{"$f":"IF(BL$11=\"\",0,Calc!BL488)","v":96000},{"$f":"IF(BM$11=\"\",0,Calc!BM488)","v":96000},{"$f":"IF(BN$11=\"\",0,Calc!BN488)","v":96000},{"$f":"IF(BO$11=\"\",0,Calc!BO488)","v":96000},{"$f":"IF(BP$11=\"\",0,Calc!BP488)","v":96000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ488)","v":96000},{"$f":"IF(BR$11=\"\",0,Calc!BR488)","v":108000},{"$f":"IF(BS$11=\"\",0,Calc!BS488)","v":108000},{"$f":"IF(BT$11=\"\",0,Calc!BT488)","v":108000},{"$f":"IF(BU$11=\"\",0,Calc!BU488)","v":115200},{"$f":"IF(BV$11=\"\",0,Calc!BV488)","v":115200},{"$f":"IF(BW$11=\"\",0,Calc!BW488)","v":115200},{"$f":"IF(BX$11=\"\",0,Calc!BX488)","v":115200},{"$f":"IF(BY$11=\"\",0,Calc!BY488)","v":115200},{"$f":"IF(BZ$11=\"\",0,Calc!BZ488)","v":115200},{"$f":"IF(CA$11=\"\",0,Calc!CA488)","v":115200},{"$f":"IF(CB$11=\"\",0,Calc!CB488)","v":115200},{"$f":"IF(CC$11=\"\",0,Calc!CC488)","v":115200},{"$f":"IF(CD$11=\"\",0,Calc!CD488)","v":129600},{"$f":"IF(CE$11=\"\",0,Calc!CE488)","v":129600},{"$f":"IF(CF$11=\"\",0,Calc!CF488)","v":129600},{"$f":"IF(CG$11=\"\",0,Calc!CG488)","v":138240},{"$f":"IF(CH$11=\"\",0,Calc!CH488)","v":138240},{"$f":"IF(CI$11=\"\",0,Calc!CI488)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ488)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK488)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL488)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM488)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN488)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO488)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP488)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ488)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR488)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS488)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT488)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU488)","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"Calc!H489","v":"Прямые расходы"},{"$f":"Calc!I489","v":"Прочие производственные расходы"},{"$f":"Calc!J489","v":"Полумаски FFP1"},null,{"$f":"Calc!L489","v":1},{"$f":"Calc!M489","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":1714080},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA489)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB489)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC489)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD489)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE489)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF489)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG489)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH489)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI489)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ489)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK489)","v":25000},{"$f":"IF(AL$11=\"\",0,Calc!AL489)","v":25000},{"$f":"IF(AM$11=\"\",0,Calc!AM489)","v":25000},{"$f":"IF(AN$11=\"\",0,Calc!AN489)","v":25000},{"$f":"IF(AO$11=\"\",0,Calc!AO489)","v":25000},{"$f":"IF(AP$11=\"\",0,Calc!AP489)","v":25000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ489)","v":25000},{"$f":"IF(AR$11=\"\",0,Calc!AR489)","v":25000},{"$f":"IF(AS$11=\"\",0,Calc!AS489)","v":25000},{"$f":"IF(AT$11=\"\",0,Calc!AT489)","v":25000},{"$f":"IF(AU$11=\"\",0,Calc!AU489)","v":25000},{"$f":"IF(AV$11=\"\",0,Calc!AV489)","v":25000},{"$f":"IF(AW$11=\"\",0,Calc!AW489)","v":30000},{"$f":"IF(AX$11=\"\",0,Calc!AX489)","v":30000},{"$f":"IF(AY$11=\"\",0,Calc!AY489)","v":30000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ489)","v":30000},{"$f":"IF(BA$11=\"\",0,Calc!BA489)","v":30000},{"$f":"IF(BB$11=\"\",0,Calc!BB489)","v":30000},{"$f":"IF(BC$11=\"\",0,Calc!BC489)","v":30000},{"$f":"IF(BD$11=\"\",0,Calc!BD489)","v":30000},{"$f":"IF(BE$11=\"\",0,Calc!BE489)","v":30000},{"$f":"IF(BF$11=\"\",0,Calc!BF489)","v":30000},{"$f":"IF(BG$11=\"\",0,Calc!BG489)","v":30000},{"$f":"IF(BH$11=\"\",0,Calc!BH489)","v":30000},{"$f":"IF(BI$11=\"\",0,Calc!BI489)","v":36000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ489)","v":36000},{"$f":"IF(BK$11=\"\",0,Calc!BK489)","v":36000},{"$f":"IF(BL$11=\"\",0,Calc!BL489)","v":36000},{"$f":"IF(BM$11=\"\",0,Calc!BM489)","v":36000},{"$f":"IF(BN$11=\"\",0,Calc!BN489)","v":36000},{"$f":"IF(BO$11=\"\",0,Calc!BO489)","v":36000},{"$f":"IF(BP$11=\"\",0,Calc!BP489)","v":36000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ489)","v":36000},{"$f":"IF(BR$11=\"\",0,Calc!BR489)","v":36000},{"$f":"IF(BS$11=\"\",0,Calc!BS489)","v":36000},{"$f":"IF(BT$11=\"\",0,Calc!BT489)","v":36000},{"$f":"IF(BU$11=\"\",0,Calc!BU489)","v":43200},{"$f":"IF(BV$11=\"\",0,Calc!BV489)","v":43200},{"$f":"IF(BW$11=\"\",0,Calc!BW489)","v":43200},{"$f":"IF(BX$11=\"\",0,Calc!BX489)","v":43200},{"$f":"IF(BY$11=\"\",0,Calc!BY489)","v":43200},{"$f":"IF(BZ$11=\"\",0,Calc!BZ489)","v":43200},{"$f":"IF(CA$11=\"\",0,Calc!CA489)","v":43200},{"$f":"IF(CB$11=\"\",0,Calc!CB489)","v":43200},{"$f":"IF(CC$11=\"\",0,Calc!CC489)","v":43200},{"$f":"IF(CD$11=\"\",0,Calc!CD489)","v":43200},{"$f":"IF(CE$11=\"\",0,Calc!CE489)","v":43200},{"$f":"IF(CF$11=\"\",0,Calc!CF489)","v":43200},{"$f":"IF(CG$11=\"\",0,Calc!CG489)","v":51840},{"$f":"IF(CH$11=\"\",0,Calc!CH489)","v":51840},{"$f":"IF(CI$11=\"\",0,Calc!CI489)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ489)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK489)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL489)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM489)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN489)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO489)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP489)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ489)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR489)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS489)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT489)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU489)","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Calc!H490","v":"Прямые расходы"},{"$f":"Calc!I490","v":"Прочие производственные расходы"},{"$f":"Calc!J490","v":"Полумаски FFP2"},null,{"$f":"Calc!L490","v":2},{"$f":"Calc!M490","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18),SUM($Z82:$CV82))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA490)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB490)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC490)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD490)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE490)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF490)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG490)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH490)","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,Calc!AI490)","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,Calc!AJ490)","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,Calc!AK490)","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,Calc!AL490)","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,Calc!AM490)","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,Calc!AN490)","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,Calc!AO490)","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,Calc!AP490)","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,Calc!AQ490)","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,Calc!AR490)","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,Calc!AS490)","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,Calc!AT490)","v":10000},{"$f":"IF(AU$11=\"\",0,Calc!AU490)","v":10000},{"$f":"IF(AV$11=\"\",0,Calc!AV490)","v":10000},{"$f":"IF(AW$11=\"\",0,Calc!AW490)","v":10000},{"$f":"IF(AX$11=\"\",0,Calc!AX490)","v":10000},{"$f":"IF(AY$11=\"\",0,Calc!AY490)","v":10000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ490)","v":10000},{"$f":"IF(BA$11=\"\",0,Calc!BA490)","v":10000},{"$f":"IF(BB$11=\"\",0,Calc!BB490)","v":10000},{"$f":"IF(BC$11=\"\",0,Calc!BC490)","v":10000},{"$f":"IF(BD$11=\"\",0,Calc!BD490)","v":10000},{"$f":"IF(BE$11=\"\",0,Calc!BE490)","v":10000},{"$f":"IF(BF$11=\"\",0,Calc!BF490)","v":12000},{"$f":"IF(BG$11=\"\",0,Calc!BG490)","v":12000},{"$f":"IF(BH$11=\"\",0,Calc!BH490)","v":12000},{"$f":"IF(BI$11=\"\",0,Calc!BI490)","v":12000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ490)","v":12000},{"$f":"IF(BK$11=\"\",0,Calc!BK490)","v":12000},{"$f":"IF(BL$11=\"\",0,Calc!BL490)","v":12000},{"$f":"IF(BM$11=\"\",0,Calc!BM490)","v":12000},{"$f":"IF(BN$11=\"\",0,Calc!BN490)","v":12000},{"$f":"IF(BO$11=\"\",0,Calc!BO490)","v":12000},{"$f":"IF(BP$11=\"\",0,Calc!BP490)","v":12000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ490)","v":12000},{"$f":"IF(BR$11=\"\",0,Calc!BR490)","v":14400},{"$f":"IF(BS$11=\"\",0,Calc!BS490)","v":14400},{"$f":"IF(BT$11=\"\",0,Calc!BT490)","v":14400},{"$f":"IF(BU$11=\"\",0,Calc!BU490)","v":14400},{"$f":"IF(BV$11=\"\",0,Calc!BV490)","v":14400},{"$f":"IF(BW$11=\"\",0,Calc!BW490)","v":14400},{"$f":"IF(BX$11=\"\",0,Calc!BX490)","v":14400},{"$f":"IF(BY$11=\"\",0,Calc!BY490)","v":14400},{"$f":"IF(BZ$11=\"\",0,Calc!BZ490)","v":14400},{"$f":"IF(CA$11=\"\",0,Calc!CA490)","v":14400},{"$f":"IF(CB$11=\"\",0,Calc!CB490)","v":14400},{"$f":"IF(CC$11=\"\",0,Calc!CC490)","v":14400},{"$f":"IF(CD$11=\"\",0,Calc!CD490)","v":17280},{"$f":"IF(CE$11=\"\",0,Calc!CE490)","v":17280},{"$f":"IF(CF$11=\"\",0,Calc!CF490)","v":17280},{"$f":"IF(CG$11=\"\",0,Calc!CG490)","v":17280},{"$f":"IF(CH$11=\"\",0,Calc!CH490)","v":17280},{"$f":"IF(CI$11=\"\",0,Calc!CI490)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ490)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK490)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL490)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM490)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN490)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO490)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP490)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ490)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR490)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS490)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT490)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU490)","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"Calc!H491","v":"Прямые расходы"},{"$f":"Calc!I491","v":"Прочие производственные расходы"},{"$f":"Calc!J491","v":"Полумаски FFP3"},null,{"$f":"Calc!L491","v":3},{"$f":"Calc!M491","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA491)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB491)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC491)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD491)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE491)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF491)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG491)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH491)","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,Calc!AI491)","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,Calc!AJ491)","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,Calc!AK491)","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,Calc!AL491)","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,Calc!AM491)","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,Calc!AN491)","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,Calc!AO491)","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,Calc!AP491)","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,Calc!AQ491)","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,Calc!AR491)","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,Calc!AS491)","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,Calc!AT491)","v":10000},{"$f":"IF(AU$11=\"\",0,Calc!AU491)","v":10000},{"$f":"IF(AV$11=\"\",0,Calc!AV491)","v":10000},{"$f":"IF(AW$11=\"\",0,Calc!AW491)","v":10000},{"$f":"IF(AX$11=\"\",0,Calc!AX491)","v":10000},{"$f":"IF(AY$11=\"\",0,Calc!AY491)","v":10000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ491)","v":10000},{"$f":"IF(BA$11=\"\",0,Calc!BA491)","v":10000},{"$f":"IF(BB$11=\"\",0,Calc!BB491)","v":10000},{"$f":"IF(BC$11=\"\",0,Calc!BC491)","v":10000},{"$f":"IF(BD$11=\"\",0,Calc!BD491)","v":10000},{"$f":"IF(BE$11=\"\",0,Calc!BE491)","v":10000},{"$f":"IF(BF$11=\"\",0,Calc!BF491)","v":12000},{"$f":"IF(BG$11=\"\",0,Calc!BG491)","v":12000},{"$f":"IF(BH$11=\"\",0,Calc!BH491)","v":12000},{"$f":"IF(BI$11=\"\",0,Calc!BI491)","v":12000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ491)","v":12000},{"$f":"IF(BK$11=\"\",0,Calc!BK491)","v":12000},{"$f":"IF(BL$11=\"\",0,Calc!BL491)","v":12000},{"$f":"IF(BM$11=\"\",0,Calc!BM491)","v":12000},{"$f":"IF(BN$11=\"\",0,Calc!BN491)","v":12000},{"$f":"IF(BO$11=\"\",0,Calc!BO491)","v":12000},{"$f":"IF(BP$11=\"\",0,Calc!BP491)","v":12000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ491)","v":12000},{"$f":"IF(BR$11=\"\",0,Calc!BR491)","v":14400},{"$f":"IF(BS$11=\"\",0,Calc!BS491)","v":14400},{"$f":"IF(BT$11=\"\",0,Calc!BT491)","v":14400},{"$f":"IF(BU$11=\"\",0,Calc!BU491)","v":14400},{"$f":"IF(BV$11=\"\",0,Calc!BV491)","v":14400},{"$f":"IF(BW$11=\"\",0,Calc!BW491)","v":14400},{"$f":"IF(BX$11=\"\",0,Calc!BX491)","v":14400},{"$f":"IF(BY$11=\"\",0,Calc!BY491)","v":14400},{"$f":"IF(BZ$11=\"\",0,Calc!BZ491)","v":14400},{"$f":"IF(CA$11=\"\",0,Calc!CA491)","v":14400},{"$f":"IF(CB$11=\"\",0,Calc!CB491)","v":14400},{"$f":"IF(CC$11=\"\",0,Calc!CC491)","v":14400},{"$f":"IF(CD$11=\"\",0,Calc!CD491)","v":17280},{"$f":"IF(CE$11=\"\",0,Calc!CE491)","v":17280},{"$f":"IF(CF$11=\"\",0,Calc!CF491)","v":17280},{"$f":"IF(CG$11=\"\",0,Calc!CG491)","v":17280},{"$f":"IF(CH$11=\"\",0,Calc!CH491)","v":17280},{"$f":"IF(CI$11=\"\",0,Calc!CI491)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ491)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK491)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL491)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM491)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN491)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO491)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP491)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ491)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR491)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS491)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT491)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU491)","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Calc!H492","v":"Прямые расходы"},{"$f":"Calc!I492","v":"Прочие производственные расходы"},{"$f":"Calc!J492","v":"Полумаски FFP4"},null,{"$f":"Calc!L492","v":4},{"$f":"Calc!M492","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA492)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB492)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC492)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD492)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE492)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF492)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG492)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH492)","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,Calc!AI492)","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,Calc!AJ492)","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,Calc!AK492)","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,Calc!AL492)","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,Calc!AM492)","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,Calc!AN492)","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,Calc!AO492)","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,Calc!AP492)","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,Calc!AQ492)","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,Calc!AR492)","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,Calc!AS492)","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,Calc!AT492)","v":10000},{"$f":"IF(AU$11=\"\",0,Calc!AU492)","v":10000},{"$f":"IF(AV$11=\"\",0,Calc!AV492)","v":10000},{"$f":"IF(AW$11=\"\",0,Calc!AW492)","v":10000},{"$f":"IF(AX$11=\"\",0,Calc!AX492)","v":10000},{"$f":"IF(AY$11=\"\",0,Calc!AY492)","v":10000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ492)","v":10000},{"$f":"IF(BA$11=\"\",0,Calc!BA492)","v":10000},{"$f":"IF(BB$11=\"\",0,Calc!BB492)","v":10000},{"$f":"IF(BC$11=\"\",0,Calc!BC492)","v":10000},{"$f":"IF(BD$11=\"\",0,Calc!BD492)","v":10000},{"$f":"IF(BE$11=\"\",0,Calc!BE492)","v":10000},{"$f":"IF(BF$11=\"\",0,Calc!BF492)","v":12000},{"$f":"IF(BG$11=\"\",0,Calc!BG492)","v":12000},{"$f":"IF(BH$11=\"\",0,Calc!BH492)","v":12000},{"$f":"IF(BI$11=\"\",0,Calc!BI492)","v":12000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ492)","v":12000},{"$f":"IF(BK$11=\"\",0,Calc!BK492)","v":12000},{"$f":"IF(BL$11=\"\",0,Calc!BL492)","v":12000},{"$f":"IF(BM$11=\"\",0,Calc!BM492)","v":12000},{"$f":"IF(BN$11=\"\",0,Calc!BN492)","v":12000},{"$f":"IF(BO$11=\"\",0,Calc!BO492)","v":12000},{"$f":"IF(BP$11=\"\",0,Calc!BP492)","v":12000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ492)","v":12000},{"$f":"IF(BR$11=\"\",0,Calc!BR492)","v":14400},{"$f":"IF(BS$11=\"\",0,Calc!BS492)","v":14400},{"$f":"IF(BT$11=\"\",0,Calc!BT492)","v":14400},{"$f":"IF(BU$11=\"\",0,Calc!BU492)","v":14400},{"$f":"IF(BV$11=\"\",0,Calc!BV492)","v":14400},{"$f":"IF(BW$11=\"\",0,Calc!BW492)","v":14400},{"$f":"IF(BX$11=\"\",0,Calc!BX492)","v":14400},{"$f":"IF(BY$11=\"\",0,Calc!BY492)","v":14400},{"$f":"IF(BZ$11=\"\",0,Calc!BZ492)","v":14400},{"$f":"IF(CA$11=\"\",0,Calc!CA492)","v":14400},{"$f":"IF(CB$11=\"\",0,Calc!CB492)","v":14400},{"$f":"IF(CC$11=\"\",0,Calc!CC492)","v":14400},{"$f":"IF(CD$11=\"\",0,Calc!CD492)","v":17280},{"$f":"IF(CE$11=\"\",0,Calc!CE492)","v":17280},{"$f":"IF(CF$11=\"\",0,Calc!CF492)","v":17280},{"$f":"IF(CG$11=\"\",0,Calc!CG492)","v":17280},{"$f":"IF(CH$11=\"\",0,Calc!CH492)","v":17280},{"$f":"IF(CI$11=\"\",0,Calc!CI492)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ492)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK492)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL492)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM492)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN492)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO492)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP492)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ492)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR492)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS492)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT492)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU492)","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"Calc!H493","v":"Прямые расходы"},{"$f":"Calc!I493","v":"Прочие производственные расходы"},{"$f":"Calc!J493","v":"Маски медицинские"},null,{"$f":"Calc!L493","v":5},{"$f":"Calc!M493","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA493)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB493)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC493)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD493)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE493)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF493)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG493)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH493)","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,Calc!AI493)","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,Calc!AJ493)","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,Calc!AK493)","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,Calc!AL493)","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,Calc!AM493)","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,Calc!AN493)","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,Calc!AO493)","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,Calc!AP493)","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,Calc!AQ493)","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,Calc!AR493)","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,Calc!AS493)","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,Calc!AT493)","v":10000},{"$f":"IF(AU$11=\"\",0,Calc!AU493)","v":10000},{"$f":"IF(AV$11=\"\",0,Calc!AV493)","v":10000},{"$f":"IF(AW$11=\"\",0,Calc!AW493)","v":10000},{"$f":"IF(AX$11=\"\",0,Calc!AX493)","v":10000},{"$f":"IF(AY$11=\"\",0,Calc!AY493)","v":10000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ493)","v":10000},{"$f":"IF(BA$11=\"\",0,Calc!BA493)","v":10000},{"$f":"IF(BB$11=\"\",0,Calc!BB493)","v":10000},{"$f":"IF(BC$11=\"\",0,Calc!BC493)","v":10000},{"$f":"IF(BD$11=\"\",0,Calc!BD493)","v":10000},{"$f":"IF(BE$11=\"\",0,Calc!BE493)","v":10000},{"$f":"IF(BF$11=\"\",0,Calc!BF493)","v":12000},{"$f":"IF(BG$11=\"\",0,Calc!BG493)","v":12000},{"$f":"IF(BH$11=\"\",0,Calc!BH493)","v":12000},{"$f":"IF(BI$11=\"\",0,Calc!BI493)","v":12000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ493)","v":12000},{"$f":"IF(BK$11=\"\",0,Calc!BK493)","v":12000},{"$f":"IF(BL$11=\"\",0,Calc!BL493)","v":12000},{"$f":"IF(BM$11=\"\",0,Calc!BM493)","v":12000},{"$f":"IF(BN$11=\"\",0,Calc!BN493)","v":12000},{"$f":"IF(BO$11=\"\",0,Calc!BO493)","v":12000},{"$f":"IF(BP$11=\"\",0,Calc!BP493)","v":12000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ493)","v":12000},{"$f":"IF(BR$11=\"\",0,Calc!BR493)","v":14400},{"$f":"IF(BS$11=\"\",0,Calc!BS493)","v":14400},{"$f":"IF(BT$11=\"\",0,Calc!BT493)","v":14400},{"$f":"IF(BU$11=\"\",0,Calc!BU493)","v":14400},{"$f":"IF(BV$11=\"\",0,Calc!BV493)","v":14400},{"$f":"IF(BW$11=\"\",0,Calc!BW493)","v":14400},{"$f":"IF(BX$11=\"\",0,Calc!BX493)","v":14400},{"$f":"IF(BY$11=\"\",0,Calc!BY493)","v":14400},{"$f":"IF(BZ$11=\"\",0,Calc!BZ493)","v":14400},{"$f":"IF(CA$11=\"\",0,Calc!CA493)","v":14400},{"$f":"IF(CB$11=\"\",0,Calc!CB493)","v":14400},{"$f":"IF(CC$11=\"\",0,Calc!CC493)","v":14400},{"$f":"IF(CD$11=\"\",0,Calc!CD493)","v":17280},{"$f":"IF(CE$11=\"\",0,Calc!CE493)","v":17280},{"$f":"IF(CF$11=\"\",0,Calc!CF493)","v":17280},{"$f":"IF(CG$11=\"\",0,Calc!CG493)","v":17280},{"$f":"IF(CH$11=\"\",0,Calc!CH493)","v":17280},{"$f":"IF(CI$11=\"\",0,Calc!CI493)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ493)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK493)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL493)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM493)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN493)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO493)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP493)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ493)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR493)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS493)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT493)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU493)","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"Calc!H494","v":"Прямые расходы"},{"$f":"Calc!I494","v":"Прочие производственные расходы"},{"$f":"Calc!J494","v":"Маски гигиенические"},null,{"$f":"Calc!L494","v":6},{"$f":"Calc!M494","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA494)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB494)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC494)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD494)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE494)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF494)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG494)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH494)","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,Calc!AI494)","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,Calc!AJ494)","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,Calc!AK494)","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,Calc!AL494)","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,Calc!AM494)","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,Calc!AN494)","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,Calc!AO494)","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,Calc!AP494)","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,Calc!AQ494)","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,Calc!AR494)","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,Calc!AS494)","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,Calc!AT494)","v":10000},{"$f":"IF(AU$11=\"\",0,Calc!AU494)","v":10000},{"$f":"IF(AV$11=\"\",0,Calc!AV494)","v":10000},{"$f":"IF(AW$11=\"\",0,Calc!AW494)","v":10000},{"$f":"IF(AX$11=\"\",0,Calc!AX494)","v":10000},{"$f":"IF(AY$11=\"\",0,Calc!AY494)","v":10000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ494)","v":10000},{"$f":"IF(BA$11=\"\",0,Calc!BA494)","v":10000},{"$f":"IF(BB$11=\"\",0,Calc!BB494)","v":10000},{"$f":"IF(BC$11=\"\",0,Calc!BC494)","v":10000},{"$f":"IF(BD$11=\"\",0,Calc!BD494)","v":10000},{"$f":"IF(BE$11=\"\",0,Calc!BE494)","v":10000},{"$f":"IF(BF$11=\"\",0,Calc!BF494)","v":12000},{"$f":"IF(BG$11=\"\",0,Calc!BG494)","v":12000},{"$f":"IF(BH$11=\"\",0,Calc!BH494)","v":12000},{"$f":"IF(BI$11=\"\",0,Calc!BI494)","v":12000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ494)","v":12000},{"$f":"IF(BK$11=\"\",0,Calc!BK494)","v":12000},{"$f":"IF(BL$11=\"\",0,Calc!BL494)","v":12000},{"$f":"IF(BM$11=\"\",0,Calc!BM494)","v":12000},{"$f":"IF(BN$11=\"\",0,Calc!BN494)","v":12000},{"$f":"IF(BO$11=\"\",0,Calc!BO494)","v":12000},{"$f":"IF(BP$11=\"\",0,Calc!BP494)","v":12000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ494)","v":12000},{"$f":"IF(BR$11=\"\",0,Calc!BR494)","v":14400},{"$f":"IF(BS$11=\"\",0,Calc!BS494)","v":14400},{"$f":"IF(BT$11=\"\",0,Calc!BT494)","v":14400},{"$f":"IF(BU$11=\"\",0,Calc!BU494)","v":14400},{"$f":"IF(BV$11=\"\",0,Calc!BV494)","v":14400},{"$f":"IF(BW$11=\"\",0,Calc!BW494)","v":14400},{"$f":"IF(BX$11=\"\",0,Calc!BX494)","v":14400},{"$f":"IF(BY$11=\"\",0,Calc!BY494)","v":14400},{"$f":"IF(BZ$11=\"\",0,Calc!BZ494)","v":14400},{"$f":"IF(CA$11=\"\",0,Calc!CA494)","v":14400},{"$f":"IF(CB$11=\"\",0,Calc!CB494)","v":14400},{"$f":"IF(CC$11=\"\",0,Calc!CC494)","v":14400},{"$f":"IF(CD$11=\"\",0,Calc!CD494)","v":17280},{"$f":"IF(CE$11=\"\",0,Calc!CE494)","v":17280},{"$f":"IF(CF$11=\"\",0,Calc!CF494)","v":17280},{"$f":"IF(CG$11=\"\",0,Calc!CG494)","v":17280},{"$f":"IF(CH$11=\"\",0,Calc!CH494)","v":17280},{"$f":"IF(CI$11=\"\",0,Calc!CI494)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ494)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK494)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL494)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM494)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN494)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO494)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP494)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ494)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR494)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS494)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT494)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU494)","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"Calc!H496","v":"Прямые расходы"},{"$f":"Calc!I496","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M496","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X88-SUM($X89:$X92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":133046541.66666664},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA496)","v":12500},{"$f":"IF(AB$11=\"\",0,Calc!AB496)","v":27083.333333333336},{"$f":"IF(AC$11=\"\",0,Calc!AC496)","v":31250},{"$f":"IF(AD$11=\"\",0,Calc!AD496)","v":35416.666666666672},{"$f":"IF(AE$11=\"\",0,Calc!AE496)","v":112916.66666666669},{"$f":"IF(AF$11=\"\",0,Calc!AF496)","v":218291.66666666666},{"$f":"IF(AG$11=\"\",0,Calc!AG496)","v":278166.66666666669},{"$f":"IF(AH$11=\"\",0,Calc!AH496)","v":321541.66666666669},{"$f":"IF(AI$11=\"\",0,Calc!AI496)","v":269916.66666666669},{"$f":"IF(AJ$11=\"\",0,Calc!AJ496)","v":392833.33333333337},{"$f":"IF(AK$11=\"\",0,Calc!AK496)","v":636416.66666666674},{"$f":"IF(AL$11=\"\",0,Calc!AL496)","v":843666.66666666674},{"$f":"IF(AM$11=\"\",0,Calc!AM496)","v":963916.66666666674},{"$f":"IF(AN$11=\"\",0,Calc!AN496)","v":1011625.0000000001},{"$f":"IF(AO$11=\"\",0,Calc!AO496)","v":889416.66666666674},{"$f":"IF(AP$11=\"\",0,Calc!AP496)","v":1275875.0000000002},{"$f":"IF(AQ$11=\"\",0,Calc!AQ496)","v":1553333.3333333335},{"$f":"IF(AR$11=\"\",0,Calc!AR496)","v":1600458.3333333335},{"$f":"IF(AS$11=\"\",0,Calc!AS496)","v":1416416.6666666667},{"$f":"IF(AT$11=\"\",0,Calc!AT496)","v":1277125.0000000002},{"$f":"IF(AU$11=\"\",0,Calc!AU496)","v":871833.33333333337},{"$f":"IF(AV$11=\"\",0,Calc!AV496)","v":1134583.3333333335},{"$f":"IF(AW$11=\"\",0,Calc!AW496)","v":1692000},{"$f":"IF(AX$11=\"\",0,Calc!AX496)","v":2081083.3333333333},{"$f":"IF(AY$11=\"\",0,Calc!AY496)","v":2221166.6666666665},{"$f":"IF(AZ$11=\"\",0,Calc!AZ496)","v":2191208.3333333335},{"$f":"IF(BA$11=\"\",0,Calc!BA496)","v":1816416.6666666667},{"$f":"IF(BB$11=\"\",0,Calc!BB496)","v":2519375},{"$f":"IF(BC$11=\"\",0,Calc!BC496)","v":2960333.3333333335},{"$f":"IF(BD$11=\"\",0,Calc!BD496)","v":2948958.333333333},{"$f":"IF(BE$11=\"\",0,Calc!BE496)","v":2523416.6666666665},{"$f":"IF(BF$11=\"\",0,Calc!BF496)","v":2205625},{"$f":"IF(BG$11=\"\",0,Calc!BG496)","v":1450833.3333333335},{"$f":"IF(BH$11=\"\",0,Calc!BH496)","v":1857583.3333333337},{"$f":"IF(BI$11=\"\",0,Calc!BI496)","v":2733000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ496)","v":3308083.3333333335},{"$f":"IF(BK$11=\"\",0,Calc!BK496)","v":3472166.6666666665},{"$f":"IF(BL$11=\"\",0,Calc!BL496)","v":3368708.3333333335},{"$f":"IF(BM$11=\"\",0,Calc!BM496)","v":2743416.666666667},{"$f":"IF(BN$11=\"\",0,Calc!BN496)","v":3762874.9999999995},{"$f":"IF(BO$11=\"\",0,Calc!BO496)","v":4367333.333333334},{"$f":"IF(BP$11=\"\",0,Calc!BP496)","v":4297458.333333334},{"$f":"IF(BQ$11=\"\",0,Calc!BQ496)","v":3630416.6666666665},{"$f":"IF(BR$11=\"\",0,Calc!BR496)","v":3134125.0000000005},{"$f":"IF(BS$11=\"\",0,Calc!BS496)","v":2009208.3333333335},{"$f":"IF(BT$11=\"\",0,Calc!BT496)","v":2497333.3333333335},{"$f":"IF(BU$11=\"\",0,Calc!BU496)","v":3563625},{"$f":"IF(BV$11=\"\",0,Calc!BV496)","v":4186208.3333333335},{"$f":"IF(BW$11=\"\",0,Calc!BW496)","v":4266541.666666667},{"$f":"IF(BX$11=\"\",0,Calc!BX496)","v":4020520.8333333335},{"$f":"IF(BY$11=\"\",0,Calc!BY496)","v":3182041.666666667},{"$f":"IF(BZ$11=\"\",0,Calc!BZ496)","v":4241437.5},{"$f":"IF(CA$11=\"\",0,Calc!CA496)","v":4788708.333333334},{"$f":"IF(CB$11=\"\",0,Calc!CB496)","v":4592895.833333334},{"$f":"IF(CC$11=\"\",0,Calc!CC496)","v":3784541.6666666665},{"$f":"IF(CD$11=\"\",0,Calc!CD496)","v":3187062.5000000005},{"$f":"IF(CE$11=\"\",0,Calc!CE496)","v":2017208.3333333335},{"$f":"IF(CF$11=\"\",0,Calc!CF496)","v":2499208.3333333335},{"$f":"IF(CG$11=\"\",0,Calc!CG496)","v":3563625},{"$f":"IF(CH$11=\"\",0,Calc!CH496)","v":4186208.3333333335},{"$f":"IF(CI$11=\"\",0,Calc!CI496)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ496)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK496)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL496)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM496)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN496)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO496)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP496)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ496)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR496)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS496)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT496)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU496)","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"Calc!H497","v":"Прямые расходы"},{"$f":"Calc!I497","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J497","v":"Расходы на привлечение заказчиков"},null,{"$f":"Calc!L497","v":1},{"$f":"Calc!M497","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":107706250},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA497)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB497)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC497)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD497)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE497)","v":66666.666666666672},{"$f":"IF(AF$11=\"\",0,Calc!AF497)","v":156250},{"$f":"IF(AG$11=\"\",0,Calc!AG497)","v":200000},{"$f":"IF(AH$11=\"\",0,Calc!AH497)","v":229166.66666666669},{"$f":"IF(AI$11=\"\",0,Calc!AI497)","v":175000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ497)","v":283333.33333333337},{"$f":"IF(AK$11=\"\",0,Calc!AK497)","v":500000},{"$f":"IF(AL$11=\"\",0,Calc!AL497)","v":670833.33333333337},{"$f":"IF(AM$11=\"\",0,Calc!AM497)","v":758333.33333333337},{"$f":"IF(AN$11=\"\",0,Calc!AN497)","v":785416.66666666674},{"$f":"IF(AO$11=\"\",0,Calc!AO497)","v":666666.66666666674},{"$f":"IF(AP$11=\"\",0,Calc!AP497)","v":1020833.3333333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ497)","v":1266666.6666666667},{"$f":"IF(AR$11=\"\",0,Calc!AR497)","v":1281250},{"$f":"IF(AS$11=\"\",0,Calc!AS497)","v":1100000},{"$f":"IF(AT$11=\"\",0,Calc!AT497)","v":979166.66666666674},{"$f":"IF(AU$11=\"\",0,Calc!AU497)","v":625000},{"$f":"IF(AV$11=\"\",0,Calc!AV497)","v":883333.33333333337},{"$f":"IF(AW$11=\"\",0,Calc!AW497)","v":1400000},{"$f":"IF(AX$11=\"\",0,Calc!AX497)","v":1720833.3333333333},{"$f":"IF(AY$11=\"\",0,Calc!AY497)","v":1808333.3333333335},{"$f":"IF(AZ$11=\"\",0,Calc!AZ497)","v":1760416.6666666667},{"$f":"IF(BA$11=\"\",0,Calc!BA497)","v":1416666.6666666667},{"$f":"IF(BB$11=\"\",0,Calc!BB497)","v":2070833.3333333335},{"$f":"IF(BC$11=\"\",0,Calc!BC497)","v":2466666.666666667},{"$f":"IF(BD$11=\"\",0,Calc!BD497)","v":2406250},{"$f":"IF(BE$11=\"\",0,Calc!BE497)","v":2000000},{"$f":"IF(BF$11=\"\",0,Calc!BF497)","v":1729166.6666666667},{"$f":"IF(BG$11=\"\",0,Calc!BG497)","v":1075000},{"$f":"IF(BH$11=\"\",0,Calc!BH497)","v":1483333.3333333335},{"$f":"IF(BI$11=\"\",0,Calc!BI497)","v":2300000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ497)","v":2770833.3333333335},{"$f":"IF(BK$11=\"\",0,Calc!BK497)","v":2858333.3333333335},{"$f":"IF(BL$11=\"\",0,Calc!BL497)","v":2735416.666666667},{"$f":"IF(BM$11=\"\",0,Calc!BM497)","v":2166666.666666667},{"$f":"IF(BN$11=\"\",0,Calc!BN497)","v":3120833.333333333},{"$f":"IF(BO$11=\"\",0,Calc!BO497)","v":3666666.666666667},{"$f":"IF(BP$11=\"\",0,Calc!BP497)","v":3531250},{"$f":"IF(BQ$11=\"\",0,Calc!BQ497)","v":2900000},{"$f":"IF(BR$11=\"\",0,Calc!BR497)","v":2479166.666666667},{"$f":"IF(BS$11=\"\",0,Calc!BS497)","v":1506250},{"$f":"IF(BT$11=\"\",0,Calc!BT497)","v":2008333.3333333335},{"$f":"IF(BU$11=\"\",0,Calc!BU497)","v":3012500},{"$f":"IF(BV$11=\"\",0,Calc!BV497)","v":3514583.3333333335},{"$f":"IF(BW$11=\"\",0,Calc!BW497)","v":3514583.3333333335},{"$f":"IF(BX$11=\"\",0,Calc!BX497)","v":3263541.666666667},{"$f":"IF(BY$11=\"\",0,Calc!BY497)","v":2510416.666666667},{"$f":"IF(BZ$11=\"\",0,Calc!BZ497)","v":3514583.3333333335},{"$f":"IF(CA$11=\"\",0,Calc!CA497)","v":4016666.666666667},{"$f":"IF(CB$11=\"\",0,Calc!CB497)","v":3765625},{"$f":"IF(CC$11=\"\",0,Calc!CC497)","v":3012500},{"$f":"IF(CD$11=\"\",0,Calc!CD497)","v":2510416.666666667},{"$f":"IF(CE$11=\"\",0,Calc!CE497)","v":1506250},{"$f":"IF(CF$11=\"\",0,Calc!CF497)","v":2008333.3333333335},{"$f":"IF(CG$11=\"\",0,Calc!CG497)","v":3012500},{"$f":"IF(CH$11=\"\",0,Calc!CH497)","v":3514583.3333333335},{"$f":"IF(CI$11=\"\",0,Calc!CI497)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ497)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK497)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL497)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM497)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN497)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO497)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP497)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ497)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR497)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS497)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT497)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU497)","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"Calc!H498","v":"Прямые расходы"},{"$f":"Calc!I498","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J498","v":"Расходы на онлайн агрегаторы"},null,{"$f":"Calc!L498","v":2},{"$f":"Calc!M498","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":21009041.666666668},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA498)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB498)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC498)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD498)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE498)","v":6666.666666666667},{"$f":"IF(AF$11=\"\",0,Calc!AF498)","v":18291.666666666668},{"$f":"IF(AG$11=\"\",0,Calc!AG498)","v":30250},{"$f":"IF(AH$11=\"\",0,Calc!AH498)","v":40291.666666666672},{"$f":"IF(AI$11=\"\",0,Calc!AI498)","v":38666.666666666672},{"$f":"IF(AJ$11=\"\",0,Calc!AJ498)","v":49083.333333333336},{"$f":"IF(AK$11=\"\",0,Calc!AK498)","v":71833.333333333343},{"$f":"IF(AL$11=\"\",0,Calc!AL498)","v":104083.33333333334},{"$f":"IF(AM$11=\"\",0,Calc!AM498)","v":132666.66666666669},{"$f":"IF(AN$11=\"\",0,Calc!AN498)","v":149125},{"$f":"IF(AO$11=\"\",0,Calc!AO498)","v":143583.33333333334},{"$f":"IF(AP$11=\"\",0,Calc!AP498)","v":175875},{"$f":"IF(AQ$11=\"\",0,Calc!AQ498)","v":207500},{"$f":"IF(AR$11=\"\",0,Calc!AR498)","v":240041.66666666669},{"$f":"IF(AS$11=\"\",0,Calc!AS498)","v":237250},{"$f":"IF(AT$11=\"\",0,Calc!AT498)","v":218791.66666666669},{"$f":"IF(AU$11=\"\",0,Calc!AU498)","v":167666.66666666669},{"$f":"IF(AV$11=\"\",0,Calc!AV498)","v":172083.33333333334},{"$f":"IF(AW$11=\"\",0,Calc!AW498)","v":212833.33333333334},{"$f":"IF(AX$11=\"\",0,Calc!AX498)","v":281083.33333333337},{"$f":"IF(AY$11=\"\",0,Calc!AY498)","v":333666.66666666669},{"$f":"IF(AZ$11=\"\",0,Calc!AZ498)","v":351625},{"$f":"IF(BA$11=\"\",0,Calc!BA498)","v":320583.33333333337},{"$f":"IF(BB$11=\"\",0,Calc!BB498)","v":369375},{"$f":"IF(BC$11=\"\",0,Calc!BC498)","v":414500},{"$f":"IF(BD$11=\"\",0,Calc!BD498)","v":463541.66666666669},{"$f":"IF(BE$11=\"\",0,Calc!BE498)","v":444250},{"$f":"IF(BF$11=\"\",0,Calc!BF498)","v":397291.66666666669},{"$f":"IF(BG$11=\"\",0,Calc!BG498)","v":296666.66666666669},{"$f":"IF(BH$11=\"\",0,Calc!BH498)","v":295083.33333333337},{"$f":"IF(BI$11=\"\",0,Calc!BI498)","v":353833.33333333337},{"$f":"IF(BJ$11=\"\",0,Calc!BJ498)","v":458083.33333333337},{"$f":"IF(BK$11=\"\",0,Calc!BK498)","v":534666.66666666674},{"$f":"IF(BL$11=\"\",0,Calc!BL498)","v":554125},{"$f":"IF(BM$11=\"\",0,Calc!BM498)","v":497583.33333333337},{"$f":"IF(BN$11=\"\",0,Calc!BN498)","v":562875},{"$f":"IF(BO$11=\"\",0,Calc!BO498)","v":621500},{"$f":"IF(BP$11=\"\",0,Calc!BP498)","v":687041.66666666674},{"$f":"IF(BQ$11=\"\",0,Calc!BQ498)","v":651250},{"$f":"IF(BR$11=\"\",0,Calc!BR498)","v":575791.66666666674},{"$f":"IF(BS$11=\"\",0,Calc!BS498)","v":423791.66666666669},{"$f":"IF(BT$11=\"\",0,Calc!BT498)","v":409833.33333333337},{"$f":"IF(BU$11=\"\",0,Calc!BU498)","v":471958.33333333337},{"$f":"IF(BV$11=\"\",0,Calc!BV498)","v":592458.33333333337},{"$f":"IF(BW$11=\"\",0,Calc!BW498)","v":672791.66666666674},{"$f":"IF(BX$11=\"\",0,Calc!BX498)","v":677812.5},{"$f":"IF(BY$11=\"\",0,Calc!BY498)","v":592458.33333333337},{"$f":"IF(BZ$11=\"\",0,Calc!BZ498)","v":647687.5},{"$f":"IF(CA$11=\"\",0,Calc!CA498)","v":692875},{"$f":"IF(CB$11=\"\",0,Calc!CB498)","v":748104.16666666674},{"$f":"IF(CC$11=\"\",0,Calc!CC498)","v":692875},{"$f":"IF(CD$11=\"\",0,Calc!CD498)","v":597479.16666666674},{"$f":"IF(CE$11=\"\",0,Calc!CE498)","v":431791.66666666669},{"$f":"IF(CF$11=\"\",0,Calc!CF498)","v":411708.33333333337},{"$f":"IF(CG$11=\"\",0,Calc!CG498)","v":471958.33333333337},{"$f":"IF(CH$11=\"\",0,Calc!CH498)","v":592458.33333333337},{"$f":"IF(CI$11=\"\",0,Calc!CI498)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ498)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK498)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL498)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM498)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN498)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO498)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP498)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ498)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR498)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS498)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT498)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU498)","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"Calc!H499","v":"Прямые расходы"},{"$f":"Calc!I499","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J499","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L499","v":3},{"$f":"Calc!M499","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":4331249.9999999972},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA499)","v":12500},{"$f":"IF(AB$11=\"\",0,Calc!AB499)","v":27083.333333333336},{"$f":"IF(AC$11=\"\",0,Calc!AC499)","v":31250},{"$f":"IF(AD$11=\"\",0,Calc!AD499)","v":35416.666666666672},{"$f":"IF(AE$11=\"\",0,Calc!AE499)","v":39583.333333333336},{"$f":"IF(AF$11=\"\",0,Calc!AF499)","v":43750},{"$f":"IF(AG$11=\"\",0,Calc!AG499)","v":47916.666666666672},{"$f":"IF(AH$11=\"\",0,Calc!AH499)","v":52083.333333333336},{"$f":"IF(AI$11=\"\",0,Calc!AI499)","v":56250},{"$f":"IF(AJ$11=\"\",0,Calc!AJ499)","v":60416.666666666672},{"$f":"IF(AK$11=\"\",0,Calc!AK499)","v":64583.333333333336},{"$f":"IF(AL$11=\"\",0,Calc!AL499)","v":68750},{"$f":"IF(AM$11=\"\",0,Calc!AM499)","v":72916.666666666686},{"$f":"IF(AN$11=\"\",0,Calc!AN499)","v":77083.333333333343},{"$f":"IF(AO$11=\"\",0,Calc!AO499)","v":79166.666666666672},{"$f":"IF(AP$11=\"\",0,Calc!AP499)","v":79166.666666666672},{"$f":"IF(AQ$11=\"\",0,Calc!AQ499)","v":79166.666666666672},{"$f":"IF(AR$11=\"\",0,Calc!AR499)","v":79166.666666666672},{"$f":"IF(AS$11=\"\",0,Calc!AS499)","v":79166.666666666672},{"$f":"IF(AT$11=\"\",0,Calc!AT499)","v":79166.666666666672},{"$f":"IF(AU$11=\"\",0,Calc!AU499)","v":79166.666666666672},{"$f":"IF(AV$11=\"\",0,Calc!AV499)","v":79166.666666666672},{"$f":"IF(AW$11=\"\",0,Calc!AW499)","v":79166.666666666672},{"$f":"IF(AX$11=\"\",0,Calc!AX499)","v":79166.666666666672},{"$f":"IF(AY$11=\"\",0,Calc!AY499)","v":79166.666666666672},{"$f":"IF(AZ$11=\"\",0,Calc!AZ499)","v":79166.666666666672},{"$f":"IF(BA$11=\"\",0,Calc!BA499)","v":79166.666666666672},{"$f":"IF(BB$11=\"\",0,Calc!BB499)","v":79166.666666666672},{"$f":"IF(BC$11=\"\",0,Calc!BC499)","v":79166.666666666672},{"$f":"IF(BD$11=\"\",0,Calc!BD499)","v":79166.666666666672},{"$f":"IF(BE$11=\"\",0,Calc!BE499)","v":79166.666666666672},{"$f":"IF(BF$11=\"\",0,Calc!BF499)","v":79166.666666666672},{"$f":"IF(BG$11=\"\",0,Calc!BG499)","v":79166.666666666672},{"$f":"IF(BH$11=\"\",0,Calc!BH499)","v":79166.666666666672},{"$f":"IF(BI$11=\"\",0,Calc!BI499)","v":79166.666666666672},{"$f":"IF(BJ$11=\"\",0,Calc!BJ499)","v":79166.666666666672},{"$f":"IF(BK$11=\"\",0,Calc!BK499)","v":79166.666666666672},{"$f":"IF(BL$11=\"\",0,Calc!BL499)","v":79166.666666666672},{"$f":"IF(BM$11=\"\",0,Calc!BM499)","v":79166.666666666672},{"$f":"IF(BN$11=\"\",0,Calc!BN499)","v":79166.666666666672},{"$f":"IF(BO$11=\"\",0,Calc!BO499)","v":79166.666666666672},{"$f":"IF(BP$11=\"\",0,Calc!BP499)","v":79166.666666666672},{"$f":"IF(BQ$11=\"\",0,Calc!BQ499)","v":79166.666666666672},{"$f":"IF(BR$11=\"\",0,Calc!BR499)","v":79166.666666666672},{"$f":"IF(BS$11=\"\",0,Calc!BS499)","v":79166.666666666672},{"$f":"IF(BT$11=\"\",0,Calc!BT499)","v":79166.666666666672},{"$f":"IF(BU$11=\"\",0,Calc!BU499)","v":79166.666666666672},{"$f":"IF(BV$11=\"\",0,Calc!BV499)","v":79166.666666666672},{"$f":"IF(BW$11=\"\",0,Calc!BW499)","v":79166.666666666672},{"$f":"IF(BX$11=\"\",0,Calc!BX499)","v":79166.666666666672},{"$f":"IF(BY$11=\"\",0,Calc!BY499)","v":79166.666666666672},{"$f":"IF(BZ$11=\"\",0,Calc!BZ499)","v":79166.666666666672},{"$f":"IF(CA$11=\"\",0,Calc!CA499)","v":79166.666666666672},{"$f":"IF(CB$11=\"\",0,Calc!CB499)","v":79166.666666666672},{"$f":"IF(CC$11=\"\",0,Calc!CC499)","v":79166.666666666672},{"$f":"IF(CD$11=\"\",0,Calc!CD499)","v":79166.666666666672},{"$f":"IF(CE$11=\"\",0,Calc!CE499)","v":79166.666666666672},{"$f":"IF(CF$11=\"\",0,Calc!CF499)","v":79166.666666666672},{"$f":"IF(CG$11=\"\",0,Calc!CG499)","v":79166.666666666672},{"$f":"IF(CH$11=\"\",0,Calc!CH499)","v":79166.666666666672},{"$f":"IF(CI$11=\"\",0,Calc!CI499)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ499)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK499)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL499)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM499)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN499)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO499)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP499)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ499)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR499)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS499)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT499)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU499)","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"Calc!H501","v":"Прямые расходы"},{"$f":"Calc!I501","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M501","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X97))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":5810589.6901349332},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA501)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB501)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC501)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD501)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE501)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF501)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG501)","v":1666.6666666666667},{"$f":"IF(AH$11=\"\",0,Calc!AH501)","v":3333.3333333333335},{"$f":"IF(AI$11=\"\",0,Calc!AI501)","v":101840},{"$f":"IF(AJ$11=\"\",0,Calc!AJ501)","v":103506.66666666667},{"$f":"IF(AK$11=\"\",0,Calc!AK501)","v":105173.33333333333},{"$f":"IF(AL$11=\"\",0,Calc!AL501)","v":105173.33333333333},{"$f":"IF(AM$11=\"\",0,Calc!AM501)","v":105173.33333333333},{"$f":"IF(AN$11=\"\",0,Calc!AN501)","v":105173.33333333333},{"$f":"IF(AO$11=\"\",0,Calc!AO501)","v":105173.33333333333},{"$f":"IF(AP$11=\"\",0,Calc!AP501)","v":105173.33333333333},{"$f":"IF(AQ$11=\"\",0,Calc!AQ501)","v":105173.33333333333},{"$f":"IF(AR$11=\"\",0,Calc!AR501)","v":105173.33333333333},{"$f":"IF(AS$11=\"\",0,Calc!AS501)","v":105340},{"$f":"IF(AT$11=\"\",0,Calc!AT501)","v":105506.66666666667},{"$f":"IF(AU$11=\"\",0,Calc!AU501)","v":108578.53333333333},{"$f":"IF(AV$11=\"\",0,Calc!AV501)","v":108745.2},{"$f":"IF(AW$11=\"\",0,Calc!AW501)","v":108911.86666666667},{"$f":"IF(AX$11=\"\",0,Calc!AX501)","v":108911.86666666667},{"$f":"IF(AY$11=\"\",0,Calc!AY501)","v":108911.86666666667},{"$f":"IF(AZ$11=\"\",0,Calc!AZ501)","v":108911.86666666667},{"$f":"IF(BA$11=\"\",0,Calc!BA501)","v":108911.86666666667},{"$f":"IF(BB$11=\"\",0,Calc!BB501)","v":108911.86666666667},{"$f":"IF(BC$11=\"\",0,Calc!BC501)","v":108911.86666666667},{"$f":"IF(BD$11=\"\",0,Calc!BD501)","v":108911.86666666667},{"$f":"IF(BE$11=\"\",0,Calc!BE501)","v":109095.2},{"$f":"IF(BF$11=\"\",0,Calc!BF501)","v":109278.53333333333},{"$f":"IF(BG$11=\"\",0,Calc!BG501)","v":112454.22266666667},{"$f":"IF(BH$11=\"\",0,Calc!BH501)","v":112637.556},{"$f":"IF(BI$11=\"\",0,Calc!BI501)","v":112820.88933333333},{"$f":"IF(BJ$11=\"\",0,Calc!BJ501)","v":112820.88933333333},{"$f":"IF(BK$11=\"\",0,Calc!BK501)","v":112820.88933333333},{"$f":"IF(BL$11=\"\",0,Calc!BL501)","v":112820.88933333333},{"$f":"IF(BM$11=\"\",0,Calc!BM501)","v":112820.88933333333},{"$f":"IF(BN$11=\"\",0,Calc!BN501)","v":112820.88933333333},{"$f":"IF(BO$11=\"\",0,Calc!BO501)","v":112820.88933333333},{"$f":"IF(BP$11=\"\",0,Calc!BP501)","v":112820.88933333333},{"$f":"IF(BQ$11=\"\",0,Calc!BQ501)","v":113022.556},{"$f":"IF(BR$11=\"\",0,Calc!BR501)","v":113224.22266666667},{"$f":"IF(BS$11=\"\",0,Calc!BS501)","v":116508.01601333336},{"$f":"IF(BT$11=\"\",0,Calc!BT501)","v":116709.68268000001},{"$f":"IF(BU$11=\"\",0,Calc!BU501)","v":116911.34934666668},{"$f":"IF(BV$11=\"\",0,Calc!BV501)","v":116911.34934666668},{"$f":"IF(BW$11=\"\",0,Calc!BW501)","v":116911.34934666668},{"$f":"IF(BX$11=\"\",0,Calc!BX501)","v":116911.34934666668},{"$f":"IF(BY$11=\"\",0,Calc!BY501)","v":116911.34934666668},{"$f":"IF(BZ$11=\"\",0,Calc!BZ501)","v":116911.34934666668},{"$f":"IF(CA$11=\"\",0,Calc!CA501)","v":116911.34934666668},{"$f":"IF(CB$11=\"\",0,Calc!CB501)","v":116911.34934666668},{"$f":"IF(CC$11=\"\",0,Calc!CC501)","v":117133.18268000001},{"$f":"IF(CD$11=\"\",0,Calc!CD501)","v":117355.01601333336},{"$f":"IF(CE$11=\"\",0,Calc!CE501)","v":120751.43982706666},{"$f":"IF(CF$11=\"\",0,Calc!CF501)","v":120973.27316039999},{"$f":"IF(CG$11=\"\",0,Calc!CG501)","v":121195.10649373333},{"$f":"IF(CH$11=\"\",0,Calc!CH501)","v":121195.10649373333},{"$f":"IF(CI$11=\"\",0,Calc!CI501)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ501)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK501)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL501)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM501)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN501)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO501)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP501)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ501)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR501)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS501)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT501)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU501)","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"Calc!H502","v":"Прямые расходы"},{"$f":"Calc!I502","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J502","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L502","v":1},{"$f":"Calc!M502","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":4923500.3315999992},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA502)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB502)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC502)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD502)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE502)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF502)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG502)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH502)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI502)","v":90000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ502)","v":90000},{"$f":"IF(AK$11=\"\",0,Calc!AK502)","v":90000},{"$f":"IF(AL$11=\"\",0,Calc!AL502)","v":90000},{"$f":"IF(AM$11=\"\",0,Calc!AM502)","v":90000},{"$f":"IF(AN$11=\"\",0,Calc!AN502)","v":90000},{"$f":"IF(AO$11=\"\",0,Calc!AO502)","v":90000},{"$f":"IF(AP$11=\"\",0,Calc!AP502)","v":90000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ502)","v":90000},{"$f":"IF(AR$11=\"\",0,Calc!AR502)","v":90000},{"$f":"IF(AS$11=\"\",0,Calc!AS502)","v":90000},{"$f":"IF(AT$11=\"\",0,Calc!AT502)","v":90000},{"$f":"IF(AU$11=\"\",0,Calc!AU502)","v":92700},{"$f":"IF(AV$11=\"\",0,Calc!AV502)","v":92700},{"$f":"IF(AW$11=\"\",0,Calc!AW502)","v":92700},{"$f":"IF(AX$11=\"\",0,Calc!AX502)","v":92700},{"$f":"IF(AY$11=\"\",0,Calc!AY502)","v":92700},{"$f":"IF(AZ$11=\"\",0,Calc!AZ502)","v":92700},{"$f":"IF(BA$11=\"\",0,Calc!BA502)","v":92700},{"$f":"IF(BB$11=\"\",0,Calc!BB502)","v":92700},{"$f":"IF(BC$11=\"\",0,Calc!BC502)","v":92700},{"$f":"IF(BD$11=\"\",0,Calc!BD502)","v":92700},{"$f":"IF(BE$11=\"\",0,Calc!BE502)","v":92700},{"$f":"IF(BF$11=\"\",0,Calc!BF502)","v":92700},{"$f":"IF(BG$11=\"\",0,Calc!BG502)","v":95481},{"$f":"IF(BH$11=\"\",0,Calc!BH502)","v":95481},{"$f":"IF(BI$11=\"\",0,Calc!BI502)","v":95481},{"$f":"IF(BJ$11=\"\",0,Calc!BJ502)","v":95481},{"$f":"IF(BK$11=\"\",0,Calc!BK502)","v":95481},{"$f":"IF(BL$11=\"\",0,Calc!BL502)","v":95481},{"$f":"IF(BM$11=\"\",0,Calc!BM502)","v":95481},{"$f":"IF(BN$11=\"\",0,Calc!BN502)","v":95481},{"$f":"IF(BO$11=\"\",0,Calc!BO502)","v":95481},{"$f":"IF(BP$11=\"\",0,Calc!BP502)","v":95481},{"$f":"IF(BQ$11=\"\",0,Calc!BQ502)","v":95481},{"$f":"IF(BR$11=\"\",0,Calc!BR502)","v":95481},{"$f":"IF(BS$11=\"\",0,Calc!BS502)","v":98345.430000000008},{"$f":"IF(BT$11=\"\",0,Calc!BT502)","v":98345.430000000008},{"$f":"IF(BU$11=\"\",0,Calc!BU502)","v":98345.430000000008},{"$f":"IF(BV$11=\"\",0,Calc!BV502)","v":98345.430000000008},{"$f":"IF(BW$11=\"\",0,Calc!BW502)","v":98345.430000000008},{"$f":"IF(BX$11=\"\",0,Calc!BX502)","v":98345.430000000008},{"$f":"IF(BY$11=\"\",0,Calc!BY502)","v":98345.430000000008},{"$f":"IF(BZ$11=\"\",0,Calc!BZ502)","v":98345.430000000008},{"$f":"IF(CA$11=\"\",0,Calc!CA502)","v":98345.430000000008},{"$f":"IF(CB$11=\"\",0,Calc!CB502)","v":98345.430000000008},{"$f":"IF(CC$11=\"\",0,Calc!CC502)","v":98345.430000000008},{"$f":"IF(CD$11=\"\",0,Calc!CD502)","v":98345.430000000008},{"$f":"IF(CE$11=\"\",0,Calc!CE502)","v":101295.79289999999},{"$f":"IF(CF$11=\"\",0,Calc!CF502)","v":101295.79289999999},{"$f":"IF(CG$11=\"\",0,Calc!CG502)","v":101295.79289999999},{"$f":"IF(CH$11=\"\",0,Calc!CH502)","v":101295.79289999999},{"$f":"IF(CI$11=\"\",0,Calc!CI502)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ502)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK502)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL502)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM502)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN502)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO502)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP502)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ502)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR502)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS502)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT502)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU502)","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"Calc!H503","v":"Прямые расходы"},{"$f":"Calc!I503","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J503","v":"Соцсборы"},null,{"$f":"Calc!L503","v":0},{"$f":"Calc!M503","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CV95,$Z$2:$CV$2,Periods!$Q$18),SUM($Z95:$CV95))","v":374186.02520159987},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA503)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB503)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC503)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD503)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE503)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF503)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG503)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH503)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI503)","v":6840},{"$f":"IF(AJ$11=\"\",0,Calc!AJ503)","v":6840},{"$f":"IF(AK$11=\"\",0,Calc!AK503)","v":6840},{"$f":"IF(AL$11=\"\",0,Calc!AL503)","v":6840},{"$f":"IF(AM$11=\"\",0,Calc!AM503)","v":6840},{"$f":"IF(AN$11=\"\",0,Calc!AN503)","v":6840},{"$f":"IF(AO$11=\"\",0,Calc!AO503)","v":6840},{"$f":"IF(AP$11=\"\",0,Calc!AP503)","v":6840},{"$f":"IF(AQ$11=\"\",0,Calc!AQ503)","v":6840},{"$f":"IF(AR$11=\"\",0,Calc!AR503)","v":6840},{"$f":"IF(AS$11=\"\",0,Calc!AS503)","v":6840},{"$f":"IF(AT$11=\"\",0,Calc!AT503)","v":6840},{"$f":"IF(AU$11=\"\",0,Calc!AU503)","v":7045.2},{"$f":"IF(AV$11=\"\",0,Calc!AV503)","v":7045.2},{"$f":"IF(AW$11=\"\",0,Calc!AW503)","v":7045.2},{"$f":"IF(AX$11=\"\",0,Calc!AX503)","v":7045.2},{"$f":"IF(AY$11=\"\",0,Calc!AY503)","v":7045.2},{"$f":"IF(AZ$11=\"\",0,Calc!AZ503)","v":7045.2},{"$f":"IF(BA$11=\"\",0,Calc!BA503)","v":7045.2},{"$f":"IF(BB$11=\"\",0,Calc!BB503)","v":7045.2},{"$f":"IF(BC$11=\"\",0,Calc!BC503)","v":7045.2},{"$f":"IF(BD$11=\"\",0,Calc!BD503)","v":7045.2},{"$f":"IF(BE$11=\"\",0,Calc!BE503)","v":7045.2},{"$f":"IF(BF$11=\"\",0,Calc!BF503)","v":7045.2},{"$f":"IF(BG$11=\"\",0,Calc!BG503)","v":7256.5559999999996},{"$f":"IF(BH$11=\"\",0,Calc!BH503)","v":7256.5559999999996},{"$f":"IF(BI$11=\"\",0,Calc!BI503)","v":7256.5559999999996},{"$f":"IF(BJ$11=\"\",0,Calc!BJ503)","v":7256.5559999999996},{"$f":"IF(BK$11=\"\",0,Calc!BK503)","v":7256.5559999999996},{"$f":"IF(BL$11=\"\",0,Calc!BL503)","v":7256.5559999999996},{"$f":"IF(BM$11=\"\",0,Calc!BM503)","v":7256.5559999999996},{"$f":"IF(BN$11=\"\",0,Calc!BN503)","v":7256.5559999999996},{"$f":"IF(BO$11=\"\",0,Calc!BO503)","v":7256.5559999999996},{"$f":"IF(BP$11=\"\",0,Calc!BP503)","v":7256.5559999999996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ503)","v":7256.5559999999996},{"$f":"IF(BR$11=\"\",0,Calc!BR503)","v":7256.5559999999996},{"$f":"IF(BS$11=\"\",0,Calc!BS503)","v":7474.2526800000005},{"$f":"IF(BT$11=\"\",0,Calc!BT503)","v":7474.2526800000005},{"$f":"IF(BU$11=\"\",0,Calc!BU503)","v":7474.2526800000005},{"$f":"IF(BV$11=\"\",0,Calc!BV503)","v":7474.2526800000005},{"$f":"IF(BW$11=\"\",0,Calc!BW503)","v":7474.2526800000005},{"$f":"IF(BX$11=\"\",0,Calc!BX503)","v":7474.2526800000005},{"$f":"IF(BY$11=\"\",0,Calc!BY503)","v":7474.2526800000005},{"$f":"IF(BZ$11=\"\",0,Calc!BZ503)","v":7474.2526800000005},{"$f":"IF(CA$11=\"\",0,Calc!CA503)","v":7474.2526800000005},{"$f":"IF(CB$11=\"\",0,Calc!CB503)","v":7474.2526800000005},{"$f":"IF(CC$11=\"\",0,Calc!CC503)","v":7474.2526800000005},{"$f":"IF(CD$11=\"\",0,Calc!CD503)","v":7474.2526800000005},{"$f":"IF(CE$11=\"\",0,Calc!CE503)","v":7698.4802603999988},{"$f":"IF(CF$11=\"\",0,Calc!CF503)","v":7698.4802603999988},{"$f":"IF(CG$11=\"\",0,Calc!CG503)","v":7698.4802603999988},{"$f":"IF(CH$11=\"\",0,Calc!CH503)","v":7698.4802603999988},{"$f":"IF(CI$11=\"\",0,Calc!CI503)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ503)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK503)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL503)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM503)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN503)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO503)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP503)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ503)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR503)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS503)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT503)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU503)","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"Calc!H504","v":"Прямые расходы"},{"$f":"Calc!I504","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J504","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L504","v":2},{"$f":"Calc!M504","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":512903.33333333331},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA504)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB504)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC504)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD504)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE504)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF504)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG504)","v":1666.6666666666667},{"$f":"IF(AH$11=\"\",0,Calc!AH504)","v":3333.3333333333335},{"$f":"IF(AI$11=\"\",0,Calc!AI504)","v":5000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ504)","v":6666.666666666667},{"$f":"IF(AK$11=\"\",0,Calc!AK504)","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,Calc!AL504)","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,Calc!AM504)","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,Calc!AN504)","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,Calc!AO504)","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,Calc!AP504)","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,Calc!AQ504)","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,Calc!AR504)","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,Calc!AS504)","v":8500},{"$f":"IF(AT$11=\"\",0,Calc!AT504)","v":8666.6666666666679},{"$f":"IF(AU$11=\"\",0,Calc!AU504)","v":8833.3333333333339},{"$f":"IF(AV$11=\"\",0,Calc!AV504)","v":9000},{"$f":"IF(AW$11=\"\",0,Calc!AW504)","v":9166.6666666666679},{"$f":"IF(AX$11=\"\",0,Calc!AX504)","v":9166.6666666666679},{"$f":"IF(AY$11=\"\",0,Calc!AY504)","v":9166.6666666666679},{"$f":"IF(AZ$11=\"\",0,Calc!AZ504)","v":9166.6666666666679},{"$f":"IF(BA$11=\"\",0,Calc!BA504)","v":9166.6666666666679},{"$f":"IF(BB$11=\"\",0,Calc!BB504)","v":9166.6666666666679},{"$f":"IF(BC$11=\"\",0,Calc!BC504)","v":9166.6666666666679},{"$f":"IF(BD$11=\"\",0,Calc!BD504)","v":9166.6666666666679},{"$f":"IF(BE$11=\"\",0,Calc!BE504)","v":9350},{"$f":"IF(BF$11=\"\",0,Calc!BF504)","v":9533.3333333333339},{"$f":"IF(BG$11=\"\",0,Calc!BG504)","v":9716.6666666666679},{"$f":"IF(BH$11=\"\",0,Calc!BH504)","v":9900},{"$f":"IF(BI$11=\"\",0,Calc!BI504)","v":10083.333333333336},{"$f":"IF(BJ$11=\"\",0,Calc!BJ504)","v":10083.333333333336},{"$f":"IF(BK$11=\"\",0,Calc!BK504)","v":10083.333333333336},{"$f":"IF(BL$11=\"\",0,Calc!BL504)","v":10083.333333333336},{"$f":"IF(BM$11=\"\",0,Calc!BM504)","v":10083.333333333336},{"$f":"IF(BN$11=\"\",0,Calc!BN504)","v":10083.333333333336},{"$f":"IF(BO$11=\"\",0,Calc!BO504)","v":10083.333333333336},{"$f":"IF(BP$11=\"\",0,Calc!BP504)","v":10083.333333333336},{"$f":"IF(BQ$11=\"\",0,Calc!BQ504)","v":10285.000000000004},{"$f":"IF(BR$11=\"\",0,Calc!BR504)","v":10486.66666666667},{"$f":"IF(BS$11=\"\",0,Calc!BS504)","v":10688.333333333338},{"$f":"IF(BT$11=\"\",0,Calc!BT504)","v":10890.000000000004},{"$f":"IF(BU$11=\"\",0,Calc!BU504)","v":11091.66666666667},{"$f":"IF(BV$11=\"\",0,Calc!BV504)","v":11091.66666666667},{"$f":"IF(BW$11=\"\",0,Calc!BW504)","v":11091.66666666667},{"$f":"IF(BX$11=\"\",0,Calc!BX504)","v":11091.66666666667},{"$f":"IF(BY$11=\"\",0,Calc!BY504)","v":11091.66666666667},{"$f":"IF(BZ$11=\"\",0,Calc!BZ504)","v":11091.66666666667},{"$f":"IF(CA$11=\"\",0,Calc!CA504)","v":11091.66666666667},{"$f":"IF(CB$11=\"\",0,Calc!CB504)","v":11091.66666666667},{"$f":"IF(CC$11=\"\",0,Calc!CC504)","v":11313.500000000004},{"$f":"IF(CD$11=\"\",0,Calc!CD504)","v":11535.333333333338},{"$f":"IF(CE$11=\"\",0,Calc!CE504)","v":11757.16666666667},{"$f":"IF(CF$11=\"\",0,Calc!CF504)","v":11979.000000000004},{"$f":"IF(CG$11=\"\",0,Calc!CG504)","v":12200.833333333338},{"$f":"IF(CH$11=\"\",0,Calc!CH504)","v":12200.833333333338},{"$f":"IF(CI$11=\"\",0,Calc!CI504)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ504)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK504)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL504)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM504)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN504)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO504)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP504)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ504)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR504)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS504)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT504)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU504)","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"Calc!H506","v":"Прямые расходы"},{"$f":"Calc!I506","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M506","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X98-SUM($X99:$X105))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":447960791.66666669},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA506)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB506)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC506)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD506)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE506)","v":146666.66666666669},{"$f":"IF(AF$11=\"\",0,Calc!AF506)","v":378125.00000000006},{"$f":"IF(AG$11=\"\",0,Calc!AG506)","v":528000.00000000012},{"$f":"IF(AH$11=\"\",0,Calc!AH506)","v":655416.66666666663},{"$f":"IF(AI$11=\"\",0,Calc!AI506)","v":539000.00000000012},{"$f":"IF(AJ$11=\"\",0,Calc!AJ506)","v":935000.00000000023},{"$f":"IF(AK$11=\"\",0,Calc!AK506)","v":1760000.0000000002},{"$f":"IF(AL$11=\"\",0,Calc!AL506)","v":2508916.6666666674},{"$f":"IF(AM$11=\"\",0,Calc!AM506)","v":3003000.0000000009},{"$f":"IF(AN$11=\"\",0,Calc!AN506)","v":3283041.666666667},{"$f":"IF(AO$11=\"\",0,Calc!AO506)","v":2786666.666666667},{"$f":"IF(AP$11=\"\",0,Calc!AP506)","v":4267083.333333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ506)","v":5294666.6666666679},{"$f":"IF(AR$11=\"\",0,Calc!AR506)","v":5355625.0000000009},{"$f":"IF(AS$11=\"\",0,Calc!AS506)","v":4598000.0000000009},{"$f":"IF(AT$11=\"\",0,Calc!AT506)","v":4092916.666666667},{"$f":"IF(AU$11=\"\",0,Calc!AU506)","v":2612500},{"$f":"IF(AV$11=\"\",0,Calc!AV506)","v":3692333.3333333335},{"$f":"IF(AW$11=\"\",0,Calc!AW506)","v":5852000.0000000009},{"$f":"IF(AX$11=\"\",0,Calc!AX506)","v":7193083.333333333},{"$f":"IF(AY$11=\"\",0,Calc!AY506)","v":7558833.3333333349},{"$f":"IF(AZ$11=\"\",0,Calc!AZ506)","v":7358541.6666666679},{"$f":"IF(BA$11=\"\",0,Calc!BA506)","v":5921666.6666666688},{"$f":"IF(BB$11=\"\",0,Calc!BB506)","v":8656083.3333333358},{"$f":"IF(BC$11=\"\",0,Calc!BC506)","v":10310666.666666668},{"$f":"IF(BD$11=\"\",0,Calc!BD506)","v":10058125},{"$f":"IF(BE$11=\"\",0,Calc!BE506)","v":8360000.0000000019},{"$f":"IF(BF$11=\"\",0,Calc!BF506)","v":7227916.6666666679},{"$f":"IF(BG$11=\"\",0,Calc!BG506)","v":4493500.0000000009},{"$f":"IF(BH$11=\"\",0,Calc!BH506)","v":6200333.3333333349},{"$f":"IF(BI$11=\"\",0,Calc!BI506)","v":9614000.0000000019},{"$f":"IF(BJ$11=\"\",0,Calc!BJ506)","v":11582083.333333336},{"$f":"IF(BK$11=\"\",0,Calc!BK506)","v":11947833.333333336},{"$f":"IF(BL$11=\"\",0,Calc!BL506)","v":11434041.666666668},{"$f":"IF(BM$11=\"\",0,Calc!BM506)","v":9056666.6666666679},{"$f":"IF(BN$11=\"\",0,Calc!BN506)","v":13045083.333333334},{"$f":"IF(BO$11=\"\",0,Calc!BO506)","v":15326666.666666668},{"$f":"IF(BP$11=\"\",0,Calc!BP506)","v":14760625},{"$f":"IF(BQ$11=\"\",0,Calc!BQ506)","v":12122000.000000002},{"$f":"IF(BR$11=\"\",0,Calc!BR506)","v":10362916.666666668},{"$f":"IF(BS$11=\"\",0,Calc!BS506)","v":6296125},{"$f":"IF(BT$11=\"\",0,Calc!BT506)","v":8394833.3333333358},{"$f":"IF(BU$11=\"\",0,Calc!BU506)","v":12592250},{"$f":"IF(BV$11=\"\",0,Calc!BV506)","v":14690958.333333334},{"$f":"IF(BW$11=\"\",0,Calc!BW506)","v":14690958.333333334},{"$f":"IF(BX$11=\"\",0,Calc!BX506)","v":13641604.16666667},{"$f":"IF(BY$11=\"\",0,Calc!BY506)","v":10493541.666666668},{"$f":"IF(BZ$11=\"\",0,Calc!BZ506)","v":14690958.333333334},{"$f":"IF(CA$11=\"\",0,Calc!CA506)","v":16789666.666666672},{"$f":"IF(CB$11=\"\",0,Calc!CB506)","v":15740312.500000002},{"$f":"IF(CC$11=\"\",0,Calc!CC506)","v":12592250},{"$f":"IF(CD$11=\"\",0,Calc!CD506)","v":10493541.666666668},{"$f":"IF(CE$11=\"\",0,Calc!CE506)","v":6296125},{"$f":"IF(CF$11=\"\",0,Calc!CF506)","v":8394833.3333333358},{"$f":"IF(CG$11=\"\",0,Calc!CG506)","v":12592250},{"$f":"IF(CH$11=\"\",0,Calc!CH506)","v":14690958.333333334},{"$f":"IF(CI$11=\"\",0,Calc!CI506)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ506)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK506)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL506)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM506)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN506)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO506)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP506)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ506)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR506)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS506)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT506)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU506)","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"Calc!H507","v":"Прямые расходы"},{"$f":"Calc!I507","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J507","v":"Полумаски FFP1"},null,{"$f":"Calc!L507","v":1},{"$f":"Calc!M507","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CV99,$Z$2:$CV$2,Periods!$Q$18),SUM($Z99:$CV99))","v":29740135.546334714},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA507)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB507)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC507)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD507)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE507)","v":9737.2060857538036},{"$f":"IF(AF$11=\"\",0,Calc!AF507)","v":25103.734439834025},{"$f":"IF(AG$11=\"\",0,Calc!AG507)","v":35053.941908713699},{"$f":"IF(AH$11=\"\",0,Calc!AH507)","v":43513.139695712307},{"$f":"IF(AI$11=\"\",0,Calc!AI507)","v":35784.232365145224},{"$f":"IF(AJ$11=\"\",0,Calc!AJ507)","v":62074.688796680493},{"$f":"IF(AK$11=\"\",0,Calc!AK507)","v":116846.47302904562},{"$f":"IF(AL$11=\"\",0,Calc!AL507)","v":166567.08160442603},{"$f":"IF(AM$11=\"\",0,Calc!AM507)","v":199369.29460580915},{"$f":"IF(AN$11=\"\",0,Calc!AN507)","v":217961.27247579527},{"$f":"IF(AO$11=\"\",0,Calc!AO507)","v":185006.91562932226},{"$f":"IF(AP$11=\"\",0,Calc!AP507)","v":283291.83955739968},{"$f":"IF(AQ$11=\"\",0,Calc!AQ507)","v":351513.13969571225},{"$f":"IF(AR$11=\"\",0,Calc!AR507)","v":355560.16597510368},{"$f":"IF(AS$11=\"\",0,Calc!AS507)","v":305261.41078838171},{"$f":"IF(AT$11=\"\",0,Calc!AT507)","v":271728.90733056708},{"$f":"IF(AU$11=\"\",0,Calc!AU507)","v":173443.98340248963},{"$f":"IF(AV$11=\"\",0,Calc!AV507)","v":245134.16320885197},{"$f":"IF(AW$11=\"\",0,Calc!AW507)","v":388514.52282157674},{"$f":"IF(AX$11=\"\",0,Calc!AX507)","v":477549.10096818797},{"$f":"IF(AY$11=\"\",0,Calc!AY507)","v":501831.25864453655},{"$f":"IF(AZ$11=\"\",0,Calc!AZ507)","v":488533.88658367912},{"$f":"IF(BA$11=\"\",0,Calc!BA507)","v":393139.69571230985},{"$f":"IF(BB$11=\"\",0,Calc!BB507)","v":574677.73167358234},{"$f":"IF(BC$11=\"\",0,Calc!BC507)","v":684525.58782849228},{"$f":"IF(BD$11=\"\",0,Calc!BD507)","v":667759.33609958505},{"$f":"IF(BE$11=\"\",0,Calc!BE507)","v":555020.74688796676},{"$f":"IF(BF$11=\"\",0,Calc!BF507)","v":479861.68741355458},{"$f":"IF(BG$11=\"\",0,Calc!BG507)","v":298323.65145228215},{"$f":"IF(BH$11=\"\",0,Calc!BH507)","v":411640.38727524201},{"$f":"IF(BI$11=\"\",0,Calc!BI507)","v":638273.85892116174},{"$f":"IF(BJ$11=\"\",0,Calc!BJ507)","v":768934.99308437062},{"$f":"IF(BK$11=\"\",0,Calc!BK507)","v":793217.15076071909},{"$f":"IF(BL$11=\"\",0,Calc!BL507)","v":759106.50069156289},{"$f":"IF(BM$11=\"\",0,Calc!BM507)","v":601272.4757952973},{"$f":"IF(BN$11=\"\",0,Calc!BN507)","v":866063.62378976471},{"$f":"IF(BO$11=\"\",0,Calc!BO507)","v":1017538.0359612724},{"$f":"IF(BP$11=\"\",0,Calc!BP507)","v":979958.50622406637},{"$f":"IF(BQ$11=\"\",0,Calc!BQ507)","v":804780.08298755181},{"$f":"IF(BR$11=\"\",0,Calc!BR507)","v":687994.46749654214},{"$f":"IF(BS$11=\"\",0,Calc!BS507)","v":417999.99999999994},{"$f":"IF(BT$11=\"\",0,Calc!BT507)","v":557333.33333333326},{"$f":"IF(BU$11=\"\",0,Calc!BU507)","v":835999.99999999988},{"$f":"IF(BV$11=\"\",0,Calc!BV507)","v":975333.33333333314},{"$f":"IF(BW$11=\"\",0,Calc!BW507)","v":975333.33333333314},{"$f":"IF(BX$11=\"\",0,Calc!BX507)","v":905666.66666666651},{"$f":"IF(BY$11=\"\",0,Calc!BY507)","v":696666.66666666663},{"$f":"IF(BZ$11=\"\",0,Calc!BZ507)","v":975333.33333333314},{"$f":"IF(CA$11=\"\",0,Calc!CA507)","v":1114666.6666666665},{"$f":"IF(CB$11=\"\",0,Calc!CB507)","v":1044999.9999999999},{"$f":"IF(CC$11=\"\",0,Calc!CC507)","v":835999.99999999988},{"$f":"IF(CD$11=\"\",0,Calc!CD507)","v":696666.66666666663},{"$f":"IF(CE$11=\"\",0,Calc!CE507)","v":417999.99999999994},{"$f":"IF(CF$11=\"\",0,Calc!CF507)","v":557333.33333333326},{"$f":"IF(CG$11=\"\",0,Calc!CG507)","v":835999.99999999988},{"$f":"IF(CH$11=\"\",0,Calc!CH507)","v":975333.33333333314},{"$f":"IF(CI$11=\"\",0,Calc!CI507)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ507)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK507)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL507)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM507)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN507)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO507)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP507)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ507)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR507)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS507)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT507)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU507)","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"Calc!H508","v":"Прямые расходы"},{"$f":"Calc!I508","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J508","v":"Полумаски FFP2"},null,{"$f":"Calc!L508","v":2},{"$f":"Calc!M508","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":7435033.8865836794},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA508)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB508)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC508)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD508)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE508)","v":2434.3015214384513},{"$f":"IF(AF$11=\"\",0,Calc!AF508)","v":6275.933609958508},{"$f":"IF(AG$11=\"\",0,Calc!AG508)","v":8763.4854771784267},{"$f":"IF(AH$11=\"\",0,Calc!AH508)","v":10878.284923928079},{"$f":"IF(AI$11=\"\",0,Calc!AI508)","v":8946.0580912863079},{"$f":"IF(AJ$11=\"\",0,Calc!AJ508)","v":15518.672199170127},{"$f":"IF(AK$11=\"\",0,Calc!AK508)","v":29211.618257261413},{"$f":"IF(AL$11=\"\",0,Calc!AL508)","v":41641.770401106507},{"$f":"IF(AM$11=\"\",0,Calc!AM508)","v":49842.323651452294},{"$f":"IF(AN$11=\"\",0,Calc!AN508)","v":54490.318118948831},{"$f":"IF(AO$11=\"\",0,Calc!AO508)","v":46251.728907330573},{"$f":"IF(AP$11=\"\",0,Calc!AP508)","v":70822.959889349935},{"$f":"IF(AQ$11=\"\",0,Calc!AQ508)","v":87878.284923928091},{"$f":"IF(AR$11=\"\",0,Calc!AR508)","v":88890.041493775934},{"$f":"IF(AS$11=\"\",0,Calc!AS508)","v":76315.352697095441},{"$f":"IF(AT$11=\"\",0,Calc!AT508)","v":67932.226832641783},{"$f":"IF(AU$11=\"\",0,Calc!AU508)","v":43360.995850622414},{"$f":"IF(AV$11=\"\",0,Calc!AV508)","v":61283.540802213007},{"$f":"IF(AW$11=\"\",0,Calc!AW508)","v":97128.630705394215},{"$f":"IF(AX$11=\"\",0,Calc!AX508)","v":119387.27524204702},{"$f":"IF(AY$11=\"\",0,Calc!AY508)","v":125457.81466113417},{"$f":"IF(AZ$11=\"\",0,Calc!AZ508)","v":122133.47164591981},{"$f":"IF(BA$11=\"\",0,Calc!BA508)","v":98284.923928077464},{"$f":"IF(BB$11=\"\",0,Calc!BB508)","v":143669.43291839559},{"$f":"IF(BC$11=\"\",0,Calc!BC508)","v":171131.39695712313},{"$f":"IF(BD$11=\"\",0,Calc!BD508)","v":166939.83402489629},{"$f":"IF(BE$11=\"\",0,Calc!BE508)","v":138755.18672199172},{"$f":"IF(BF$11=\"\",0,Calc!BF508)","v":119965.42185338867},{"$f":"IF(BG$11=\"\",0,Calc!BG508)","v":74580.912863070538},{"$f":"IF(BH$11=\"\",0,Calc!BH508)","v":102910.09681881052},{"$f":"IF(BI$11=\"\",0,Calc!BI508)","v":159568.46473029049},{"$f":"IF(BJ$11=\"\",0,Calc!BJ508)","v":192233.74827109269},{"$f":"IF(BK$11=\"\",0,Calc!BK508)","v":198304.28769017983},{"$f":"IF(BL$11=\"\",0,Calc!BL508)","v":189776.62517289075},{"$f":"IF(BM$11=\"\",0,Calc!BM508)","v":150318.11894882435},{"$f":"IF(BN$11=\"\",0,Calc!BN508)","v":216515.90594744121},{"$f":"IF(BO$11=\"\",0,Calc!BO508)","v":254384.50899031814},{"$f":"IF(BP$11=\"\",0,Calc!BP508)","v":244989.62655601665},{"$f":"IF(BQ$11=\"\",0,Calc!BQ508)","v":201195.02074688798},{"$f":"IF(BR$11=\"\",0,Calc!BR508)","v":171998.61687413559},{"$f":"IF(BS$11=\"\",0,Calc!BS508)","v":104500.00000000001},{"$f":"IF(BT$11=\"\",0,Calc!BT508)","v":139333.33333333334},{"$f":"IF(BU$11=\"\",0,Calc!BU508)","v":209000.00000000003},{"$f":"IF(BV$11=\"\",0,Calc!BV508)","v":243833.33333333334},{"$f":"IF(BW$11=\"\",0,Calc!BW508)","v":243833.33333333334},{"$f":"IF(BX$11=\"\",0,Calc!BX508)","v":226416.66666666669},{"$f":"IF(BY$11=\"\",0,Calc!BY508)","v":174166.66666666669},{"$f":"IF(BZ$11=\"\",0,Calc!BZ508)","v":243833.33333333334},{"$f":"IF(CA$11=\"\",0,Calc!CA508)","v":278666.66666666669},{"$f":"IF(CB$11=\"\",0,Calc!CB508)","v":261250},{"$f":"IF(CC$11=\"\",0,Calc!CC508)","v":209000.00000000003},{"$f":"IF(CD$11=\"\",0,Calc!CD508)","v":174166.66666666669},{"$f":"IF(CE$11=\"\",0,Calc!CE508)","v":104500.00000000001},{"$f":"IF(CF$11=\"\",0,Calc!CF508)","v":139333.33333333334},{"$f":"IF(CG$11=\"\",0,Calc!CG508)","v":209000.00000000003},{"$f":"IF(CH$11=\"\",0,Calc!CH508)","v":243833.33333333334},{"$f":"IF(CI$11=\"\",0,Calc!CI508)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ508)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK508)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL508)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM508)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN508)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO508)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP508)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ508)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR508)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS508)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT508)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU508)","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"Calc!H509","v":"Прямые расходы"},{"$f":"Calc!I509","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J509","v":"Полумаски FFP3"},null,{"$f":"Calc!L509","v":3},{"$f":"Calc!M509","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":16728826.244813278},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA509)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB509)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC509)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD509)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE509)","v":5477.1784232365144},{"$f":"IF(AF$11=\"\",0,Calc!AF509)","v":14120.850622406642},{"$f":"IF(AG$11=\"\",0,Calc!AG509)","v":19717.842323651461},{"$f":"IF(AH$11=\"\",0,Calc!AH509)","v":24476.141078838176},{"$f":"IF(AI$11=\"\",0,Calc!AI509)","v":20128.630705394193},{"$f":"IF(AJ$11=\"\",0,Calc!AJ509)","v":34917.01244813278},{"$f":"IF(AK$11=\"\",0,Calc!AK509)","v":65726.141078838176},{"$f":"IF(AL$11=\"\",0,Calc!AL509)","v":93693.983402489655},{"$f":"IF(AM$11=\"\",0,Calc!AM509)","v":112145.22821576767},{"$f":"IF(AN$11=\"\",0,Calc!AN509)","v":122603.21576763486},{"$f":"IF(AO$11=\"\",0,Calc!AO509)","v":104066.39004149378},{"$f":"IF(AP$11=\"\",0,Calc!AP509)","v":159351.65975103737},{"$f":"IF(AQ$11=\"\",0,Calc!AQ509)","v":197726.14107883821},{"$f":"IF(AR$11=\"\",0,Calc!AR509)","v":200002.59336099587},{"$f":"IF(AS$11=\"\",0,Calc!AS509)","v":171709.54356846475},{"$f":"IF(AT$11=\"\",0,Calc!AT509)","v":152847.51037344401},{"$f":"IF(AU$11=\"\",0,Calc!AU509)","v":97562.240663900418},{"$f":"IF(AV$11=\"\",0,Calc!AV509)","v":137887.96680497925},{"$f":"IF(AW$11=\"\",0,Calc!AW509)","v":218539.41908713692},{"$f":"IF(AX$11=\"\",0,Calc!AX509)","v":268621.3692946058},{"$f":"IF(AY$11=\"\",0,Calc!AY509)","v":282280.08298755187},{"$f":"IF(AZ$11=\"\",0,Calc!AZ509)","v":274800.31120331952},{"$f":"IF(BA$11=\"\",0,Calc!BA509)","v":221141.07883817429},{"$f":"IF(BB$11=\"\",0,Calc!BB509)","v":323256.22406639007},{"$f":"IF(BC$11=\"\",0,Calc!BC509)","v":385045.64315352699},{"$f":"IF(BD$11=\"\",0,Calc!BD509)","v":375614.62655601662},{"$f":"IF(BE$11=\"\",0,Calc!BE509)","v":312199.17012448137},{"$f":"IF(BF$11=\"\",0,Calc!BF509)","v":269922.19917012454},{"$f":"IF(BG$11=\"\",0,Calc!BG509)","v":167807.05394190873},{"$f":"IF(BH$11=\"\",0,Calc!BH509)","v":231547.71784232368},{"$f":"IF(BI$11=\"\",0,Calc!BI509)","v":359029.0456431536},{"$f":"IF(BJ$11=\"\",0,Calc!BJ509)","v":432525.93360995856},{"$f":"IF(BK$11=\"\",0,Calc!BK509)","v":446184.64730290463},{"$f":"IF(BL$11=\"\",0,Calc!BL509)","v":426997.40663900418},{"$f":"IF(BM$11=\"\",0,Calc!BM509)","v":338215.76763485477},{"$f":"IF(BN$11=\"\",0,Calc!BN509)","v":487160.78838174272},{"$f":"IF(BO$11=\"\",0,Calc!BO509)","v":572365.14522821573},{"$f":"IF(BP$11=\"\",0,Calc!BP509)","v":551226.65975103737},{"$f":"IF(BQ$11=\"\",0,Calc!BQ509)","v":452688.796680498},{"$f":"IF(BR$11=\"\",0,Calc!BR509)","v":386996.88796680502},{"$f":"IF(BS$11=\"\",0,Calc!BS509)","v":235125},{"$f":"IF(BT$11=\"\",0,Calc!BT509)","v":313500.00000000006},{"$f":"IF(BU$11=\"\",0,Calc!BU509)","v":470250},{"$f":"IF(BV$11=\"\",0,Calc!BV509)","v":548625},{"$f":"IF(BW$11=\"\",0,Calc!BW509)","v":548625},{"$f":"IF(BX$11=\"\",0,Calc!BX509)","v":509437.5},{"$f":"IF(BY$11=\"\",0,Calc!BY509)","v":391875.00000000006},{"$f":"IF(BZ$11=\"\",0,Calc!BZ509)","v":548625},{"$f":"IF(CA$11=\"\",0,Calc!CA509)","v":627000.00000000012},{"$f":"IF(CB$11=\"\",0,Calc!CB509)","v":587812.5},{"$f":"IF(CC$11=\"\",0,Calc!CC509)","v":470250},{"$f":"IF(CD$11=\"\",0,Calc!CD509)","v":391875.00000000006},{"$f":"IF(CE$11=\"\",0,Calc!CE509)","v":235125},{"$f":"IF(CF$11=\"\",0,Calc!CF509)","v":313500.00000000006},{"$f":"IF(CG$11=\"\",0,Calc!CG509)","v":470250},{"$f":"IF(CH$11=\"\",0,Calc!CH509)","v":548625},{"$f":"IF(CI$11=\"\",0,Calc!CI509)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ509)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK509)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL509)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM509)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN509)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO509)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP509)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ509)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR509)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS509)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT509)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU509)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"Calc!H510","v":"Прямые расходы"},{"$f":"Calc!I510","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J510","v":"Полумаски FFP4"},null,{"$f":"Calc!L510","v":4},{"$f":"Calc!M510","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":22305101.659751039},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA510)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB510)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC510)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD510)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE510)","v":7302.9045643153531},{"$f":"IF(AF$11=\"\",0,Calc!AF510)","v":18827.800829875523},{"$f":"IF(AG$11=\"\",0,Calc!AG510)","v":26290.456431535276},{"$f":"IF(AH$11=\"\",0,Calc!AH510)","v":32634.85477178423},{"$f":"IF(AI$11=\"\",0,Calc!AI510)","v":26838.17427385892},{"$f":"IF(AJ$11=\"\",0,Calc!AJ510)","v":46556.016597510381},{"$f":"IF(AK$11=\"\",0,Calc!AK510)","v":87634.85477178423},{"$f":"IF(AL$11=\"\",0,Calc!AL510)","v":124925.31120331951},{"$f":"IF(AM$11=\"\",0,Calc!AM510)","v":149526.97095435686},{"$f":"IF(AN$11=\"\",0,Calc!AN510)","v":163470.95435684649},{"$f":"IF(AO$11=\"\",0,Calc!AO510)","v":138755.18672199172},{"$f":"IF(AP$11=\"\",0,Calc!AP510)","v":212468.87966804978},{"$f":"IF(AQ$11=\"\",0,Calc!AQ510)","v":263634.85477178422},{"$f":"IF(AR$11=\"\",0,Calc!AR510)","v":266670.12448132783},{"$f":"IF(AS$11=\"\",0,Calc!AS510)","v":228946.05809128631},{"$f":"IF(AT$11=\"\",0,Calc!AT510)","v":203796.68049792532},{"$f":"IF(AU$11=\"\",0,Calc!AU510)","v":130082.98755186722},{"$f":"IF(AV$11=\"\",0,Calc!AV510)","v":183850.62240663898},{"$f":"IF(AW$11=\"\",0,Calc!AW510)","v":291385.8921161826},{"$f":"IF(AX$11=\"\",0,Calc!AX510)","v":358161.82572614105},{"$f":"IF(AY$11=\"\",0,Calc!AY510)","v":376373.44398340251},{"$f":"IF(AZ$11=\"\",0,Calc!AZ510)","v":366400.41493775934},{"$f":"IF(BA$11=\"\",0,Calc!BA510)","v":294854.77178423241},{"$f":"IF(BB$11=\"\",0,Calc!BB510)","v":431008.29875518678},{"$f":"IF(BC$11=\"\",0,Calc!BC510)","v":513394.19087136933},{"$f":"IF(BD$11=\"\",0,Calc!BD510)","v":500819.50207468879},{"$f":"IF(BE$11=\"\",0,Calc!BE510)","v":416265.56016597513},{"$f":"IF(BF$11=\"\",0,Calc!BF510)","v":359896.26556016598},{"$f":"IF(BG$11=\"\",0,Calc!BG510)","v":223742.73858921163},{"$f":"IF(BH$11=\"\",0,Calc!BH510)","v":308730.29045643157},{"$f":"IF(BI$11=\"\",0,Calc!BI510)","v":478705.39419087139},{"$f":"IF(BJ$11=\"\",0,Calc!BJ510)","v":576701.24481327808},{"$f":"IF(BK$11=\"\",0,Calc!BK510)","v":594912.86307053943},{"$f":"IF(BL$11=\"\",0,Calc!BL510)","v":569329.87551867228},{"$f":"IF(BM$11=\"\",0,Calc!BM510)","v":450954.35684647306},{"$f":"IF(BN$11=\"\",0,Calc!BN510)","v":649547.71784232359},{"$f":"IF(BO$11=\"\",0,Calc!BO510)","v":763153.52697095438},{"$f":"IF(BP$11=\"\",0,Calc!BP510)","v":734968.87966804975},{"$f":"IF(BQ$11=\"\",0,Calc!BQ510)","v":603585.06224066403},{"$f":"IF(BR$11=\"\",0,Calc!BR510)","v":515995.8506224067},{"$f":"IF(BS$11=\"\",0,Calc!BS510)","v":313500.00000000006},{"$f":"IF(BT$11=\"\",0,Calc!BT510)","v":418000},{"$f":"IF(BU$11=\"\",0,Calc!BU510)","v":627000.00000000012},{"$f":"IF(BV$11=\"\",0,Calc!BV510)","v":731500.00000000012},{"$f":"IF(BW$11=\"\",0,Calc!BW510)","v":731500.00000000012},{"$f":"IF(BX$11=\"\",0,Calc!BX510)","v":679250.00000000012},{"$f":"IF(BY$11=\"\",0,Calc!BY510)","v":522500},{"$f":"IF(BZ$11=\"\",0,Calc!BZ510)","v":731500.00000000012},{"$f":"IF(CA$11=\"\",0,Calc!CA510)","v":836000},{"$f":"IF(CB$11=\"\",0,Calc!CB510)","v":783750},{"$f":"IF(CC$11=\"\",0,Calc!CC510)","v":627000.00000000012},{"$f":"IF(CD$11=\"\",0,Calc!CD510)","v":522500},{"$f":"IF(CE$11=\"\",0,Calc!CE510)","v":313500.00000000006},{"$f":"IF(CF$11=\"\",0,Calc!CF510)","v":418000},{"$f":"IF(CG$11=\"\",0,Calc!CG510)","v":627000.00000000012},{"$f":"IF(CH$11=\"\",0,Calc!CH510)","v":731500.00000000012},{"$f":"IF(CI$11=\"\",0,Calc!CI510)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ510)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK510)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL510)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM510)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN510)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO510)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP510)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ510)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR510)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS510)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT510)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU510)","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"Calc!H511","v":"Прямые расходы"},{"$f":"Calc!I511","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J511","v":"Маски медицинские"},null,{"$f":"Calc!L511","v":5},{"$f":"Calc!M511","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":315988940.17980641},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA511)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB511)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC511)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD511)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE511)","v":103457.81466113417},{"$f":"IF(AF$11=\"\",0,Calc!AF511)","v":266727.17842323659},{"$f":"IF(AG$11=\"\",0,Calc!AG511)","v":372448.13278008311},{"$f":"IF(AH$11=\"\",0,Calc!AH511)","v":462327.1092669433},{"$f":"IF(AI$11=\"\",0,Calc!AI511)","v":380207.4688796681},{"$f":"IF(AJ$11=\"\",0,Calc!AJ511)","v":659543.56846473052},{"$f":"IF(AK$11=\"\",0,Calc!AK511)","v":1241493.7759336103},{"$f":"IF(AL$11=\"\",0,Calc!AL511)","v":1769775.2420470268},{"$f":"IF(AM$11=\"\",0,Calc!AM511)","v":2118298.7551867226},{"$f":"IF(AN$11=\"\",0,Calc!AN511)","v":2315838.5200553252},{"$f":"IF(AO$11=\"\",0,Calc!AO511)","v":1965698.4785615494},{"$f":"IF(AP$11=\"\",0,Calc!AP511)","v":3009975.7952973726},{"$f":"IF(AQ$11=\"\",0,Calc!AQ511)","v":3734827.1092669442},{"$f":"IF(AR$11=\"\",0,Calc!AR511)","v":3777826.7634854778},{"$f":"IF(AS$11=\"\",0,Calc!AS511)","v":3243402.4896265566},{"$f":"IF(AT$11=\"\",0,Calc!AT511)","v":2887119.6403872753},{"$f":"IF(AU$11=\"\",0,Calc!AU511)","v":1842842.3236514523},{"$f":"IF(AV$11=\"\",0,Calc!AV511)","v":2604550.484094053},{"$f":"IF(AW$11=\"\",0,Calc!AW511)","v":4127966.8049792536},{"$f":"IF(AX$11=\"\",0,Calc!AX511)","v":5073959.1977869989},{"$f":"IF(AY$11=\"\",0,Calc!AY511)","v":5331957.123098203},{"$f":"IF(AZ$11=\"\",0,Calc!AZ511)","v":5190672.5449515916},{"$f":"IF(BA$11=\"\",0,Calc!BA511)","v":4177109.2669432932},{"$f":"IF(BB$11=\"\",0,Calc!BB511)","v":6105950.8990318133},{"$f":"IF(BC$11=\"\",0,Calc!BC511)","v":7273084.3706777338},{"$f":"IF(BD$11=\"\",0,Calc!BD511)","v":7094942.9460580926},{"$f":"IF(BE$11=\"\",0,Calc!BE511)","v":5897095.4356846483},{"$f":"IF(BF$11=\"\",0,Calc!BF511)","v":5098530.4287690194},{"$f":"IF(BG$11=\"\",0,Calc!BG511)","v":3169688.7966804984},{"$f":"IF(BH$11=\"\",0,Calc!BH511)","v":4373679.1147994474},{"$f":"IF(BI$11=\"\",0,Calc!BI511)","v":6781659.7510373453},{"$f":"IF(BJ$11=\"\",0,Calc!BJ511)","v":8169934.30152144},{"$f":"IF(BK$11=\"\",0,Calc!BK511)","v":8427932.226832645},{"$f":"IF(BL$11=\"\",0,Calc!BL511)","v":8065506.5698478576},{"$f":"IF(BM$11=\"\",0,Calc!BM511)","v":6388520.055325035},{"$f":"IF(BN$11=\"\",0,Calc!BN511)","v":9201926.0027662534},{"$f":"IF(BO$11=\"\",0,Calc!BO511)","v":10811341.632088521},{"$f":"IF(BP$11=\"\",0,Calc!BP511)","v":10412059.128630707},{"$f":"IF(BQ$11=\"\",0,Calc!BQ511)","v":8550788.38174274},{"$f":"IF(BR$11=\"\",0,Calc!BR511)","v":7309941.2171507627},{"$f":"IF(BS$11=\"\",0,Calc!BS511)","v":4441250},{"$f":"IF(BT$11=\"\",0,Calc!BT511)","v":5921666.6666666679},{"$f":"IF(BU$11=\"\",0,Calc!BU511)","v":8882500},{"$f":"IF(BV$11=\"\",0,Calc!BV511)","v":10362916.666666668},{"$f":"IF(BW$11=\"\",0,Calc!BW511)","v":10362916.666666668},{"$f":"IF(BX$11=\"\",0,Calc!BX511)","v":9622708.3333333358},{"$f":"IF(BY$11=\"\",0,Calc!BY511)","v":7402083.3333333349},{"$f":"IF(BZ$11=\"\",0,Calc!BZ511)","v":10362916.666666668},{"$f":"IF(CA$11=\"\",0,Calc!CA511)","v":11843333.333333336},{"$f":"IF(CB$11=\"\",0,Calc!CB511)","v":11103125.000000002},{"$f":"IF(CC$11=\"\",0,Calc!CC511)","v":8882500},{"$f":"IF(CD$11=\"\",0,Calc!CD511)","v":7402083.3333333349},{"$f":"IF(CE$11=\"\",0,Calc!CE511)","v":4441250},{"$f":"IF(CF$11=\"\",0,Calc!CF511)","v":5921666.6666666679},{"$f":"IF(CG$11=\"\",0,Calc!CG511)","v":8882500},{"$f":"IF(CH$11=\"\",0,Calc!CH511)","v":10362916.666666668},{"$f":"IF(CI$11=\"\",0,Calc!CI511)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ511)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK511)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL511)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM511)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN511)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO511)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP511)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ511)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR511)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS511)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT511)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU511)","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"Calc!H512","v":"Прямые расходы"},{"$f":"Calc!I512","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J512","v":"Маски гигиенические"},null,{"$f":"Calc!L512","v":6},{"$f":"Calc!M512","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":55762754.149377599},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA512)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB512)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC512)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD512)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE512)","v":18257.261410788386},{"$f":"IF(AF$11=\"\",0,Calc!AF512)","v":47069.502074688811},{"$f":"IF(AG$11=\"\",0,Calc!AG512)","v":65726.141078838191},{"$f":"IF(AH$11=\"\",0,Calc!AH512)","v":81587.136929460597},{"$f":"IF(AI$11=\"\",0,Calc!AI512)","v":67095.435684647309},{"$f":"IF(AJ$11=\"\",0,Calc!AJ512)","v":116390.04149377593},{"$f":"IF(AK$11=\"\",0,Calc!AK512)","v":219087.1369294606},{"$f":"IF(AL$11=\"\",0,Calc!AL512)","v":312313.27800829889},{"$f":"IF(AM$11=\"\",0,Calc!AM512)","v":373817.42738589225},{"$f":"IF(AN$11=\"\",0,Calc!AN512)","v":408677.38589211623},{"$f":"IF(AO$11=\"\",0,Calc!AO512)","v":346887.96680497931},{"$f":"IF(AP$11=\"\",0,Calc!AP512)","v":531172.1991701246},{"$f":"IF(AQ$11=\"\",0,Calc!AQ512)","v":659087.13692946068},{"$f":"IF(AR$11=\"\",0,Calc!AR512)","v":666675.31120331958},{"$f":"IF(AS$11=\"\",0,Calc!AS512)","v":572365.14522821573},{"$f":"IF(AT$11=\"\",0,Calc!AT512)","v":509491.70124481339},{"$f":"IF(AU$11=\"\",0,Calc!AU512)","v":325207.4688796681},{"$f":"IF(AV$11=\"\",0,Calc!AV512)","v":459626.55601659755},{"$f":"IF(AW$11=\"\",0,Calc!AW512)","v":728464.73029045656},{"$f":"IF(AX$11=\"\",0,Calc!AX512)","v":895404.56431535271},{"$f":"IF(AY$11=\"\",0,Calc!AY512)","v":940933.60995850631},{"$f":"IF(AZ$11=\"\",0,Calc!AZ512)","v":916001.03734439844},{"$f":"IF(BA$11=\"\",0,Calc!BA512)","v":737136.92946058104},{"$f":"IF(BB$11=\"\",0,Calc!BB512)","v":1077520.746887967},{"$f":"IF(BC$11=\"\",0,Calc!BC512)","v":1283485.4771784237},{"$f":"IF(BD$11=\"\",0,Calc!BD512)","v":1252048.7551867224},{"$f":"IF(BE$11=\"\",0,Calc!BE512)","v":1040663.900414938},{"$f":"IF(BF$11=\"\",0,Calc!BF512)","v":899740.66390041495},{"$f":"IF(BG$11=\"\",0,Calc!BG512)","v":559356.84647302912},{"$f":"IF(BH$11=\"\",0,Calc!BH512)","v":771825.72614107898},{"$f":"IF(BI$11=\"\",0,Calc!BI512)","v":1196763.4854771788},{"$f":"IF(BJ$11=\"\",0,Calc!BJ512)","v":1441753.1120331953},{"$f":"IF(BK$11=\"\",0,Calc!BK512)","v":1487282.1576763489},{"$f":"IF(BL$11=\"\",0,Calc!BL512)","v":1423324.6887966807},{"$f":"IF(BM$11=\"\",0,Calc!BM512)","v":1127385.8921161827},{"$f":"IF(BN$11=\"\",0,Calc!BN512)","v":1623869.294605809},{"$f":"IF(BO$11=\"\",0,Calc!BO512)","v":1907883.8174273863},{"$f":"IF(BP$11=\"\",0,Calc!BP512)","v":1837422.1991701247},{"$f":"IF(BQ$11=\"\",0,Calc!BQ512)","v":1508962.6556016598},{"$f":"IF(BR$11=\"\",0,Calc!BR512)","v":1289989.6265560167},{"$f":"IF(BS$11=\"\",0,Calc!BS512)","v":783750.00000000012},{"$f":"IF(BT$11=\"\",0,Calc!BT512)","v":1045000},{"$f":"IF(BU$11=\"\",0,Calc!BU512)","v":1567500.0000000002},{"$f":"IF(BV$11=\"\",0,Calc!BV512)","v":1828750},{"$f":"IF(BW$11=\"\",0,Calc!BW512)","v":1828750},{"$f":"IF(BX$11=\"\",0,Calc!BX512)","v":1698125.0000000002},{"$f":"IF(BY$11=\"\",0,Calc!BY512)","v":1306250.0000000002},{"$f":"IF(BZ$11=\"\",0,Calc!BZ512)","v":1828750},{"$f":"IF(CA$11=\"\",0,Calc!CA512)","v":2090000},{"$f":"IF(CB$11=\"\",0,Calc!CB512)","v":1959375},{"$f":"IF(CC$11=\"\",0,Calc!CC512)","v":1567500.0000000002},{"$f":"IF(CD$11=\"\",0,Calc!CD512)","v":1306250.0000000002},{"$f":"IF(CE$11=\"\",0,Calc!CE512)","v":783750.00000000012},{"$f":"IF(CF$11=\"\",0,Calc!CF512)","v":1045000},{"$f":"IF(CG$11=\"\",0,Calc!CG512)","v":1567500.0000000002},{"$f":"IF(CH$11=\"\",0,Calc!CH512)","v":1828750},{"$f":"IF(CI$11=\"\",0,Calc!CI512)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ512)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK512)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL512)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM512)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN512)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO512)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP512)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ512)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR512)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS512)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT512)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU512)","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"Calc!H514","v":"Прямые расходы"},{"$f":"Calc!I514","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M514","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X106-SUM($X107:$X110))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":47397500.592584208},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA514)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB514)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC514)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD514)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE514)","v":10984.166666666668},{"$f":"IF(AF$11=\"\",0,Calc!AF514)","v":28318.554687500004},{"$f":"IF(AG$11=\"\",0,Calc!AG514)","v":39543.000000000007},{"$f":"IF(AH$11=\"\",0,Calc!AH514)","v":49085.494791666672},{"$f":"IF(AI$11=\"\",0,Calc!AI514)","v":49085.494791666672},{"$f":"IF(AJ$11=\"\",0,Calc!AJ514)","v":90857.395833333343},{"$f":"IF(AK$11=\"\",0,Calc!AK514)","v":169309.99999999997},{"$f":"IF(AL$11=\"\",0,Calc!AL514)","v":225397.90104166669},{"$f":"IF(AM$11=\"\",0,Calc!AM514)","v":269147.83687500004},{"$f":"IF(AN$11=\"\",0,Calc!AN514)","v":290749.91690104164},{"$f":"IF(AO$11=\"\",0,Calc!AO514)","v":290749.91690104164},{"$f":"IF(AP$11=\"\",0,Calc!AP514)","v":366657.71692708327},{"$f":"IF(AQ$11=\"\",0,Calc!AQ514)","v":445924.26916666672},{"$f":"IF(AR$11=\"\",0,Calc!AR514)","v":450626.52226562501},{"$f":"IF(AS$11=\"\",0,Calc!AS514)","v":450626.52226562501},{"$f":"IF(AT$11=\"\",0,Calc!AT514)","v":450626.52226562501},{"$f":"IF(AU$11=\"\",0,Calc!AU514)","v":450626.52226562501},{"$f":"IF(AV$11=\"\",0,Calc!AV514)","v":454793.1889322917},{"$f":"IF(AW$11=\"\",0,Calc!AW514)","v":496416.29749999999},{"$f":"IF(AX$11=\"\",0,Calc!AX514)","v":599865.86567708326},{"$f":"IF(AY$11=\"\",0,Calc!AY514)","v":645571.76579895825},{"$f":"IF(AZ$11=\"\",0,Calc!AZ514)","v":645571.76579895825},{"$f":"IF(BA$11=\"\",0,Calc!BA514)","v":645571.76579895825},{"$f":"IF(BB$11=\"\",0,Calc!BB514)","v":732751.53825364576},{"$f":"IF(BC$11=\"\",0,Calc!BC514)","v":864213.09989166656},{"$f":"IF(BD$11=\"\",0,Calc!BD514)","v":864213.09989166656},{"$f":"IF(BE$11=\"\",0,Calc!BE514)","v":864213.09989166656},{"$f":"IF(BF$11=\"\",0,Calc!BF514)","v":864213.09989166656},{"$f":"IF(BG$11=\"\",0,Calc!BG514)","v":864213.09989166656},{"$f":"IF(BH$11=\"\",0,Calc!BH514)","v":869213.09989166656},{"$f":"IF(BI$11=\"\",0,Calc!BI514)","v":873213.09989166656},{"$f":"IF(BJ$11=\"\",0,Calc!BJ514)","v":974230.93146614579},{"$f":"IF(BK$11=\"\",0,Calc!BK514)","v":1031769.5812862397},{"$f":"IF(BL$11=\"\",0,Calc!BL514)","v":1031769.5812862397},{"$f":"IF(BM$11=\"\",0,Calc!BM514)","v":1031769.5812862397},{"$f":"IF(BN$11=\"\",0,Calc!BN514)","v":1121564.7469145674},{"$f":"IF(BO$11=\"\",0,Calc!BO514)","v":1308281.6786179165},{"$f":"IF(BP$11=\"\",0,Calc!BP514)","v":1308281.6786179165},{"$f":"IF(BQ$11=\"\",0,Calc!BQ514)","v":1308281.6786179165},{"$f":"IF(BR$11=\"\",0,Calc!BR514)","v":1308281.6786179165},{"$f":"IF(BS$11=\"\",0,Calc!BS514)","v":1308281.6786179165},{"$f":"IF(BT$11=\"\",0,Calc!BT514)","v":1314281.6786179165},{"$f":"IF(BU$11=\"\",0,Calc!BU514)","v":1319081.6786179165},{"$f":"IF(BV$11=\"\",0,Calc!BV514)","v":1319081.6786179165},{"$f":"IF(BW$11=\"\",0,Calc!BW514)","v":1356710.128976454},{"$f":"IF(BX$11=\"\",0,Calc!BX514)","v":1356710.128976454},{"$f":"IF(BY$11=\"\",0,Calc!BY514)","v":1356710.128976454},{"$f":"IF(BZ$11=\"\",0,Calc!BZ514)","v":1356710.128976454},{"$f":"IF(CA$11=\"\",0,Calc!CA514)","v":1480028.8231060246},{"$f":"IF(CB$11=\"\",0,Calc!CB514)","v":1480028.8231060246},{"$f":"IF(CC$11=\"\",0,Calc!CC514)","v":1480028.8231060246},{"$f":"IF(CD$11=\"\",0,Calc!CD514)","v":1480028.8231060246},{"$f":"IF(CE$11=\"\",0,Calc!CE514)","v":1480028.8231060246},{"$f":"IF(CF$11=\"\",0,Calc!CF514)","v":1487228.8231060246},{"$f":"IF(CG$11=\"\",0,Calc!CG514)","v":1492988.8231060246},{"$f":"IF(CH$11=\"\",0,Calc!CH514)","v":1492988.8231060246},{"$f":"IF(CI$11=\"\",0,Calc!CI514)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ514)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK514)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL514)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM514)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN514)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO514)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP514)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ514)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR514)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS514)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT514)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU514)","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"Calc!H515","v":"Прямые расходы"},{"$f":"Calc!I515","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J515","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L515","v":1},{"$f":"Calc!M515","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":41620056.312810577},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA515)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB515)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC515)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD515)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE515)","v":10208.333333333334},{"$f":"IF(AF$11=\"\",0,Calc!AF515)","v":26318.359375000004},{"$f":"IF(AG$11=\"\",0,Calc!AG515)","v":36750.000000000007},{"$f":"IF(AH$11=\"\",0,Calc!AH515)","v":45618.489583333336},{"$f":"IF(AI$11=\"\",0,Calc!AI515)","v":45618.489583333336},{"$f":"IF(AJ$11=\"\",0,Calc!AJ515)","v":65078.125},{"$f":"IF(AK$11=\"\",0,Calc!AK515)","v":122499.99999999999},{"$f":"IF(AL$11=\"\",0,Calc!AL515)","v":174626.30208333334},{"$f":"IF(AM$11=\"\",0,Calc!AM515)","v":215286.09375},{"$f":"IF(AN$11=\"\",0,Calc!AN515)","v":235362.37630208334},{"$f":"IF(AO$11=\"\",0,Calc!AO515)","v":235362.37630208334},{"$f":"IF(AP$11=\"\",0,Calc!AP515)","v":305908.65885416663},{"$f":"IF(AQ$11=\"\",0,Calc!AQ515)","v":379576.45833333337},{"$f":"IF(AR$11=\"\",0,Calc!AR515)","v":383946.58203125},{"$f":"IF(AS$11=\"\",0,Calc!AS515)","v":383946.58203125},{"$f":"IF(AT$11=\"\",0,Calc!AT515)","v":383946.58203125},{"$f":"IF(AU$11=\"\",0,Calc!AU515)","v":383946.58203125},{"$f":"IF(AV$11=\"\",0,Calc!AV515)","v":383946.58203125},{"$f":"IF(AW$11=\"\",0,Calc!AW515)","v":419531.875},{"$f":"IF(AX$11=\"\",0,Calc!AX515)","v":515674.59635416663},{"$f":"IF(AY$11=\"\",0,Calc!AY515)","v":558152.19869791658},{"$f":"IF(AZ$11=\"\",0,Calc!AZ515)","v":558152.19869791658},{"$f":"IF(BA$11=\"\",0,Calc!BA515)","v":558152.19869791658},{"$f":"IF(BB$11=\"\",0,Calc!BB515)","v":639174.2920572916},{"$f":"IF(BC$11=\"\",0,Calc!BC515)","v":761350.46458333323},{"$f":"IF(BD$11=\"\",0,Calc!BD515)","v":761350.46458333323},{"$f":"IF(BE$11=\"\",0,Calc!BE515)","v":761350.46458333323},{"$f":"IF(BF$11=\"\",0,Calc!BF515)","v":761350.46458333323},{"$f":"IF(BG$11=\"\",0,Calc!BG515)","v":761350.46458333323},{"$f":"IF(BH$11=\"\",0,Calc!BH515)","v":761350.46458333323},{"$f":"IF(BI$11=\"\",0,Calc!BI515)","v":761350.46458333323},{"$f":"IF(BJ$11=\"\",0,Calc!BJ515)","v":855233.20768229163},{"$f":"IF(BK$11=\"\",0,Calc!BK515)","v":908707.78929947922},{"$f":"IF(BL$11=\"\",0,Calc!BL515)","v":908707.78929947922},{"$f":"IF(BM$11=\"\",0,Calc!BM515)","v":908707.78929947922},{"$f":"IF(BN$11=\"\",0,Calc!BN515)","v":992160.54545963521},{"$f":"IF(BO$11=\"\",0,Calc!BO515)","v":1165689.2923958332},{"$f":"IF(BP$11=\"\",0,Calc!BP515)","v":1165689.2923958332},{"$f":"IF(BQ$11=\"\",0,Calc!BQ515)","v":1165689.2923958332},{"$f":"IF(BR$11=\"\",0,Calc!BR515)","v":1165689.2923958332},{"$f":"IF(BS$11=\"\",0,Calc!BS515)","v":1165689.2923958332},{"$f":"IF(BT$11=\"\",0,Calc!BT515)","v":1165689.2923958332},{"$f":"IF(BU$11=\"\",0,Calc!BU515)","v":1165689.2923958332},{"$f":"IF(BV$11=\"\",0,Calc!BV515)","v":1165689.2923958332},{"$f":"IF(BW$11=\"\",0,Calc!BW515)","v":1200659.9711677083},{"$f":"IF(BX$11=\"\",0,Calc!BX515)","v":1200659.9711677083},{"$f":"IF(BY$11=\"\",0,Calc!BY515)","v":1200659.9711677083},{"$f":"IF(BZ$11=\"\",0,Calc!BZ515)","v":1200659.9711677083},{"$f":"IF(CA$11=\"\",0,Calc!CA515)","v":1315268.4229609894},{"$f":"IF(CB$11=\"\",0,Calc!CB515)","v":1315268.4229609894},{"$f":"IF(CC$11=\"\",0,Calc!CC515)","v":1315268.4229609894},{"$f":"IF(CD$11=\"\",0,Calc!CD515)","v":1315268.4229609894},{"$f":"IF(CE$11=\"\",0,Calc!CE515)","v":1315268.4229609894},{"$f":"IF(CF$11=\"\",0,Calc!CF515)","v":1315268.4229609894},{"$f":"IF(CG$11=\"\",0,Calc!CG515)","v":1315268.4229609894},{"$f":"IF(CH$11=\"\",0,Calc!CH515)","v":1315268.4229609894},{"$f":"IF(CI$11=\"\",0,Calc!CI515)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ515)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK515)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL515)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM515)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN515)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO515)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP515)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ515)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR515)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS515)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT515)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU515)","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"Calc!H516","v":"Прямые расходы"},{"$f":"Calc!I516","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J516","v":"Соцсборы"},null,{"$f":"Calc!L516","v":0},{"$f":"Calc!M516","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":3163124.2797736037},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA516)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB516)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC516)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD516)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE516)","v":775.83333333333337},{"$f":"IF(AF$11=\"\",0,Calc!AF516)","v":2000.1953125000002},{"$f":"IF(AG$11=\"\",0,Calc!AG516)","v":2793.0000000000005},{"$f":"IF(AH$11=\"\",0,Calc!AH516)","v":3467.0052083333335},{"$f":"IF(AI$11=\"\",0,Calc!AI516)","v":3467.0052083333335},{"$f":"IF(AJ$11=\"\",0,Calc!AJ516)","v":4945.9375},{"$f":"IF(AK$11=\"\",0,Calc!AK516)","v":9309.9999999999982},{"$f":"IF(AL$11=\"\",0,Calc!AL516)","v":13271.598958333334},{"$f":"IF(AM$11=\"\",0,Calc!AM516)","v":16361.743124999999},{"$f":"IF(AN$11=\"\",0,Calc!AN516)","v":17887.540598958334},{"$f":"IF(AO$11=\"\",0,Calc!AO516)","v":17887.540598958334},{"$f":"IF(AP$11=\"\",0,Calc!AP516)","v":23249.058072916661},{"$f":"IF(AQ$11=\"\",0,Calc!AQ516)","v":28847.810833333337},{"$f":"IF(AR$11=\"\",0,Calc!AR516)","v":29179.940234375001},{"$f":"IF(AS$11=\"\",0,Calc!AS516)","v":29179.940234375001},{"$f":"IF(AT$11=\"\",0,Calc!AT516)","v":29179.940234375001},{"$f":"IF(AU$11=\"\",0,Calc!AU516)","v":29179.940234375001},{"$f":"IF(AV$11=\"\",0,Calc!AV516)","v":29179.940234375001},{"$f":"IF(AW$11=\"\",0,Calc!AW516)","v":31884.422500000001},{"$f":"IF(AX$11=\"\",0,Calc!AX516)","v":39191.269322916662},{"$f":"IF(AY$11=\"\",0,Calc!AY516)","v":42419.567101041663},{"$f":"IF(AZ$11=\"\",0,Calc!AZ516)","v":42419.567101041663},{"$f":"IF(BA$11=\"\",0,Calc!BA516)","v":42419.567101041663},{"$f":"IF(BB$11=\"\",0,Calc!BB516)","v":48577.246196354157},{"$f":"IF(BC$11=\"\",0,Calc!BC516)","v":57862.635308333323},{"$f":"IF(BD$11=\"\",0,Calc!BD516)","v":57862.635308333323},{"$f":"IF(BE$11=\"\",0,Calc!BE516)","v":57862.635308333323},{"$f":"IF(BF$11=\"\",0,Calc!BF516)","v":57862.635308333323},{"$f":"IF(BG$11=\"\",0,Calc!BG516)","v":57862.635308333323},{"$f":"IF(BH$11=\"\",0,Calc!BH516)","v":57862.635308333323},{"$f":"IF(BI$11=\"\",0,Calc!BI516)","v":57862.635308333323},{"$f":"IF(BJ$11=\"\",0,Calc!BJ516)","v":64997.723783854162},{"$f":"IF(BK$11=\"\",0,Calc!BK516)","v":69061.791986760421},{"$f":"IF(BL$11=\"\",0,Calc!BL516)","v":69061.791986760421},{"$f":"IF(BM$11=\"\",0,Calc!BM516)","v":69061.791986760421},{"$f":"IF(BN$11=\"\",0,Calc!BN516)","v":75404.201454932278},{"$f":"IF(BO$11=\"\",0,Calc!BO516)","v":88592.386222083325},{"$f":"IF(BP$11=\"\",0,Calc!BP516)","v":88592.386222083325},{"$f":"IF(BQ$11=\"\",0,Calc!BQ516)","v":88592.386222083325},{"$f":"IF(BR$11=\"\",0,Calc!BR516)","v":88592.386222083325},{"$f":"IF(BS$11=\"\",0,Calc!BS516)","v":88592.386222083325},{"$f":"IF(BT$11=\"\",0,Calc!BT516)","v":88592.386222083325},{"$f":"IF(BU$11=\"\",0,Calc!BU516)","v":88592.386222083325},{"$f":"IF(BV$11=\"\",0,Calc!BV516)","v":88592.386222083325},{"$f":"IF(BW$11=\"\",0,Calc!BW516)","v":91250.157808745833},{"$f":"IF(BX$11=\"\",0,Calc!BX516)","v":91250.157808745833},{"$f":"IF(BY$11=\"\",0,Calc!BY516)","v":91250.157808745833},{"$f":"IF(BZ$11=\"\",0,Calc!BZ516)","v":91250.157808745833},{"$f":"IF(CA$11=\"\",0,Calc!CA516)","v":99960.400145035193},{"$f":"IF(CB$11=\"\",0,Calc!CB516)","v":99960.400145035193},{"$f":"IF(CC$11=\"\",0,Calc!CC516)","v":99960.400145035193},{"$f":"IF(CD$11=\"\",0,Calc!CD516)","v":99960.400145035193},{"$f":"IF(CE$11=\"\",0,Calc!CE516)","v":99960.400145035193},{"$f":"IF(CF$11=\"\",0,Calc!CF516)","v":99960.400145035193},{"$f":"IF(CG$11=\"\",0,Calc!CG516)","v":99960.400145035193},{"$f":"IF(CH$11=\"\",0,Calc!CH516)","v":99960.400145035193},{"$f":"IF(CI$11=\"\",0,Calc!CI516)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ516)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK516)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL516)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM516)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN516)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO516)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP516)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ516)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR516)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS516)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT516)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU516)","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"Calc!H517","v":"Прямые расходы"},{"$f":"Calc!I517","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J517","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L517","v":2},{"$f":"Calc!M517","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B109=Lists!$CU$24,SUMIFS($Z109:$CV109,$Z$2:$CV$2,Periods!$Q$18),SUM($Z109:$CV109))","v":2614320},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA517)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB517)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC517)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD517)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE517)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF517)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG517)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH517)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI517)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ517)","v":20833.333333333336},{"$f":"IF(AK$11=\"\",0,Calc!AK517)","v":37500},{"$f":"IF(AL$11=\"\",0,Calc!AL517)","v":37500},{"$f":"IF(AM$11=\"\",0,Calc!AM517)","v":37500},{"$f":"IF(AN$11=\"\",0,Calc!AN517)","v":37500},{"$f":"IF(AO$11=\"\",0,Calc!AO517)","v":37500},{"$f":"IF(AP$11=\"\",0,Calc!AP517)","v":37500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ517)","v":37500},{"$f":"IF(AR$11=\"\",0,Calc!AR517)","v":37500},{"$f":"IF(AS$11=\"\",0,Calc!AS517)","v":37500},{"$f":"IF(AT$11=\"\",0,Calc!AT517)","v":37500},{"$f":"IF(AU$11=\"\",0,Calc!AU517)","v":37500},{"$f":"IF(AV$11=\"\",0,Calc!AV517)","v":41666.666666666672},{"$f":"IF(AW$11=\"\",0,Calc!AW517)","v":45000},{"$f":"IF(AX$11=\"\",0,Calc!AX517)","v":45000},{"$f":"IF(AY$11=\"\",0,Calc!AY517)","v":45000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ517)","v":45000},{"$f":"IF(BA$11=\"\",0,Calc!BA517)","v":45000},{"$f":"IF(BB$11=\"\",0,Calc!BB517)","v":45000},{"$f":"IF(BC$11=\"\",0,Calc!BC517)","v":45000},{"$f":"IF(BD$11=\"\",0,Calc!BD517)","v":45000},{"$f":"IF(BE$11=\"\",0,Calc!BE517)","v":45000},{"$f":"IF(BF$11=\"\",0,Calc!BF517)","v":45000},{"$f":"IF(BG$11=\"\",0,Calc!BG517)","v":45000},{"$f":"IF(BH$11=\"\",0,Calc!BH517)","v":50000},{"$f":"IF(BI$11=\"\",0,Calc!BI517)","v":54000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ517)","v":54000},{"$f":"IF(BK$11=\"\",0,Calc!BK517)","v":54000},{"$f":"IF(BL$11=\"\",0,Calc!BL517)","v":54000},{"$f":"IF(BM$11=\"\",0,Calc!BM517)","v":54000},{"$f":"IF(BN$11=\"\",0,Calc!BN517)","v":54000},{"$f":"IF(BO$11=\"\",0,Calc!BO517)","v":54000},{"$f":"IF(BP$11=\"\",0,Calc!BP517)","v":54000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ517)","v":54000},{"$f":"IF(BR$11=\"\",0,Calc!BR517)","v":54000},{"$f":"IF(BS$11=\"\",0,Calc!BS517)","v":54000},{"$f":"IF(BT$11=\"\",0,Calc!BT517)","v":60000},{"$f":"IF(BU$11=\"\",0,Calc!BU517)","v":64800},{"$f":"IF(BV$11=\"\",0,Calc!BV517)","v":64800},{"$f":"IF(BW$11=\"\",0,Calc!BW517)","v":64800},{"$f":"IF(BX$11=\"\",0,Calc!BX517)","v":64800},{"$f":"IF(BY$11=\"\",0,Calc!BY517)","v":64800},{"$f":"IF(BZ$11=\"\",0,Calc!BZ517)","v":64800},{"$f":"IF(CA$11=\"\",0,Calc!CA517)","v":64800},{"$f":"IF(CB$11=\"\",0,Calc!CB517)","v":64800},{"$f":"IF(CC$11=\"\",0,Calc!CC517)","v":64800},{"$f":"IF(CD$11=\"\",0,Calc!CD517)","v":64800},{"$f":"IF(CE$11=\"\",0,Calc!CE517)","v":64800},{"$f":"IF(CF$11=\"\",0,Calc!CF517)","v":72000},{"$f":"IF(CG$11=\"\",0,Calc!CG517)","v":77760},{"$f":"IF(CH$11=\"\",0,Calc!CH517)","v":77760},{"$f":"IF(CI$11=\"\",0,Calc!CI517)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ517)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK517)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL517)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM517)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN517)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO517)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP517)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ517)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR517)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS517)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT517)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU517)","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-($X70-$X79))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CV113,$Z$2:$CV$2,Periods!$Q$18),SUM($Z113:$CV113))","v":814723109.35041273},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA523)","v":-12500},{"$f":"IF(AB$11=\"\",0,Calc!AB523)","v":-27083.333333333336},{"$f":"IF(AC$11=\"\",0,Calc!AC523)","v":-31250},{"$f":"IF(AD$11=\"\",0,Calc!AD523)","v":-35416.666666666672},{"$f":"IF(AE$11=\"\",0,Calc!AE523)","v":207789.8623877702},{"$f":"IF(AF$11=\"\",0,Calc!AF523)","v":608529.85355180292},{"$f":"IF(AG$11=\"\",0,Calc!AG523)","v":912107.28117135214},{"$f":"IF(AH$11=\"\",0,Calc!AH523)","v":1096654.4669311875},{"$f":"IF(AI$11=\"\",0,Calc!AI523)","v":749692.40934435511},{"$f":"IF(AJ$11=\"\",0,Calc!AJ523)","v":1489309.7261706144},{"$f":"IF(AK$11=\"\",0,Calc!AK523)","v":3009583.9943603696},{"$f":"IF(AL$11=\"\",0,Calc!AL523)","v":4442861.7652244829},{"$f":"IF(AM$11=\"\",0,Calc!AM523)","v":5602659.4171378501},{"$f":"IF(AN$11=\"\",0,Calc!AN523)","v":6102306.6651757453},{"$f":"IF(AO$11=\"\",0,Calc!AO523)","v":4926752.8644839525},{"$f":"IF(AP$11=\"\",0,Calc!AP523)","v":7847867.9556123018},{"$f":"IF(AQ$11=\"\",0,Calc!AQ523)","v":9817968.3748549893},{"$f":"IF(AR$11=\"\",0,Calc!AR523)","v":9904173.1313637383},{"$f":"IF(AS$11=\"\",0,Calc!AS523)","v":8602085.8527898006},{"$f":"IF(AT$11=\"\",0,Calc!AT523)","v":7370014.1719366387},{"$f":"IF(AU$11=\"\",0,Calc!AU523)","v":4057602.6179666296},{"$f":"IF(AV$11=\"\",0,Calc!AV523)","v":6355068.4983115029},{"$f":"IF(AW$11=\"\",0,Calc!AW523)","v":10887814.894167151},{"$f":"IF(AX$11=\"\",0,Calc!AX523)","v":13435210.610191572},{"$f":"IF(AY$11=\"\",0,Calc!AY523)","v":14615627.79826887},{"$f":"IF(AZ$11=\"\",0,Calc!AZ523)","v":13946395.059949823},{"$f":"IF(BA$11=\"\",0,Calc!BA523)","v":10605645.823304005},{"$f":"IF(BB$11=\"\",0,Calc!BB523)","v":16156507.694738507},{"$f":"IF(BC$11=\"\",0,Calc!BC523)","v":19330097.617609382},{"$f":"IF(BD$11=\"\",0,Calc!BD523)","v":18731948.258738175},{"$f":"IF(BE$11=\"\",0,Calc!BE523)","v":15702626.287117019},{"$f":"IF(BF$11=\"\",0,Calc!BF523)","v":12987350.421833232},{"$f":"IF(BG$11=\"\",0,Calc!BG523)","v":6864356.8683108017},{"$f":"IF(BH$11=\"\",0,Calc!BH523)","v":10498352.127551578},{"$f":"IF(BI$11=\"\",0,Calc!BI523)","v":17854463.215286255},{"$f":"IF(BJ$11=\"\",0,Calc!BJ523)","v":21739833.721433766},{"$f":"IF(BK$11=\"\",0,Calc!BK523)","v":23232655.079789169},{"$f":"IF(BL$11=\"\",0,Calc!BL523)","v":21723912.710784279},{"$f":"IF(BM$11=\"\",0,Calc!BM523)","v":16198080.103597336},{"$f":"IF(BN$11=\"\",0,Calc!BN523)","v":24391190.471731871},{"$f":"IF(BO$11=\"\",0,Calc!BO523)","v":28756841.768972009},{"$f":"IF(BP$11=\"\",0,Calc!BP523)","v":27460166.419490054},{"$f":"IF(BQ$11=\"\",0,Calc!BQ523)","v":22730440.891914152},{"$f":"IF(BR$11=\"\",0,Calc!BR523)","v":18517120.429122366},{"$f":"IF(BS$11=\"\",0,Calc!BS523)","v":9405346.9439397641},{"$f":"IF(BT$11=\"\",0,Calc!BT523)","v":13861408.022793502},{"$f":"IF(BU$11=\"\",0,Calc!BU523)","v":22912131.559877098},{"$f":"IF(BV$11=\"\",0,Calc!BV523)","v":27354156.661752254},{"$f":"IF(BW$11=\"\",0,Calc!BW523)","v":28341156.128680885},{"$f":"IF(BX$11=\"\",0,Calc!BX523)","v":25551515.694690801},{"$f":"IF(BY$11=\"\",0,Calc!BY523)","v":18277413.910129204},{"$f":"IF(BZ$11=\"\",0,Calc!BZ523)","v":27102799.788129941},{"$f":"IF(CA$11=\"\",0,Calc!CA523)","v":31252193.402595475},{"$f":"IF(CB$11=\"\",0,Calc!CB523)","v":28921964.415412277},{"$f":"IF(CC$11=\"\",0,Calc!CC523)","v":23181306.536556542},{"$f":"IF(CD$11=\"\",0,Calc!CD523)","v":18208253.049539201},{"$f":"IF(CE$11=\"\",0,Calc!CE523)","v":8837557.4569183961},{"$f":"IF(CF$11=\"\",0,Calc!CF523)","v":13248790.24349834},{"$f":"IF(CG$11=\"\",0,Calc!CG523)","v":22244463.023322061},{"$f":"IF(CH$11=\"\",0,Calc!CH523)","v":26659235.329900593},{"$f":"IF(CI$11=\"\",0,Calc!CI523)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ523)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK523)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL523)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM523)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN523)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO523)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP523)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ523)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR523)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS523)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT523)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU523)","v":0}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X115-SUMIFS($X116:$X142,$J116:$J142,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":326166317.2122131},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA574)","v":4335324.1540492848},{"$f":"IF(AB$11=\"\",0,Calc!AB574)","v":1726990.8207159515},{"$f":"IF(AC$11=\"\",0,Calc!AC574)","v":1726990.8207159515},{"$f":"IF(AD$11=\"\",0,Calc!AD574)","v":1726990.8207159515},{"$f":"IF(AE$11=\"\",0,Calc!AE574)","v":1833000.7671943384},{"$f":"IF(AF$11=\"\",0,Calc!AF574)","v":1951334.262868593},{"$f":"IF(AG$11=\"\",0,Calc!AG574)","v":1997248.8909639674},{"$f":"IF(AH$11=\"\",0,Calc!AH574)","v":2046141.3682169237},{"$f":"IF(AI$11=\"\",0,Calc!AI574)","v":1965701.4822862509},{"$f":"IF(AJ$11=\"\",0,Calc!AJ574)","v":2203296.499087696},{"$f":"IF(AK$11=\"\",0,Calc!AK574)","v":2689154.7257123487},{"$f":"IF(AL$11=\"\",0,Calc!AL574)","v":2990732.8575270576},{"$f":"IF(AM$11=\"\",0,Calc!AM574)","v":3236191.6714014504},{"$f":"IF(AN$11=\"\",0,Calc!AN574)","v":3302738.8202425949},{"$f":"IF(AO$11=\"\",0,Calc!AO574)","v":3018071.1360203652},{"$f":"IF(AP$11=\"\",0,Calc!AP574)","v":3911344.0438418505},{"$f":"IF(AQ$11=\"\",0,Calc!AQ574)","v":4368258.9127939995},{"$f":"IF(AR$11=\"\",0,Calc!AR574)","v":4147992.7401046893},{"$f":"IF(AS$11=\"\",0,Calc!AS574)","v":3830235.8504601312},{"$f":"IF(AT$11=\"\",0,Calc!AT574)","v":3610311.2900101235},{"$f":"IF(AU$11=\"\",0,Calc!AU574)","v":2965704.8197256178},{"$f":"IF(AV$11=\"\",0,Calc!AV574)","v":3438643.4222332919},{"$f":"IF(AW$11=\"\",0,Calc!AW574)","v":4508876.7624313533},{"$f":"IF(AX$11=\"\",0,Calc!AX574)","v":5313650.7207215484},{"$f":"IF(AY$11=\"\",0,Calc!AY574)","v":5348498.7776890164},{"$f":"IF(AZ$11=\"\",0,Calc!AZ574)","v":5162520.9069023114},{"$f":"IF(BA$11=\"\",0,Calc!BA574)","v":4528215.8721134514},{"$f":"IF(BB$11=\"\",0,Calc!BB574)","v":6038160.1395575749},{"$f":"IF(BC$11=\"\",0,Calc!BC574)","v":6924413.4690650199},{"$f":"IF(BD$11=\"\",0,Calc!BD574)","v":6371398.3346728757},{"$f":"IF(BE$11=\"\",0,Calc!BE574)","v":5665555.3542969506},{"$f":"IF(BF$11=\"\",0,Calc!BF574)","v":5158844.1220764481},{"$f":"IF(BG$11=\"\",0,Calc!BG574)","v":3934941.6073284675},{"$f":"IF(BH$11=\"\",0,Calc!BH574)","v":4703620.2692250218},{"$f":"IF(BI$11=\"\",0,Calc!BI574)","v":6234144.8908105213},{"$f":"IF(BJ$11=\"\",0,Calc!BJ574)","v":7459897.8369386606},{"$f":"IF(BK$11=\"\",0,Calc!BK574)","v":7533340.8382754391},{"$f":"IF(BL$11=\"\",0,Calc!BL574)","v":7198181.5958615709},{"$f":"IF(BM$11=\"\",0,Calc!BM574)","v":6119191.8810676001},{"$f":"IF(BN$11=\"\",0,Calc!BN574)","v":8249100.3233496565},{"$f":"IF(BO$11=\"\",0,Calc!BO574)","v":9624937.6029805318},{"$f":"IF(BP$11=\"\",0,Calc!BP574)","v":8731496.0748968143},{"$f":"IF(BQ$11=\"\",0,Calc!BQ574)","v":7600067.0488985423},{"$f":"IF(BR$11=\"\",0,Calc!BR574)","v":6790452.9974029204},{"$f":"IF(BS$11=\"\",0,Calc!BS574)","v":4918721.5021135435},{"$f":"IF(BT$11=\"\",0,Calc!BT574)","v":5891153.0789632024},{"$f":"IF(BU$11=\"\",0,Calc!BU574)","v":7826257.380336876},{"$f":"IF(BV$11=\"\",0,Calc!BV574)","v":8793809.5310237147},{"$f":"IF(BW$11=\"\",0,Calc!BW574)","v":8943824.4576885086},{"$f":"IF(BX$11=\"\",0,Calc!BX574)","v":8454169.4709384777},{"$f":"IF(BY$11=\"\",0,Calc!BY574)","v":6985204.5106883794},{"$f":"IF(BZ$11=\"\",0,Calc!BZ574)","v":8953267.4173299465},{"$f":"IF(CA$11=\"\",0,Calc!CA574)","v":10366055.307670206},{"$f":"IF(CB$11=\"\",0,Calc!CB574)","v":9449388.6586245969},{"$f":"IF(CC$11=\"\",0,Calc!CC574)","v":8050453.6044779941},{"$f":"IF(CD$11=\"\",0,Calc!CD574)","v":7057785.737167567},{"$f":"IF(CE$11=\"\",0,Calc!CE574)","v":5072450.0025467118},{"$f":"IF(CF$11=\"\",0,Calc!CF574)","v":6070571.0470498633},{"$f":"IF(CG$11=\"\",0,Calc!CG574)","v":8058633.3702670801},{"$f":"IF(CH$11=\"\",0,Calc!CH574)","v":9052664.5318756886},{"$f":"IF(CI$11=\"\",0,Calc!CI574)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ574)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK574)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL574)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM574)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN574)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO574)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP574)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ574)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR574)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS574)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT574)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU574)","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X116-SUM($X117:$X124))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":80528971.96608004},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA575)","v":1264000},{"$f":"IF(AB$11=\"\",0,Calc!AB575)","v":1264000},{"$f":"IF(AC$11=\"\",0,Calc!AC575)","v":1264000},{"$f":"IF(AD$11=\"\",0,Calc!AD575)","v":1264000},{"$f":"IF(AE$11=\"\",0,Calc!AE575)","v":1264000},{"$f":"IF(AF$11=\"\",0,Calc!AF575)","v":1264000},{"$f":"IF(AG$11=\"\",0,Calc!AG575)","v":1264000},{"$f":"IF(AH$11=\"\",0,Calc!AH575)","v":1264000},{"$f":"IF(AI$11=\"\",0,Calc!AI575)","v":1264000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ575)","v":1264000},{"$f":"IF(AK$11=\"\",0,Calc!AK575)","v":1264000},{"$f":"IF(AL$11=\"\",0,Calc!AL575)","v":1264000},{"$f":"IF(AM$11=\"\",0,Calc!AM575)","v":1301920},{"$f":"IF(AN$11=\"\",0,Calc!AN575)","v":1301920},{"$f":"IF(AO$11=\"\",0,Calc!AO575)","v":1301920},{"$f":"IF(AP$11=\"\",0,Calc!AP575)","v":1301920},{"$f":"IF(AQ$11=\"\",0,Calc!AQ575)","v":1301920},{"$f":"IF(AR$11=\"\",0,Calc!AR575)","v":1301920},{"$f":"IF(AS$11=\"\",0,Calc!AS575)","v":1301920},{"$f":"IF(AT$11=\"\",0,Calc!AT575)","v":1301920},{"$f":"IF(AU$11=\"\",0,Calc!AU575)","v":1301920},{"$f":"IF(AV$11=\"\",0,Calc!AV575)","v":1301920},{"$f":"IF(AW$11=\"\",0,Calc!AW575)","v":1301920},{"$f":"IF(AX$11=\"\",0,Calc!AX575)","v":1301920},{"$f":"IF(AY$11=\"\",0,Calc!AY575)","v":1340977.5999999999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ575)","v":1340977.5999999999},{"$f":"IF(BA$11=\"\",0,Calc!BA575)","v":1340977.5999999999},{"$f":"IF(BB$11=\"\",0,Calc!BB575)","v":1340977.5999999999},{"$f":"IF(BC$11=\"\",0,Calc!BC575)","v":1340977.5999999999},{"$f":"IF(BD$11=\"\",0,Calc!BD575)","v":1340977.5999999999},{"$f":"IF(BE$11=\"\",0,Calc!BE575)","v":1340977.5999999999},{"$f":"IF(BF$11=\"\",0,Calc!BF575)","v":1340977.5999999999},{"$f":"IF(BG$11=\"\",0,Calc!BG575)","v":1340977.5999999999},{"$f":"IF(BH$11=\"\",0,Calc!BH575)","v":1340977.5999999999},{"$f":"IF(BI$11=\"\",0,Calc!BI575)","v":1340977.5999999999},{"$f":"IF(BJ$11=\"\",0,Calc!BJ575)","v":1340977.5999999999},{"$f":"IF(BK$11=\"\",0,Calc!BK575)","v":1381206.9279999996},{"$f":"IF(BL$11=\"\",0,Calc!BL575)","v":1381206.9279999996},{"$f":"IF(BM$11=\"\",0,Calc!BM575)","v":1381206.9279999996},{"$f":"IF(BN$11=\"\",0,Calc!BN575)","v":1381206.9279999996},{"$f":"IF(BO$11=\"\",0,Calc!BO575)","v":1381206.9279999996},{"$f":"IF(BP$11=\"\",0,Calc!BP575)","v":1381206.9279999996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ575)","v":1381206.9279999996},{"$f":"IF(BR$11=\"\",0,Calc!BR575)","v":1381206.9279999996},{"$f":"IF(BS$11=\"\",0,Calc!BS575)","v":1381206.9279999996},{"$f":"IF(BT$11=\"\",0,Calc!BT575)","v":1381206.9279999996},{"$f":"IF(BU$11=\"\",0,Calc!BU575)","v":1381206.9279999996},{"$f":"IF(BV$11=\"\",0,Calc!BV575)","v":1381206.9279999996},{"$f":"IF(BW$11=\"\",0,Calc!BW575)","v":1422643.1358399999},{"$f":"IF(BX$11=\"\",0,Calc!BX575)","v":1422643.1358399999},{"$f":"IF(BY$11=\"\",0,Calc!BY575)","v":1422643.1358399999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ575)","v":1422643.1358399999},{"$f":"IF(CA$11=\"\",0,Calc!CA575)","v":1422643.1358399999},{"$f":"IF(CB$11=\"\",0,Calc!CB575)","v":1422643.1358399999},{"$f":"IF(CC$11=\"\",0,Calc!CC575)","v":1422643.1358399999},{"$f":"IF(CD$11=\"\",0,Calc!CD575)","v":1422643.1358399999},{"$f":"IF(CE$11=\"\",0,Calc!CE575)","v":1422643.1358399999},{"$f":"IF(CF$11=\"\",0,Calc!CF575)","v":1422643.1358399999},{"$f":"IF(CG$11=\"\",0,Calc!CG575)","v":1422643.1358399999},{"$f":"IF(CH$11=\"\",0,Calc!CH575)","v":1422643.1358399999},{"$f":"IF(CI$11=\"\",0,Calc!CI575)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ575)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK575)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL575)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM575)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN575)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO575)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP575)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ575)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR575)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS575)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT575)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU575)","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L117)))","v":"Администрация"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":15799988.170559995},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA576)","v":247999.99999999997},{"$f":"IF(AB$11=\"\",0,Calc!AB576)","v":247999.99999999997},{"$f":"IF(AC$11=\"\",0,Calc!AC576)","v":247999.99999999997},{"$f":"IF(AD$11=\"\",0,Calc!AD576)","v":247999.99999999997},{"$f":"IF(AE$11=\"\",0,Calc!AE576)","v":247999.99999999997},{"$f":"IF(AF$11=\"\",0,Calc!AF576)","v":247999.99999999997},{"$f":"IF(AG$11=\"\",0,Calc!AG576)","v":247999.99999999997},{"$f":"IF(AH$11=\"\",0,Calc!AH576)","v":247999.99999999997},{"$f":"IF(AI$11=\"\",0,Calc!AI576)","v":247999.99999999997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ576)","v":247999.99999999997},{"$f":"IF(AK$11=\"\",0,Calc!AK576)","v":247999.99999999997},{"$f":"IF(AL$11=\"\",0,Calc!AL576)","v":247999.99999999997},{"$f":"IF(AM$11=\"\",0,Calc!AM576)","v":255439.99999999997},{"$f":"IF(AN$11=\"\",0,Calc!AN576)","v":255439.99999999997},{"$f":"IF(AO$11=\"\",0,Calc!AO576)","v":255439.99999999997},{"$f":"IF(AP$11=\"\",0,Calc!AP576)","v":255439.99999999997},{"$f":"IF(AQ$11=\"\",0,Calc!AQ576)","v":255439.99999999997},{"$f":"IF(AR$11=\"\",0,Calc!AR576)","v":255439.99999999997},{"$f":"IF(AS$11=\"\",0,Calc!AS576)","v":255439.99999999997},{"$f":"IF(AT$11=\"\",0,Calc!AT576)","v":255439.99999999997},{"$f":"IF(AU$11=\"\",0,Calc!AU576)","v":255439.99999999997},{"$f":"IF(AV$11=\"\",0,Calc!AV576)","v":255439.99999999997},{"$f":"IF(AW$11=\"\",0,Calc!AW576)","v":255439.99999999997},{"$f":"IF(AX$11=\"\",0,Calc!AX576)","v":255439.99999999997},{"$f":"IF(AY$11=\"\",0,Calc!AY576)","v":263103.19999999995},{"$f":"IF(AZ$11=\"\",0,Calc!AZ576)","v":263103.19999999995},{"$f":"IF(BA$11=\"\",0,Calc!BA576)","v":263103.19999999995},{"$f":"IF(BB$11=\"\",0,Calc!BB576)","v":263103.19999999995},{"$f":"IF(BC$11=\"\",0,Calc!BC576)","v":263103.19999999995},{"$f":"IF(BD$11=\"\",0,Calc!BD576)","v":263103.19999999995},{"$f":"IF(BE$11=\"\",0,Calc!BE576)","v":263103.19999999995},{"$f":"IF(BF$11=\"\",0,Calc!BF576)","v":263103.19999999995},{"$f":"IF(BG$11=\"\",0,Calc!BG576)","v":263103.19999999995},{"$f":"IF(BH$11=\"\",0,Calc!BH576)","v":263103.19999999995},{"$f":"IF(BI$11=\"\",0,Calc!BI576)","v":263103.19999999995},{"$f":"IF(BJ$11=\"\",0,Calc!BJ576)","v":263103.19999999995},{"$f":"IF(BK$11=\"\",0,Calc!BK576)","v":270996.29599999997},{"$f":"IF(BL$11=\"\",0,Calc!BL576)","v":270996.29599999997},{"$f":"IF(BM$11=\"\",0,Calc!BM576)","v":270996.29599999997},{"$f":"IF(BN$11=\"\",0,Calc!BN576)","v":270996.29599999997},{"$f":"IF(BO$11=\"\",0,Calc!BO576)","v":270996.29599999997},{"$f":"IF(BP$11=\"\",0,Calc!BP576)","v":270996.29599999997},{"$f":"IF(BQ$11=\"\",0,Calc!BQ576)","v":270996.29599999997},{"$f":"IF(BR$11=\"\",0,Calc!BR576)","v":270996.29599999997},{"$f":"IF(BS$11=\"\",0,Calc!BS576)","v":270996.29599999997},{"$f":"IF(BT$11=\"\",0,Calc!BT576)","v":270996.29599999997},{"$f":"IF(BU$11=\"\",0,Calc!BU576)","v":270996.29599999997},{"$f":"IF(BV$11=\"\",0,Calc!BV576)","v":270996.29599999997},{"$f":"IF(BW$11=\"\",0,Calc!BW576)","v":279126.18487999996},{"$f":"IF(BX$11=\"\",0,Calc!BX576)","v":279126.18487999996},{"$f":"IF(BY$11=\"\",0,Calc!BY576)","v":279126.18487999996},{"$f":"IF(BZ$11=\"\",0,Calc!BZ576)","v":279126.18487999996},{"$f":"IF(CA$11=\"\",0,Calc!CA576)","v":279126.18487999996},{"$f":"IF(CB$11=\"\",0,Calc!CB576)","v":279126.18487999996},{"$f":"IF(CC$11=\"\",0,Calc!CC576)","v":279126.18487999996},{"$f":"IF(CD$11=\"\",0,Calc!CD576)","v":279126.18487999996},{"$f":"IF(CE$11=\"\",0,Calc!CE576)","v":279126.18487999996},{"$f":"IF(CF$11=\"\",0,Calc!CF576)","v":279126.18487999996},{"$f":"IF(CG$11=\"\",0,Calc!CG576)","v":279126.18487999996},{"$f":"IF(CH$11=\"\",0,Calc!CH576)","v":279126.18487999996},{"$f":"IF(CI$11=\"\",0,Calc!CI576)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ576)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK576)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL576)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM576)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN576)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO576)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP576)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ576)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR576)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS576)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT576)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU576)","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L118)))","v":"Служба главного инженера"},null,{"$f":"L117+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":33129007.454399988},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA577)","v":520000},{"$f":"IF(AB$11=\"\",0,Calc!AB577)","v":520000},{"$f":"IF(AC$11=\"\",0,Calc!AC577)","v":520000},{"$f":"IF(AD$11=\"\",0,Calc!AD577)","v":520000},{"$f":"IF(AE$11=\"\",0,Calc!AE577)","v":520000},{"$f":"IF(AF$11=\"\",0,Calc!AF577)","v":520000},{"$f":"IF(AG$11=\"\",0,Calc!AG577)","v":520000},{"$f":"IF(AH$11=\"\",0,Calc!AH577)","v":520000},{"$f":"IF(AI$11=\"\",0,Calc!AI577)","v":520000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ577)","v":520000},{"$f":"IF(AK$11=\"\",0,Calc!AK577)","v":520000},{"$f":"IF(AL$11=\"\",0,Calc!AL577)","v":520000},{"$f":"IF(AM$11=\"\",0,Calc!AM577)","v":535600},{"$f":"IF(AN$11=\"\",0,Calc!AN577)","v":535600},{"$f":"IF(AO$11=\"\",0,Calc!AO577)","v":535600},{"$f":"IF(AP$11=\"\",0,Calc!AP577)","v":535600},{"$f":"IF(AQ$11=\"\",0,Calc!AQ577)","v":535600},{"$f":"IF(AR$11=\"\",0,Calc!AR577)","v":535600},{"$f":"IF(AS$11=\"\",0,Calc!AS577)","v":535600},{"$f":"IF(AT$11=\"\",0,Calc!AT577)","v":535600},{"$f":"IF(AU$11=\"\",0,Calc!AU577)","v":535600},{"$f":"IF(AV$11=\"\",0,Calc!AV577)","v":535600},{"$f":"IF(AW$11=\"\",0,Calc!AW577)","v":535600},{"$f":"IF(AX$11=\"\",0,Calc!AX577)","v":535600},{"$f":"IF(AY$11=\"\",0,Calc!AY577)","v":551668},{"$f":"IF(AZ$11=\"\",0,Calc!AZ577)","v":551668},{"$f":"IF(BA$11=\"\",0,Calc!BA577)","v":551668},{"$f":"IF(BB$11=\"\",0,Calc!BB577)","v":551668},{"$f":"IF(BC$11=\"\",0,Calc!BC577)","v":551668},{"$f":"IF(BD$11=\"\",0,Calc!BD577)","v":551668},{"$f":"IF(BE$11=\"\",0,Calc!BE577)","v":551668},{"$f":"IF(BF$11=\"\",0,Calc!BF577)","v":551668},{"$f":"IF(BG$11=\"\",0,Calc!BG577)","v":551668},{"$f":"IF(BH$11=\"\",0,Calc!BH577)","v":551668},{"$f":"IF(BI$11=\"\",0,Calc!BI577)","v":551668},{"$f":"IF(BJ$11=\"\",0,Calc!BJ577)","v":551668},{"$f":"IF(BK$11=\"\",0,Calc!BK577)","v":568218.04},{"$f":"IF(BL$11=\"\",0,Calc!BL577)","v":568218.04},{"$f":"IF(BM$11=\"\",0,Calc!BM577)","v":568218.04},{"$f":"IF(BN$11=\"\",0,Calc!BN577)","v":568218.04},{"$f":"IF(BO$11=\"\",0,Calc!BO577)","v":568218.04},{"$f":"IF(BP$11=\"\",0,Calc!BP577)","v":568218.04},{"$f":"IF(BQ$11=\"\",0,Calc!BQ577)","v":568218.04},{"$f":"IF(BR$11=\"\",0,Calc!BR577)","v":568218.04},{"$f":"IF(BS$11=\"\",0,Calc!BS577)","v":568218.04},{"$f":"IF(BT$11=\"\",0,Calc!BT577)","v":568218.04},{"$f":"IF(BU$11=\"\",0,Calc!BU577)","v":568218.04},{"$f":"IF(BV$11=\"\",0,Calc!BV577)","v":568218.04},{"$f":"IF(BW$11=\"\",0,Calc!BW577)","v":585264.58120000002},{"$f":"IF(BX$11=\"\",0,Calc!BX577)","v":585264.58120000002},{"$f":"IF(BY$11=\"\",0,Calc!BY577)","v":585264.58120000002},{"$f":"IF(BZ$11=\"\",0,Calc!BZ577)","v":585264.58120000002},{"$f":"IF(CA$11=\"\",0,Calc!CA577)","v":585264.58120000002},{"$f":"IF(CB$11=\"\",0,Calc!CB577)","v":585264.58120000002},{"$f":"IF(CC$11=\"\",0,Calc!CC577)","v":585264.58120000002},{"$f":"IF(CD$11=\"\",0,Calc!CD577)","v":585264.58120000002},{"$f":"IF(CE$11=\"\",0,Calc!CE577)","v":585264.58120000002},{"$f":"IF(CF$11=\"\",0,Calc!CF577)","v":585264.58120000002},{"$f":"IF(CG$11=\"\",0,Calc!CG577)","v":585264.58120000002},{"$f":"IF(CH$11=\"\",0,Calc!CH577)","v":585264.58120000002},{"$f":"IF(CI$11=\"\",0,Calc!CI577)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ577)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK577)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL577)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM577)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN577)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO577)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP577)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ577)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR577)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS577)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT577)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU577)","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L119)))","v":"Технический отдел"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$CV119,$Z$2:$CV$2,Periods!$Q$18),SUM($Z119:$CV119))","v":17838696.321600012},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA578)","v":280000},{"$f":"IF(AB$11=\"\",0,Calc!AB578)","v":280000},{"$f":"IF(AC$11=\"\",0,Calc!AC578)","v":280000},{"$f":"IF(AD$11=\"\",0,Calc!AD578)","v":280000},{"$f":"IF(AE$11=\"\",0,Calc!AE578)","v":280000},{"$f":"IF(AF$11=\"\",0,Calc!AF578)","v":280000},{"$f":"IF(AG$11=\"\",0,Calc!AG578)","v":280000},{"$f":"IF(AH$11=\"\",0,Calc!AH578)","v":280000},{"$f":"IF(AI$11=\"\",0,Calc!AI578)","v":280000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ578)","v":280000},{"$f":"IF(AK$11=\"\",0,Calc!AK578)","v":280000},{"$f":"IF(AL$11=\"\",0,Calc!AL578)","v":280000},{"$f":"IF(AM$11=\"\",0,Calc!AM578)","v":288400},{"$f":"IF(AN$11=\"\",0,Calc!AN578)","v":288400},{"$f":"IF(AO$11=\"\",0,Calc!AO578)","v":288400},{"$f":"IF(AP$11=\"\",0,Calc!AP578)","v":288400},{"$f":"IF(AQ$11=\"\",0,Calc!AQ578)","v":288400},{"$f":"IF(AR$11=\"\",0,Calc!AR578)","v":288400},{"$f":"IF(AS$11=\"\",0,Calc!AS578)","v":288400},{"$f":"IF(AT$11=\"\",0,Calc!AT578)","v":288400},{"$f":"IF(AU$11=\"\",0,Calc!AU578)","v":288400},{"$f":"IF(AV$11=\"\",0,Calc!AV578)","v":288400},{"$f":"IF(AW$11=\"\",0,Calc!AW578)","v":288400},{"$f":"IF(AX$11=\"\",0,Calc!AX578)","v":288400},{"$f":"IF(AY$11=\"\",0,Calc!AY578)","v":297052},{"$f":"IF(AZ$11=\"\",0,Calc!AZ578)","v":297052},{"$f":"IF(BA$11=\"\",0,Calc!BA578)","v":297052},{"$f":"IF(BB$11=\"\",0,Calc!BB578)","v":297052},{"$f":"IF(BC$11=\"\",0,Calc!BC578)","v":297052},{"$f":"IF(BD$11=\"\",0,Calc!BD578)","v":297052},{"$f":"IF(BE$11=\"\",0,Calc!BE578)","v":297052},{"$f":"IF(BF$11=\"\",0,Calc!BF578)","v":297052},{"$f":"IF(BG$11=\"\",0,Calc!BG578)","v":297052},{"$f":"IF(BH$11=\"\",0,Calc!BH578)","v":297052},{"$f":"IF(BI$11=\"\",0,Calc!BI578)","v":297052},{"$f":"IF(BJ$11=\"\",0,Calc!BJ578)","v":297052},{"$f":"IF(BK$11=\"\",0,Calc!BK578)","v":305963.56},{"$f":"IF(BL$11=\"\",0,Calc!BL578)","v":305963.56},{"$f":"IF(BM$11=\"\",0,Calc!BM578)","v":305963.56},{"$f":"IF(BN$11=\"\",0,Calc!BN578)","v":305963.56},{"$f":"IF(BO$11=\"\",0,Calc!BO578)","v":305963.56},{"$f":"IF(BP$11=\"\",0,Calc!BP578)","v":305963.56},{"$f":"IF(BQ$11=\"\",0,Calc!BQ578)","v":305963.56},{"$f":"IF(BR$11=\"\",0,Calc!BR578)","v":305963.56},{"$f":"IF(BS$11=\"\",0,Calc!BS578)","v":305963.56},{"$f":"IF(BT$11=\"\",0,Calc!BT578)","v":305963.56},{"$f":"IF(BU$11=\"\",0,Calc!BU578)","v":305963.56},{"$f":"IF(BV$11=\"\",0,Calc!BV578)","v":305963.56},{"$f":"IF(BW$11=\"\",0,Calc!BW578)","v":315142.46679999999},{"$f":"IF(BX$11=\"\",0,Calc!BX578)","v":315142.46679999999},{"$f":"IF(BY$11=\"\",0,Calc!BY578)","v":315142.46679999999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ578)","v":315142.46679999999},{"$f":"IF(CA$11=\"\",0,Calc!CA578)","v":315142.46679999999},{"$f":"IF(CB$11=\"\",0,Calc!CB578)","v":315142.46679999999},{"$f":"IF(CC$11=\"\",0,Calc!CC578)","v":315142.46679999999},{"$f":"IF(CD$11=\"\",0,Calc!CD578)","v":315142.46679999999},{"$f":"IF(CE$11=\"\",0,Calc!CE578)","v":315142.46679999999},{"$f":"IF(CF$11=\"\",0,Calc!CF578)","v":315142.46679999999},{"$f":"IF(CG$11=\"\",0,Calc!CG578)","v":315142.46679999999},{"$f":"IF(CH$11=\"\",0,Calc!CH578)","v":315142.46679999999},{"$f":"IF(CI$11=\"\",0,Calc!CI578)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ578)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK578)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL578)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM578)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN578)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO578)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP578)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ578)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR578)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS578)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT578)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU578)","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Управленческие расходы"},{"$f":"I117","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L120)))","v":"Планово-диспетчерский отдел"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":3089917.041420002},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA579)","v":48500},{"$f":"IF(AB$11=\"\",0,Calc!AB579)","v":48500},{"$f":"IF(AC$11=\"\",0,Calc!AC579)","v":48500},{"$f":"IF(AD$11=\"\",0,Calc!AD579)","v":48500},{"$f":"IF(AE$11=\"\",0,Calc!AE579)","v":48500},{"$f":"IF(AF$11=\"\",0,Calc!AF579)","v":48500},{"$f":"IF(AG$11=\"\",0,Calc!AG579)","v":48500},{"$f":"IF(AH$11=\"\",0,Calc!AH579)","v":48500},{"$f":"IF(AI$11=\"\",0,Calc!AI579)","v":48500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ579)","v":48500},{"$f":"IF(AK$11=\"\",0,Calc!AK579)","v":48500},{"$f":"IF(AL$11=\"\",0,Calc!AL579)","v":48500},{"$f":"IF(AM$11=\"\",0,Calc!AM579)","v":49955},{"$f":"IF(AN$11=\"\",0,Calc!AN579)","v":49955},{"$f":"IF(AO$11=\"\",0,Calc!AO579)","v":49955},{"$f":"IF(AP$11=\"\",0,Calc!AP579)","v":49955},{"$f":"IF(AQ$11=\"\",0,Calc!AQ579)","v":49955},{"$f":"IF(AR$11=\"\",0,Calc!AR579)","v":49955},{"$f":"IF(AS$11=\"\",0,Calc!AS579)","v":49955},{"$f":"IF(AT$11=\"\",0,Calc!AT579)","v":49955},{"$f":"IF(AU$11=\"\",0,Calc!AU579)","v":49955},{"$f":"IF(AV$11=\"\",0,Calc!AV579)","v":49955},{"$f":"IF(AW$11=\"\",0,Calc!AW579)","v":49955},{"$f":"IF(AX$11=\"\",0,Calc!AX579)","v":49955},{"$f":"IF(AY$11=\"\",0,Calc!AY579)","v":51453.649999999994},{"$f":"IF(AZ$11=\"\",0,Calc!AZ579)","v":51453.649999999994},{"$f":"IF(BA$11=\"\",0,Calc!BA579)","v":51453.649999999994},{"$f":"IF(BB$11=\"\",0,Calc!BB579)","v":51453.649999999994},{"$f":"IF(BC$11=\"\",0,Calc!BC579)","v":51453.649999999994},{"$f":"IF(BD$11=\"\",0,Calc!BD579)","v":51453.649999999994},{"$f":"IF(BE$11=\"\",0,Calc!BE579)","v":51453.649999999994},{"$f":"IF(BF$11=\"\",0,Calc!BF579)","v":51453.649999999994},{"$f":"IF(BG$11=\"\",0,Calc!BG579)","v":51453.649999999994},{"$f":"IF(BH$11=\"\",0,Calc!BH579)","v":51453.649999999994},{"$f":"IF(BI$11=\"\",0,Calc!BI579)","v":51453.649999999994},{"$f":"IF(BJ$11=\"\",0,Calc!BJ579)","v":51453.649999999994},{"$f":"IF(BK$11=\"\",0,Calc!BK579)","v":52997.2595},{"$f":"IF(BL$11=\"\",0,Calc!BL579)","v":52997.2595},{"$f":"IF(BM$11=\"\",0,Calc!BM579)","v":52997.2595},{"$f":"IF(BN$11=\"\",0,Calc!BN579)","v":52997.2595},{"$f":"IF(BO$11=\"\",0,Calc!BO579)","v":52997.2595},{"$f":"IF(BP$11=\"\",0,Calc!BP579)","v":52997.2595},{"$f":"IF(BQ$11=\"\",0,Calc!BQ579)","v":52997.2595},{"$f":"IF(BR$11=\"\",0,Calc!BR579)","v":52997.2595},{"$f":"IF(BS$11=\"\",0,Calc!BS579)","v":52997.2595},{"$f":"IF(BT$11=\"\",0,Calc!BT579)","v":52997.2595},{"$f":"IF(BU$11=\"\",0,Calc!BU579)","v":52997.2595},{"$f":"IF(BV$11=\"\",0,Calc!BV579)","v":52997.2595},{"$f":"IF(BW$11=\"\",0,Calc!BW579)","v":54587.177284999998},{"$f":"IF(BX$11=\"\",0,Calc!BX579)","v":54587.177284999998},{"$f":"IF(BY$11=\"\",0,Calc!BY579)","v":54587.177284999998},{"$f":"IF(BZ$11=\"\",0,Calc!BZ579)","v":54587.177284999998},{"$f":"IF(CA$11=\"\",0,Calc!CA579)","v":54587.177284999998},{"$f":"IF(CB$11=\"\",0,Calc!CB579)","v":54587.177284999998},{"$f":"IF(CC$11=\"\",0,Calc!CC579)","v":54587.177284999998},{"$f":"IF(CD$11=\"\",0,Calc!CD579)","v":54587.177284999998},{"$f":"IF(CE$11=\"\",0,Calc!CE579)","v":54587.177284999998},{"$f":"IF(CF$11=\"\",0,Calc!CF579)","v":54587.177284999998},{"$f":"IF(CG$11=\"\",0,Calc!CG579)","v":54587.177284999998},{"$f":"IF(CH$11=\"\",0,Calc!CH579)","v":54587.177284999998},{"$f":"IF(CI$11=\"\",0,Calc!CI579)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ579)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK579)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL579)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM579)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN579)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO579)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP579)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ579)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR579)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS579)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT579)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU579)","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Управленческие расходы"},{"$f":"I118","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L121)))","v":"Начальник производства СИЗ"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":4141125.9317999985},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA580)","v":65000},{"$f":"IF(AB$11=\"\",0,Calc!AB580)","v":65000},{"$f":"IF(AC$11=\"\",0,Calc!AC580)","v":65000},{"$f":"IF(AD$11=\"\",0,Calc!AD580)","v":65000},{"$f":"IF(AE$11=\"\",0,Calc!AE580)","v":65000},{"$f":"IF(AF$11=\"\",0,Calc!AF580)","v":65000},{"$f":"IF(AG$11=\"\",0,Calc!AG580)","v":65000},{"$f":"IF(AH$11=\"\",0,Calc!AH580)","v":65000},{"$f":"IF(AI$11=\"\",0,Calc!AI580)","v":65000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ580)","v":65000},{"$f":"IF(AK$11=\"\",0,Calc!AK580)","v":65000},{"$f":"IF(AL$11=\"\",0,Calc!AL580)","v":65000},{"$f":"IF(AM$11=\"\",0,Calc!AM580)","v":66950},{"$f":"IF(AN$11=\"\",0,Calc!AN580)","v":66950},{"$f":"IF(AO$11=\"\",0,Calc!AO580)","v":66950},{"$f":"IF(AP$11=\"\",0,Calc!AP580)","v":66950},{"$f":"IF(AQ$11=\"\",0,Calc!AQ580)","v":66950},{"$f":"IF(AR$11=\"\",0,Calc!AR580)","v":66950},{"$f":"IF(AS$11=\"\",0,Calc!AS580)","v":66950},{"$f":"IF(AT$11=\"\",0,Calc!AT580)","v":66950},{"$f":"IF(AU$11=\"\",0,Calc!AU580)","v":66950},{"$f":"IF(AV$11=\"\",0,Calc!AV580)","v":66950},{"$f":"IF(AW$11=\"\",0,Calc!AW580)","v":66950},{"$f":"IF(AX$11=\"\",0,Calc!AX580)","v":66950},{"$f":"IF(AY$11=\"\",0,Calc!AY580)","v":68958.5},{"$f":"IF(AZ$11=\"\",0,Calc!AZ580)","v":68958.5},{"$f":"IF(BA$11=\"\",0,Calc!BA580)","v":68958.5},{"$f":"IF(BB$11=\"\",0,Calc!BB580)","v":68958.5},{"$f":"IF(BC$11=\"\",0,Calc!BC580)","v":68958.5},{"$f":"IF(BD$11=\"\",0,Calc!BD580)","v":68958.5},{"$f":"IF(BE$11=\"\",0,Calc!BE580)","v":68958.5},{"$f":"IF(BF$11=\"\",0,Calc!BF580)","v":68958.5},{"$f":"IF(BG$11=\"\",0,Calc!BG580)","v":68958.5},{"$f":"IF(BH$11=\"\",0,Calc!BH580)","v":68958.5},{"$f":"IF(BI$11=\"\",0,Calc!BI580)","v":68958.5},{"$f":"IF(BJ$11=\"\",0,Calc!BJ580)","v":68958.5},{"$f":"IF(BK$11=\"\",0,Calc!BK580)","v":71027.255000000005},{"$f":"IF(BL$11=\"\",0,Calc!BL580)","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,Calc!BM580)","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,Calc!BN580)","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,Calc!BO580)","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,Calc!BP580)","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,Calc!BQ580)","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,Calc!BR580)","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,Calc!BS580)","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,Calc!BT580)","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,Calc!BU580)","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,Calc!BV580)","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,Calc!BW580)","v":73158.072649999987},{"$f":"IF(BX$11=\"\",0,Calc!BX580)","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,Calc!BY580)","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,Calc!BZ580)","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,Calc!CA580)","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,Calc!CB580)","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,Calc!CC580)","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,Calc!CD580)","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,Calc!CE580)","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,Calc!CF580)","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,Calc!CG580)","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,Calc!CH580)","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,Calc!CI580)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ580)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK580)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL580)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM580)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN580)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO580)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP580)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ580)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR580)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS580)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT580)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU580)","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"H118","v":"Управленческие расходы"},{"$f":"I119","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L122)))","v":"Заведующий складом"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CV122,$Z$2:$CV$2,Periods!$Q$18),SUM($Z122:$CV122))","v":2420965.9293599995},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA581)","v":38000},{"$f":"IF(AB$11=\"\",0,Calc!AB581)","v":38000},{"$f":"IF(AC$11=\"\",0,Calc!AC581)","v":38000},{"$f":"IF(AD$11=\"\",0,Calc!AD581)","v":38000},{"$f":"IF(AE$11=\"\",0,Calc!AE581)","v":38000},{"$f":"IF(AF$11=\"\",0,Calc!AF581)","v":38000},{"$f":"IF(AG$11=\"\",0,Calc!AG581)","v":38000},{"$f":"IF(AH$11=\"\",0,Calc!AH581)","v":38000},{"$f":"IF(AI$11=\"\",0,Calc!AI581)","v":38000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ581)","v":38000},{"$f":"IF(AK$11=\"\",0,Calc!AK581)","v":38000},{"$f":"IF(AL$11=\"\",0,Calc!AL581)","v":38000},{"$f":"IF(AM$11=\"\",0,Calc!AM581)","v":39140},{"$f":"IF(AN$11=\"\",0,Calc!AN581)","v":39140},{"$f":"IF(AO$11=\"\",0,Calc!AO581)","v":39140},{"$f":"IF(AP$11=\"\",0,Calc!AP581)","v":39140},{"$f":"IF(AQ$11=\"\",0,Calc!AQ581)","v":39140},{"$f":"IF(AR$11=\"\",0,Calc!AR581)","v":39140},{"$f":"IF(AS$11=\"\",0,Calc!AS581)","v":39140},{"$f":"IF(AT$11=\"\",0,Calc!AT581)","v":39140},{"$f":"IF(AU$11=\"\",0,Calc!AU581)","v":39140},{"$f":"IF(AV$11=\"\",0,Calc!AV581)","v":39140},{"$f":"IF(AW$11=\"\",0,Calc!AW581)","v":39140},{"$f":"IF(AX$11=\"\",0,Calc!AX581)","v":39140},{"$f":"IF(AY$11=\"\",0,Calc!AY581)","v":40314.199999999997},{"$f":"IF(AZ$11=\"\",0,Calc!AZ581)","v":40314.199999999997},{"$f":"IF(BA$11=\"\",0,Calc!BA581)","v":40314.199999999997},{"$f":"IF(BB$11=\"\",0,Calc!BB581)","v":40314.199999999997},{"$f":"IF(BC$11=\"\",0,Calc!BC581)","v":40314.199999999997},{"$f":"IF(BD$11=\"\",0,Calc!BD581)","v":40314.199999999997},{"$f":"IF(BE$11=\"\",0,Calc!BE581)","v":40314.199999999997},{"$f":"IF(BF$11=\"\",0,Calc!BF581)","v":40314.199999999997},{"$f":"IF(BG$11=\"\",0,Calc!BG581)","v":40314.199999999997},{"$f":"IF(BH$11=\"\",0,Calc!BH581)","v":40314.199999999997},{"$f":"IF(BI$11=\"\",0,Calc!BI581)","v":40314.199999999997},{"$f":"IF(BJ$11=\"\",0,Calc!BJ581)","v":40314.199999999997},{"$f":"IF(BK$11=\"\",0,Calc!BK581)","v":41523.625999999997},{"$f":"IF(BL$11=\"\",0,Calc!BL581)","v":41523.625999999997},{"$f":"IF(BM$11=\"\",0,Calc!BM581)","v":41523.625999999997},{"$f":"IF(BN$11=\"\",0,Calc!BN581)","v":41523.625999999997},{"$f":"IF(BO$11=\"\",0,Calc!BO581)","v":41523.625999999997},{"$f":"IF(BP$11=\"\",0,Calc!BP581)","v":41523.625999999997},{"$f":"IF(BQ$11=\"\",0,Calc!BQ581)","v":41523.625999999997},{"$f":"IF(BR$11=\"\",0,Calc!BR581)","v":41523.625999999997},{"$f":"IF(BS$11=\"\",0,Calc!BS581)","v":41523.625999999997},{"$f":"IF(BT$11=\"\",0,Calc!BT581)","v":41523.625999999997},{"$f":"IF(BU$11=\"\",0,Calc!BU581)","v":41523.625999999997},{"$f":"IF(BV$11=\"\",0,Calc!BV581)","v":41523.625999999997},{"$f":"IF(BW$11=\"\",0,Calc!BW581)","v":42769.334779999997},{"$f":"IF(BX$11=\"\",0,Calc!BX581)","v":42769.334779999997},{"$f":"IF(BY$11=\"\",0,Calc!BY581)","v":42769.334779999997},{"$f":"IF(BZ$11=\"\",0,Calc!BZ581)","v":42769.334779999997},{"$f":"IF(CA$11=\"\",0,Calc!CA581)","v":42769.334779999997},{"$f":"IF(CB$11=\"\",0,Calc!CB581)","v":42769.334779999997},{"$f":"IF(CC$11=\"\",0,Calc!CC581)","v":42769.334779999997},{"$f":"IF(CD$11=\"\",0,Calc!CD581)","v":42769.334779999997},{"$f":"IF(CE$11=\"\",0,Calc!CE581)","v":42769.334779999997},{"$f":"IF(CF$11=\"\",0,Calc!CF581)","v":42769.334779999997},{"$f":"IF(CG$11=\"\",0,Calc!CG581)","v":42769.334779999997},{"$f":"IF(CH$11=\"\",0,Calc!CH581)","v":42769.334779999997},{"$f":"IF(CI$11=\"\",0,Calc!CI581)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ581)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK581)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL581)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM581)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN581)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO581)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP581)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ581)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR581)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS581)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT581)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU581)","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H119","v":"Управленческие расходы"},{"$f":"I120","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)=0,$L123=0,$L123=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L123)))","v":"Начальник цеха литья"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CV123,$Z$2:$CV$2,Periods!$Q$18),SUM($Z123:$CV123))","v":4109271.116940001},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA582)","v":64500},{"$f":"IF(AB$11=\"\",0,Calc!AB582)","v":64500},{"$f":"IF(AC$11=\"\",0,Calc!AC582)","v":64500},{"$f":"IF(AD$11=\"\",0,Calc!AD582)","v":64500},{"$f":"IF(AE$11=\"\",0,Calc!AE582)","v":64500},{"$f":"IF(AF$11=\"\",0,Calc!AF582)","v":64500},{"$f":"IF(AG$11=\"\",0,Calc!AG582)","v":64500},{"$f":"IF(AH$11=\"\",0,Calc!AH582)","v":64500},{"$f":"IF(AI$11=\"\",0,Calc!AI582)","v":64500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ582)","v":64500},{"$f":"IF(AK$11=\"\",0,Calc!AK582)","v":64500},{"$f":"IF(AL$11=\"\",0,Calc!AL582)","v":64500},{"$f":"IF(AM$11=\"\",0,Calc!AM582)","v":66435},{"$f":"IF(AN$11=\"\",0,Calc!AN582)","v":66435},{"$f":"IF(AO$11=\"\",0,Calc!AO582)","v":66435},{"$f":"IF(AP$11=\"\",0,Calc!AP582)","v":66435},{"$f":"IF(AQ$11=\"\",0,Calc!AQ582)","v":66435},{"$f":"IF(AR$11=\"\",0,Calc!AR582)","v":66435},{"$f":"IF(AS$11=\"\",0,Calc!AS582)","v":66435},{"$f":"IF(AT$11=\"\",0,Calc!AT582)","v":66435},{"$f":"IF(AU$11=\"\",0,Calc!AU582)","v":66435},{"$f":"IF(AV$11=\"\",0,Calc!AV582)","v":66435},{"$f":"IF(AW$11=\"\",0,Calc!AW582)","v":66435},{"$f":"IF(AX$11=\"\",0,Calc!AX582)","v":66435},{"$f":"IF(AY$11=\"\",0,Calc!AY582)","v":68428.05},{"$f":"IF(AZ$11=\"\",0,Calc!AZ582)","v":68428.05},{"$f":"IF(BA$11=\"\",0,Calc!BA582)","v":68428.05},{"$f":"IF(BB$11=\"\",0,Calc!BB582)","v":68428.05},{"$f":"IF(BC$11=\"\",0,Calc!BC582)","v":68428.05},{"$f":"IF(BD$11=\"\",0,Calc!BD582)","v":68428.05},{"$f":"IF(BE$11=\"\",0,Calc!BE582)","v":68428.05},{"$f":"IF(BF$11=\"\",0,Calc!BF582)","v":68428.05},{"$f":"IF(BG$11=\"\",0,Calc!BG582)","v":68428.05},{"$f":"IF(BH$11=\"\",0,Calc!BH582)","v":68428.05},{"$f":"IF(BI$11=\"\",0,Calc!BI582)","v":68428.05},{"$f":"IF(BJ$11=\"\",0,Calc!BJ582)","v":68428.05},{"$f":"IF(BK$11=\"\",0,Calc!BK582)","v":70480.891499999998},{"$f":"IF(BL$11=\"\",0,Calc!BL582)","v":70480.891499999998},{"$f":"IF(BM$11=\"\",0,Calc!BM582)","v":70480.891499999998},{"$f":"IF(BN$11=\"\",0,Calc!BN582)","v":70480.891499999998},{"$f":"IF(BO$11=\"\",0,Calc!BO582)","v":70480.891499999998},{"$f":"IF(BP$11=\"\",0,Calc!BP582)","v":70480.891499999998},{"$f":"IF(BQ$11=\"\",0,Calc!BQ582)","v":70480.891499999998},{"$f":"IF(BR$11=\"\",0,Calc!BR582)","v":70480.891499999998},{"$f":"IF(BS$11=\"\",0,Calc!BS582)","v":70480.891499999998},{"$f":"IF(BT$11=\"\",0,Calc!BT582)","v":70480.891499999998},{"$f":"IF(BU$11=\"\",0,Calc!BU582)","v":70480.891499999998},{"$f":"IF(BV$11=\"\",0,Calc!BV582)","v":70480.891499999998},{"$f":"IF(BW$11=\"\",0,Calc!BW582)","v":72595.318244999988},{"$f":"IF(BX$11=\"\",0,Calc!BX582)","v":72595.318244999988},{"$f":"IF(BY$11=\"\",0,Calc!BY582)","v":72595.318244999988},{"$f":"IF(BZ$11=\"\",0,Calc!BZ582)","v":72595.318244999988},{"$f":"IF(CA$11=\"\",0,Calc!CA582)","v":72595.318244999988},{"$f":"IF(CB$11=\"\",0,Calc!CB582)","v":72595.318244999988},{"$f":"IF(CC$11=\"\",0,Calc!CC582)","v":72595.318244999988},{"$f":"IF(CD$11=\"\",0,Calc!CD582)","v":72595.318244999988},{"$f":"IF(CE$11=\"\",0,Calc!CE582)","v":72595.318244999988},{"$f":"IF(CF$11=\"\",0,Calc!CF582)","v":72595.318244999988},{"$f":"IF(CG$11=\"\",0,Calc!CG582)","v":72595.318244999988},{"$f":"IF(CH$11=\"\",0,Calc!CH582)","v":72595.318244999988},{"$f":"IF(CI$11=\"\",0,Calc!CI582)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ582)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK582)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL582)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM582)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN582)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO582)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP582)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ582)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR582)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS582)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT582)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU582)","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CV125,$Z$2:$CV$2,Periods!$Q$18),SUM($Z125:$CV125))","v":6120201.8694220819},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA584)","v":96064},{"$f":"IF(AB$11=\"\",0,Calc!AB584)","v":96064},{"$f":"IF(AC$11=\"\",0,Calc!AC584)","v":96064},{"$f":"IF(AD$11=\"\",0,Calc!AD584)","v":96064},{"$f":"IF(AE$11=\"\",0,Calc!AE584)","v":96064},{"$f":"IF(AF$11=\"\",0,Calc!AF584)","v":96064},{"$f":"IF(AG$11=\"\",0,Calc!AG584)","v":96064},{"$f":"IF(AH$11=\"\",0,Calc!AH584)","v":96064},{"$f":"IF(AI$11=\"\",0,Calc!AI584)","v":96064},{"$f":"IF(AJ$11=\"\",0,Calc!AJ584)","v":96064},{"$f":"IF(AK$11=\"\",0,Calc!AK584)","v":96064},{"$f":"IF(AL$11=\"\",0,Calc!AL584)","v":96064},{"$f":"IF(AM$11=\"\",0,Calc!AM584)","v":98945.919999999998},{"$f":"IF(AN$11=\"\",0,Calc!AN584)","v":98945.919999999998},{"$f":"IF(AO$11=\"\",0,Calc!AO584)","v":98945.919999999998},{"$f":"IF(AP$11=\"\",0,Calc!AP584)","v":98945.919999999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ584)","v":98945.919999999998},{"$f":"IF(AR$11=\"\",0,Calc!AR584)","v":98945.919999999998},{"$f":"IF(AS$11=\"\",0,Calc!AS584)","v":98945.919999999998},{"$f":"IF(AT$11=\"\",0,Calc!AT584)","v":98945.919999999998},{"$f":"IF(AU$11=\"\",0,Calc!AU584)","v":98945.919999999998},{"$f":"IF(AV$11=\"\",0,Calc!AV584)","v":98945.919999999998},{"$f":"IF(AW$11=\"\",0,Calc!AW584)","v":98945.919999999998},{"$f":"IF(AX$11=\"\",0,Calc!AX584)","v":98945.919999999998},{"$f":"IF(AY$11=\"\",0,Calc!AY584)","v":101914.29759999999},{"$f":"IF(AZ$11=\"\",0,Calc!AZ584)","v":101914.29759999999},{"$f":"IF(BA$11=\"\",0,Calc!BA584)","v":101914.29759999999},{"$f":"IF(BB$11=\"\",0,Calc!BB584)","v":101914.29759999999},{"$f":"IF(BC$11=\"\",0,Calc!BC584)","v":101914.29759999999},{"$f":"IF(BD$11=\"\",0,Calc!BD584)","v":101914.29759999999},{"$f":"IF(BE$11=\"\",0,Calc!BE584)","v":101914.29759999999},{"$f":"IF(BF$11=\"\",0,Calc!BF584)","v":101914.29759999999},{"$f":"IF(BG$11=\"\",0,Calc!BG584)","v":101914.29759999999},{"$f":"IF(BH$11=\"\",0,Calc!BH584)","v":101914.29759999999},{"$f":"IF(BI$11=\"\",0,Calc!BI584)","v":101914.29759999999},{"$f":"IF(BJ$11=\"\",0,Calc!BJ584)","v":101914.29759999999},{"$f":"IF(BK$11=\"\",0,Calc!BK584)","v":104971.72652799997},{"$f":"IF(BL$11=\"\",0,Calc!BL584)","v":104971.72652799997},{"$f":"IF(BM$11=\"\",0,Calc!BM584)","v":104971.72652799997},{"$f":"IF(BN$11=\"\",0,Calc!BN584)","v":104971.72652799997},{"$f":"IF(BO$11=\"\",0,Calc!BO584)","v":104971.72652799997},{"$f":"IF(BP$11=\"\",0,Calc!BP584)","v":104971.72652799997},{"$f":"IF(BQ$11=\"\",0,Calc!BQ584)","v":104971.72652799997},{"$f":"IF(BR$11=\"\",0,Calc!BR584)","v":104971.72652799997},{"$f":"IF(BS$11=\"\",0,Calc!BS584)","v":104971.72652799997},{"$f":"IF(BT$11=\"\",0,Calc!BT584)","v":104971.72652799997},{"$f":"IF(BU$11=\"\",0,Calc!BU584)","v":104971.72652799997},{"$f":"IF(BV$11=\"\",0,Calc!BV584)","v":104971.72652799997},{"$f":"IF(BW$11=\"\",0,Calc!BW584)","v":108120.87832383999},{"$f":"IF(BX$11=\"\",0,Calc!BX584)","v":108120.87832383999},{"$f":"IF(BY$11=\"\",0,Calc!BY584)","v":108120.87832383999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ584)","v":108120.87832383999},{"$f":"IF(CA$11=\"\",0,Calc!CA584)","v":108120.87832383999},{"$f":"IF(CB$11=\"\",0,Calc!CB584)","v":108120.87832383999},{"$f":"IF(CC$11=\"\",0,Calc!CC584)","v":108120.87832383999},{"$f":"IF(CD$11=\"\",0,Calc!CD584)","v":108120.87832383999},{"$f":"IF(CE$11=\"\",0,Calc!CE584)","v":108120.87832383999},{"$f":"IF(CF$11=\"\",0,Calc!CF584)","v":108120.87832383999},{"$f":"IF(CG$11=\"\",0,Calc!CG584)","v":108120.87832383999},{"$f":"IF(CH$11=\"\",0,Calc!CH584)","v":108120.87832383999},{"$f":"IF(CI$11=\"\",0,Calc!CI584)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ584)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK584)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL584)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM584)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN584)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO584)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP584)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ584)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR584)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS584)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT584)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU584)","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X126-SUM($X127:$X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":19374563.119627878},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA585)","v":2714843.4873826178},{"$f":"IF(AB$11=\"\",0,Calc!AB585)","v":106510.15404928464},{"$f":"IF(AC$11=\"\",0,Calc!AC585)","v":106510.15404928464},{"$f":"IF(AD$11=\"\",0,Calc!AD585)","v":106510.15404928464},{"$f":"IF(AE$11=\"\",0,Calc!AE585)","v":142768.6038029138},{"$f":"IF(AF$11=\"\",0,Calc!AF585)","v":164176.56037507657},{"$f":"IF(AG$11=\"\",0,Calc!AG585)","v":144711.70506122877},{"$f":"IF(AH$11=\"\",0,Calc!AH585)","v":139615.42738279523},{"$f":"IF(AI$11=\"\",0,Calc!AI585)","v":108503.39667720544},{"$f":"IF(AJ$11=\"\",0,Calc!AJ585)","v":177621.06652006099},{"$f":"IF(AK$11=\"\",0,Calc!AK585)","v":313307.44087915373},{"$f":"IF(AL$11=\"\",0,Calc!AL585)","v":297007.34680390451},{"$f":"IF(AM$11=\"\",0,Calc!AM585)","v":276747.13498282206},{"$f":"IF(AN$11=\"\",0,Calc!AN585)","v":223012.64697540429},{"$f":"IF(AO$11=\"\",0,Calc!AO585)","v":151544.65621797543},{"$f":"IF(AP$11=\"\",0,Calc!AP585)","v":405804.18043964135},{"$f":"IF(AQ$11=\"\",0,Calc!AQ585)","v":420181.92288540863},{"$f":"IF(AR$11=\"\",0,Calc!AR585)","v":173688.2652903519},{"$f":"IF(AS$11=\"\",0,Calc!AS585)","v":158131.40314511774},{"$f":"IF(AT$11=\"\",0,Calc!AT585)","v":158131.40314511774},{"$f":"IF(AU$11=\"\",0,Calc!AU585)","v":158131.40314511774},{"$f":"IF(AV$11=\"\",0,Calc!AV585)","v":158131.40314511774},{"$f":"IF(AW$11=\"\",0,Calc!AW585)","v":286386.20739852457},{"$f":"IF(AX$11=\"\",0,Calc!AX585)","v":506221.88127147377},{"$f":"IF(AY$11=\"\",0,Calc!AY585)","v":299611.30313913937},{"$f":"IF(AZ$11=\"\",0,Calc!AZ585)","v":202051.70992906281},{"$f":"IF(BA$11=\"\",0,Calc!BA585)","v":202051.70992906281},{"$f":"IF(BB$11=\"\",0,Calc!BB585)","v":498374.92755019083},{"$f":"IF(BC$11=\"\",0,Calc!BC585)","v":652532.74592007394},{"$f":"IF(BD$11=\"\",0,Calc!BD585)","v":211191.72901734716},{"$f":"IF(BE$11=\"\",0,Calc!BE585)","v":211191.72901734716},{"$f":"IF(BF$11=\"\",0,Calc!BF585)","v":211191.72901734716},{"$f":"IF(BG$11=\"\",0,Calc!BG585)","v":211191.72901734716},{"$f":"IF(BH$11=\"\",0,Calc!BH585)","v":211191.72901734716},{"$f":"IF(BI$11=\"\",0,Calc!BI585)","v":211191.72901734716},{"$f":"IF(BJ$11=\"\",0,Calc!BJ585)","v":554550.37800690776},{"$f":"IF(BK$11=\"\",0,Calc!BK585)","v":354943.04016748257},{"$f":"IF(BL$11=\"\",0,Calc!BL585)","v":252972.05113399701},{"$f":"IF(BM$11=\"\",0,Calc!BM585)","v":252972.05113399701},{"$f":"IF(BN$11=\"\",0,Calc!BN585)","v":562694.31936792424},{"$f":"IF(BO$11=\"\",0,Calc!BO585)","v":900807.02113483963},{"$f":"IF(BP$11=\"\",0,Calc!BP585)","v":264702.28002118896},{"$f":"IF(BQ$11=\"\",0,Calc!BQ585)","v":264702.28002118896},{"$f":"IF(BR$11=\"\",0,Calc!BR585)","v":264702.28002118896},{"$f":"IF(BS$11=\"\",0,Calc!BS585)","v":264702.28002118896},{"$f":"IF(BT$11=\"\",0,Calc!BT585)","v":264702.28002118896},{"$f":"IF(BU$11=\"\",0,Calc!BU585)","v":264702.28002118896},{"$f":"IF(BV$11=\"\",0,Calc!BV585)","v":264702.28002118896},{"$f":"IF(BW$11=\"\",0,Calc!BW585)","v":287827.08735754958},{"$f":"IF(BX$11=\"\",0,Calc!BX585)","v":287827.08735754958},{"$f":"IF(BY$11=\"\",0,Calc!BY585)","v":287827.08735754958},{"$f":"IF(BZ$11=\"\",0,Calc!BZ585)","v":287827.08735754958},{"$f":"IF(CA$11=\"\",0,Calc!CA585)","v":719473.66621325235},{"$f":"IF(CB$11=\"\",0,Calc!CB585)","v":293136.50103492301},{"$f":"IF(CC$11=\"\",0,Calc!CC585)","v":293136.50103492301},{"$f":"IF(CD$11=\"\",0,Calc!CD585)","v":293136.50103492301},{"$f":"IF(CE$11=\"\",0,Calc!CE585)","v":293136.50103492301},{"$f":"IF(CF$11=\"\",0,Calc!CF585)","v":293136.50103492301},{"$f":"IF(CG$11=\"\",0,Calc!CG585)","v":293136.50103492301},{"$f":"IF(CH$11=\"\",0,Calc!CH585)","v":293136.50103492301},{"$f":"IF(CI$11=\"\",0,Calc!CI585)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ585)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK585)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL585)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM585)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN585)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO585)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP585)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ585)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR585)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS585)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT585)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU585)","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L127)))","v":"Содержание мест локации персонала"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":6473315.1295806225},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA586)","v":45760.154049284625},{"$f":"IF(AB$11=\"\",0,Calc!AB586)","v":45760.154049284625},{"$f":"IF(AC$11=\"\",0,Calc!AC586)","v":45760.154049284625},{"$f":"IF(AD$11=\"\",0,Calc!AD586)","v":45760.154049284625},{"$f":"IF(AE$11=\"\",0,Calc!AE586)","v":45760.154049284625},{"$f":"IF(AF$11=\"\",0,Calc!AF586)","v":45760.154049284625},{"$f":"IF(AG$11=\"\",0,Calc!AG586)","v":45760.154049284625},{"$f":"IF(AH$11=\"\",0,Calc!AH586)","v":45760.154049284625},{"$f":"IF(AI$11=\"\",0,Calc!AI586)","v":45760.154049284625},{"$f":"IF(AJ$11=\"\",0,Calc!AJ586)","v":45760.154049284625},{"$f":"IF(AK$11=\"\",0,Calc!AK586)","v":45760.154049284625},{"$f":"IF(AL$11=\"\",0,Calc!AL586)","v":45760.154049284625},{"$f":"IF(AM$11=\"\",0,Calc!AM586)","v":77963.527682123953},{"$f":"IF(AN$11=\"\",0,Calc!AN586)","v":77963.527682123953},{"$f":"IF(AO$11=\"\",0,Calc!AO586)","v":77963.527682123953},{"$f":"IF(AP$11=\"\",0,Calc!AP586)","v":77963.527682123953},{"$f":"IF(AQ$11=\"\",0,Calc!AQ586)","v":77963.527682123953},{"$f":"IF(AR$11=\"\",0,Calc!AR586)","v":77963.527682123953},{"$f":"IF(AS$11=\"\",0,Calc!AS586)","v":77963.527682123953},{"$f":"IF(AT$11=\"\",0,Calc!AT586)","v":77963.527682123953},{"$f":"IF(AU$11=\"\",0,Calc!AU586)","v":77963.527682123953},{"$f":"IF(AV$11=\"\",0,Calc!AV586)","v":77963.527682123953},{"$f":"IF(AW$11=\"\",0,Calc!AW586)","v":77963.527682123953},{"$f":"IF(AX$11=\"\",0,Calc!AX586)","v":77963.527682123953},{"$f":"IF(AY$11=\"\",0,Calc!AY586)","v":111293.50654731976},{"$f":"IF(AZ$11=\"\",0,Calc!AZ586)","v":111293.50654731976},{"$f":"IF(BA$11=\"\",0,Calc!BA586)","v":111293.50654731976},{"$f":"IF(BB$11=\"\",0,Calc!BB586)","v":111293.50654731976},{"$f":"IF(BC$11=\"\",0,Calc!BC586)","v":111293.50654731976},{"$f":"IF(BD$11=\"\",0,Calc!BD586)","v":111293.50654731976},{"$f":"IF(BE$11=\"\",0,Calc!BE586)","v":111293.50654731976},{"$f":"IF(BF$11=\"\",0,Calc!BF586)","v":111293.50654731976},{"$f":"IF(BG$11=\"\",0,Calc!BG586)","v":111293.50654731976},{"$f":"IF(BH$11=\"\",0,Calc!BH586)","v":111293.50654731976},{"$f":"IF(BI$11=\"\",0,Calc!BI586)","v":111293.50654731976},{"$f":"IF(BJ$11=\"\",0,Calc!BJ586)","v":111293.50654731976},{"$f":"IF(BK$11=\"\",0,Calc!BK586)","v":143224.1715973285},{"$f":"IF(BL$11=\"\",0,Calc!BL586)","v":143224.1715973285},{"$f":"IF(BM$11=\"\",0,Calc!BM586)","v":143224.1715973285},{"$f":"IF(BN$11=\"\",0,Calc!BN586)","v":143224.1715973285},{"$f":"IF(BO$11=\"\",0,Calc!BO586)","v":143224.1715973285},{"$f":"IF(BP$11=\"\",0,Calc!BP586)","v":143224.1715973285},{"$f":"IF(BQ$11=\"\",0,Calc!BQ586)","v":143224.1715973285},{"$f":"IF(BR$11=\"\",0,Calc!BR586)","v":143224.1715973285},{"$f":"IF(BS$11=\"\",0,Calc!BS586)","v":143224.1715973285},{"$f":"IF(BT$11=\"\",0,Calc!BT586)","v":143224.1715973285},{"$f":"IF(BU$11=\"\",0,Calc!BU586)","v":143224.1715973285},{"$f":"IF(BV$11=\"\",0,Calc!BV586)","v":143224.1715973285},{"$f":"IF(BW$11=\"\",0,Calc!BW586)","v":161201.56758899536},{"$f":"IF(BX$11=\"\",0,Calc!BX586)","v":161201.56758899536},{"$f":"IF(BY$11=\"\",0,Calc!BY586)","v":161201.56758899536},{"$f":"IF(BZ$11=\"\",0,Calc!BZ586)","v":161201.56758899536},{"$f":"IF(CA$11=\"\",0,Calc!CA586)","v":161201.56758899536},{"$f":"IF(CB$11=\"\",0,Calc!CB586)","v":161201.56758899536},{"$f":"IF(CC$11=\"\",0,Calc!CC586)","v":161201.56758899536},{"$f":"IF(CD$11=\"\",0,Calc!CD586)","v":161201.56758899536},{"$f":"IF(CE$11=\"\",0,Calc!CE586)","v":161201.56758899536},{"$f":"IF(CF$11=\"\",0,Calc!CF586)","v":161201.56758899536},{"$f":"IF(CG$11=\"\",0,Calc!CG586)","v":161201.56758899536},{"$f":"IF(CH$11=\"\",0,Calc!CH586)","v":161201.56758899536},{"$f":"IF(CI$11=\"\",0,Calc!CI586)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ586)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK586)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL586)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM586)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN586)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO586)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP586)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ586)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR586)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS586)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT586)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU586)","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H115","v":"Управленческие расходы"},{"$f":"I116","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L129)))","v":"Расходы на оргтехнику"},null,{"$f":"L128+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CV129,$Z$2:$CV$2,Periods!$Q$18),SUM($Z129:$CV129))","v":3740862.7950110203},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA588)","v":1420833.3333333335},{"$f":"IF(AB$11=\"\",0,Calc!AB588)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC588)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD588)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE588)","v":18513.843611530508},{"$f":"IF(AF$11=\"\",0,Calc!AF588)","v":29217.15944944659},{"$f":"IF(AG$11=\"\",0,Calc!AG588)","v":18918.83394053275},{"$f":"IF(AH$11=\"\",0,Calc!AH588)","v":16083.901637517114},{"$f":"IF(AI$11=\"\",0,Calc!AI588)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ588)","v":35292.014384480026},{"$f":"IF(AK$11=\"\",0,Calc!AK588)","v":104140.37031485907},{"$f":"IF(AL$11=\"\",0,Calc!AL588)","v":94536.313941377695},{"$f":"IF(AM$11=\"\",0,Calc!AM588)","v":65486.936199660558},{"$f":"IF(AN$11=\"\",0,Calc!AN588)","v":37117.363653054359},{"$f":"IF(AO$11=\"\",0,Calc!AO588)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP588)","v":130427.13545516809},{"$f":"IF(AQ$11=\"\",0,Calc!AQ588)","v":136198.24764344995},{"$f":"IF(AR$11=\"\",0,Calc!AR588)","v":8079.5570635945087},{"$f":"IF(AS$11=\"\",0,Calc!AS588)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT588)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU588)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV588)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW588)","v":65790.678946412285},{"$f":"IF(AX$11=\"\",0,Calc!AX588)","v":177750.25539907857},{"$f":"IF(AY$11=\"\",0,Calc!AY588)","v":50901.209500645287},{"$f":"IF(AZ$11=\"\",0,Calc!AZ588)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA588)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB588)","v":152703.62850193601},{"$f":"IF(BC$11=\"\",0,Calc!BC588)","v":230267.37631244271},{"$f":"IF(BD$11=\"\",0,Calc!BD588)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE588)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF588)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG588)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH588)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI588)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ588)","v":176942.29969271927},{"$f":"IF(BK$11=\"\",0,Calc!BK588)","v":53446.269975677344},{"$f":"IF(BL$11=\"\",0,Calc!BL588)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM588)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN588)","v":160338.80992703247},{"$f":"IF(BO$11=\"\",0,Calc!BO588)","v":333402.9222292265},{"$f":"IF(BP$11=\"\",0,Calc!BP588)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ588)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR588)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS588)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT588)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU588)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV588)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW588)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX588)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY588)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ588)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA588)","v":224474.33389784579},{"$f":"IF(CB$11=\"\",0,Calc!CB588)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC588)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD588)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE588)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF588)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG588)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH588)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI588)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ588)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK588)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL588)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM588)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN588)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO588)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP588)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ588)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR588)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS588)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT588)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU588)","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H126","v":"Управленческие расходы"},{"$f":"I127","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L130)))","v":"Канцелярские расходы"},null,{"$f":"L129+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B130=Lists!$CU$24,SUMIFS($Z130:$CV130,$Z$2:$CV$2,Periods!$Q$18),SUM($Z130:$CV130))","v":4217017.7961827721},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA589)","v":39416.666666666672},{"$f":"IF(AB$11=\"\",0,Calc!AB589)","v":39416.666666666672},{"$f":"IF(AC$11=\"\",0,Calc!AC589)","v":39416.666666666672},{"$f":"IF(AD$11=\"\",0,Calc!AD589)","v":39416.666666666672},{"$f":"IF(AE$11=\"\",0,Calc!AE589)","v":39788.366923621601},{"$f":"IF(AF$11=\"\",0,Calc!AF589)","v":40374.956391628599},{"$f":"IF(AG$11=\"\",0,Calc!AG589)","v":40754.787591704415},{"$f":"IF(AH$11=\"\",0,Calc!AH589)","v":41077.702189934011},{"$f":"IF(AI$11=\"\",0,Calc!AI589)","v":41077.702189934011},{"$f":"IF(AJ$11=\"\",0,Calc!AJ589)","v":41786.255804754343},{"$f":"IF(AK$11=\"\",0,Calc!AK589)","v":43877.069750125818},{"$f":"IF(AL$11=\"\",0,Calc!AL589)","v":45775.064187201926},{"$f":"IF(AM$11=\"\",0,Calc!AM589)","v":49378.59089920979},{"$f":"IF(AN$11=\"\",0,Calc!AN589)","v":50123.791836239281},{"$f":"IF(AO$11=\"\",0,Calc!AO589)","v":50123.791836239281},{"$f":"IF(AP$11=\"\",0,Calc!AP589)","v":52742.3620683216},{"$f":"IF(AQ$11=\"\",0,Calc!AQ589)","v":55476.798239876589},{"$f":"IF(AR$11=\"\",0,Calc!AR589)","v":55639.010555138339},{"$f":"IF(AS$11=\"\",0,Calc!AS589)","v":55639.010555138339},{"$f":"IF(AT$11=\"\",0,Calc!AT589)","v":55639.010555138339},{"$f":"IF(AU$11=\"\",0,Calc!AU589)","v":55639.010555138339},{"$f":"IF(AV$11=\"\",0,Calc!AV589)","v":55639.010555138339},{"$f":"IF(AW$11=\"\",0,Calc!AW589)","v":56959.882265126776},{"$f":"IF(AX$11=\"\",0,Calc!AX589)","v":60528.553200884977},{"$f":"IF(AY$11=\"\",0,Calc!AY589)","v":64576.918447078184},{"$f":"IF(AZ$11=\"\",0,Calc!AZ589)","v":64576.918447078184},{"$f":"IF(BA$11=\"\",0,Calc!BA589)","v":64576.918447078184},{"$f":"IF(BB$11=\"\",0,Calc!BB589)","v":67642.731205525022},{"$f":"IF(BC$11=\"\",0,Calc!BC589)","v":72265.782190484519},{"$f":"IF(BD$11=\"\",0,Calc!BD589)","v":72265.782190484519},{"$f":"IF(BE$11=\"\",0,Calc!BE589)","v":72265.782190484519},{"$f":"IF(BF$11=\"\",0,Calc!BF589)","v":72265.782190484519},{"$f":"IF(BG$11=\"\",0,Calc!BG589)","v":72265.782190484519},{"$f":"IF(BH$11=\"\",0,Calc!BH589)","v":72265.782190484519},{"$f":"IF(BI$11=\"\",0,Calc!BI589)","v":72265.782190484519},{"$f":"IF(BJ$11=\"\",0,Calc!BJ589)","v":75818.231894716577},{"$f":"IF(BK$11=\"\",0,Calc!BK589)","v":80682.177954908795},{"$f":"IF(BL$11=\"\",0,Calc!BL589)","v":80682.177954908795},{"$f":"IF(BM$11=\"\",0,Calc!BM589)","v":80682.177954908795},{"$f":"IF(BN$11=\"\",0,Calc!BN589)","v":83901.281351277968},{"$f":"IF(BO$11=\"\",0,Calc!BO589)","v":90594.972540553557},{"$f":"IF(BP$11=\"\",0,Calc!BP589)","v":90594.972540553557},{"$f":"IF(BQ$11=\"\",0,Calc!BQ589)","v":90594.972540553557},{"$f":"IF(BR$11=\"\",0,Calc!BR589)","v":90594.972540553557},{"$f":"IF(BS$11=\"\",0,Calc!BS589)","v":90594.972540553557},{"$f":"IF(BT$11=\"\",0,Calc!BT589)","v":90594.972540553557},{"$f":"IF(BU$11=\"\",0,Calc!BU589)","v":90594.972540553557},{"$f":"IF(BV$11=\"\",0,Calc!BV589)","v":90594.972540553557},{"$f":"IF(BW$11=\"\",0,Calc!BW589)","v":95124.721167581214},{"$f":"IF(BX$11=\"\",0,Calc!BX589)","v":95124.721167581214},{"$f":"IF(BY$11=\"\",0,Calc!BY589)","v":95124.721167581214},{"$f":"IF(BZ$11=\"\",0,Calc!BZ589)","v":95124.721167581214},{"$f":"IF(CA$11=\"\",0,Calc!CA589)","v":99631.465922498086},{"$f":"IF(CB$11=\"\",0,Calc!CB589)","v":99631.465922498086},{"$f":"IF(CC$11=\"\",0,Calc!CC589)","v":99631.465922498086},{"$f":"IF(CD$11=\"\",0,Calc!CD589)","v":99631.465922498086},{"$f":"IF(CE$11=\"\",0,Calc!CE589)","v":99631.465922498086},{"$f":"IF(CF$11=\"\",0,Calc!CF589)","v":99631.465922498086},{"$f":"IF(CG$11=\"\",0,Calc!CG589)","v":99631.465922498086},{"$f":"IF(CH$11=\"\",0,Calc!CH589)","v":99631.465922498086},{"$f":"IF(CI$11=\"\",0,Calc!CI589)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ589)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK589)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL589)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM589)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN589)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO589)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP589)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ589)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR589)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS589)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT589)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU589)","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X133-SUM($X134:$X141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$CV133,$Z$2:$CV$2,Periods!$Q$18),SUM($Z133:$CV133))","v":220142580.25708318},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA592)","v":260416.66666666669},{"$f":"IF(AB$11=\"\",0,Calc!AB592)","v":260416.66666666669},{"$f":"IF(AC$11=\"\",0,Calc!AC592)","v":260416.66666666669},{"$f":"IF(AD$11=\"\",0,Calc!AD592)","v":260416.66666666669},{"$f":"IF(AE$11=\"\",0,Calc!AE592)","v":330168.16339142463},{"$f":"IF(AF$11=\"\",0,Calc!AF592)","v":427093.70249351661},{"$f":"IF(AG$11=\"\",0,Calc!AG592)","v":492473.18590273859},{"$f":"IF(AH$11=\"\",0,Calc!AH592)","v":546461.94083412853},{"$f":"IF(AI$11=\"\",0,Calc!AI592)","v":497134.08560904564},{"$f":"IF(AJ$11=\"\",0,Calc!AJ592)","v":665611.43256763485},{"$f":"IF(AK$11=\"\",0,Calc!AK592)","v":1015783.2848331952},{"$f":"IF(AL$11=\"\",0,Calc!AL592)","v":1333661.5107231534},{"$f":"IF(AM$11=\"\",0,Calc!AM592)","v":1558578.6164186283},{"$f":"IF(AN$11=\"\",0,Calc!AN592)","v":1678860.2532671907},{"$f":"IF(AO$11=\"\",0,Calc!AO592)","v":1465660.5598023899},{"$f":"IF(AP$11=\"\",0,Calc!AP592)","v":2104673.9434022093},{"$f":"IF(AQ$11=\"\",0,Calc!AQ592)","v":2547211.0699085915},{"$f":"IF(AR$11=\"\",0,Calc!AR592)","v":2573438.5548143378},{"$f":"IF(AS$11=\"\",0,Calc!AS592)","v":2271238.5273150136},{"$f":"IF(AT$11=\"\",0,Calc!AT592)","v":2051313.9668650061},{"$f":"IF(AU$11=\"\",0,Calc!AU592)","v":1406707.4965805002},{"$f":"IF(AV$11=\"\",0,Calc!AV592)","v":1879646.0990881745},{"$f":"IF(AW$11=\"\",0,Calc!AW592)","v":2821624.6350328294},{"$f":"IF(AX$11=\"\",0,Calc!AX592)","v":3406562.9194500749},{"$f":"IF(AY$11=\"\",0,Calc!AY592)","v":3605995.5769498772},{"$f":"IF(AZ$11=\"\",0,Calc!AZ592)","v":3517577.2993732486},{"$f":"IF(BA$11=\"\",0,Calc!BA592)","v":2883272.264584389},{"$f":"IF(BB$11=\"\",0,Calc!BB592)","v":4096893.3144073845},{"$f":"IF(BC$11=\"\",0,Calc!BC592)","v":4828988.8255449459},{"$f":"IF(BD$11=\"\",0,Calc!BD592)","v":4717314.7080555288},{"$f":"IF(BE$11=\"\",0,Calc!BE592)","v":4011471.7276796033},{"$f":"IF(BF$11=\"\",0,Calc!BF592)","v":3504760.4954591016},{"$f":"IF(BG$11=\"\",0,Calc!BG592)","v":2280857.9807111206},{"$f":"IF(BH$11=\"\",0,Calc!BH592)","v":3049536.6426076754},{"$f":"IF(BI$11=\"\",0,Calc!BI592)","v":4580061.2641931744},{"$f":"IF(BJ$11=\"\",0,Calc!BJ592)","v":5462455.5613317536},{"$f":"IF(BK$11=\"\",0,Calc!BK592)","v":5692219.1435799571},{"$f":"IF(BL$11=\"\",0,Calc!BL592)","v":5459030.8901995746},{"$f":"IF(BM$11=\"\",0,Calc!BM592)","v":4380041.1754056038},{"$f":"IF(BN$11=\"\",0,Calc!BN592)","v":6200227.3494537333},{"$f":"IF(BO$11=\"\",0,Calc!BO592)","v":7237951.9273176929},{"$f":"IF(BP$11=\"\",0,Calc!BP592)","v":6980615.1403476261},{"$f":"IF(BQ$11=\"\",0,Calc!BQ592)","v":5849186.1143493541},{"$f":"IF(BR$11=\"\",0,Calc!BR592)","v":5039572.0628537321},{"$f":"IF(BS$11=\"\",0,Calc!BS592)","v":3167840.5675643552},{"$f":"IF(BT$11=\"\",0,Calc!BT592)","v":4140272.1444140137},{"$f":"IF(BU$11=\"\",0,Calc!BU592)","v":6075376.4457876878},{"$f":"IF(BV$11=\"\",0,Calc!BV592)","v":7042928.5964745255},{"$f":"IF(BW$11=\"\",0,Calc!BW592)","v":7125233.356167119},{"$f":"IF(BX$11=\"\",0,Calc!BX592)","v":6635578.3694170872},{"$f":"IF(BY$11=\"\",0,Calc!BY592)","v":5166613.4091669898},{"$f":"IF(BZ$11=\"\",0,Calc!BZ592)","v":7134676.315808557},{"$f":"IF(CA$11=\"\",0,Calc!CA592)","v":8115817.6272931127},{"$f":"IF(CB$11=\"\",0,Calc!CB592)","v":7625488.1434258344},{"$f":"IF(CC$11=\"\",0,Calc!CC592)","v":6226553.0892792316},{"$f":"IF(CD$11=\"\",0,Calc!CD592)","v":5233885.2219688045},{"$f":"IF(CE$11=\"\",0,Calc!CE592)","v":3248549.4873479488},{"$f":"IF(CF$11=\"\",0,Calc!CF592)","v":4246670.5318510998},{"$f":"IF(CG$11=\"\",0,Calc!CG592)","v":6234732.8550683167},{"$f":"IF(CH$11=\"\",0,Calc!CH592)","v":7228764.0166769251},{"$f":"IF(CI$11=\"\",0,Calc!CI592)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ592)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK592)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL592)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM592)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN592)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO592)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP592)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ592)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR592)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS592)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT592)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU592)","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L135)=0,$L135=0,$L135=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L135)))","v":"Юридические расходы"},null,{"$f":"L134+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":14571823.857648794},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA594)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB594)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC594)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD594)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE594)","v":4387.0116708160449},{"$f":"IF(AF$11=\"\",0,Calc!AF594)","v":11310.264463822614},{"$f":"IF(AG$11=\"\",0,Calc!AG594)","v":15980.227564481329},{"$f":"IF(AH$11=\"\",0,Calc!AH594)","v":19836.56720243776},{"$f":"IF(AI$11=\"\",0,Calc!AI594)","v":16313.148972074687},{"$f":"IF(AJ$11=\"\",0,Calc!AJ594)","v":28347.245183402491},{"$f":"IF(AK$11=\"\",0,Calc!AK594)","v":53359.520345228215},{"$f":"IF(AL$11=\"\",0,Calc!AL594)","v":76065.107908796679},{"$f":"IF(AM$11=\"\",0,Calc!AM594)","v":92130.615458473461},{"$f":"IF(AN$11=\"\",0,Calc!AN594)","v":100722.16094765648},{"$f":"IF(AO$11=\"\",0,Calc!AO594)","v":85493.611414456434},{"$f":"IF(AP$11=\"\",0,Calc!AP594)","v":131137.42452872926},{"$f":"IF(AQ$11=\"\",0,Calc!AQ594)","v":162717.45737442322},{"$f":"IF(AR$11=\"\",0,Calc!AR594)","v":164590.84915340511},{"$f":"IF(AS$11=\"\",0,Calc!AS594)","v":143005.13290345337},{"$f":"IF(AT$11=\"\",0,Calc!AT594)","v":127296.23572845281},{"$f":"IF(AU$11=\"\",0,Calc!AU594)","v":81252.916422416674},{"$f":"IF(AV$11=\"\",0,Calc!AV594)","v":115034.24517296483},{"$f":"IF(AW$11=\"\",0,Calc!AW594)","v":182318.4263118688},{"$f":"IF(AX$11=\"\",0,Calc!AX594)","v":224099.73234167206},{"$f":"IF(AY$11=\"\",0,Calc!AY594)","v":238344.92216308651},{"$f":"IF(AZ$11=\"\",0,Calc!AZ594)","v":232029.33090761301},{"$f":"IF(BA$11=\"\",0,Calc!BA594)","v":186721.8284226945},{"$f":"IF(BB$11=\"\",0,Calc!BB594)","v":273409.04626719415},{"$f":"IF(BC$11=\"\",0,Calc!BC594)","v":325670.33277702},{"$f":"IF(BD$11=\"\",0,Calc!BD594)","v":317693.61009920447},{"$f":"IF(BE$11=\"\",0,Calc!BE594)","v":267276.25435806694},{"$f":"IF(BF$11=\"\",0,Calc!BF594)","v":231082.59491374542},{"$f":"IF(BG$11=\"\",0,Calc!BG594)","v":143660.986717461},{"$f":"IF(BH$11=\"\",0,Calc!BH594)","v":198566.60542435778},{"$f":"IF(BI$11=\"\",0,Calc!BI594)","v":307889.79268046492},{"$f":"IF(BJ$11=\"\",0,Calc!BJ594)","v":370917.95676179195},{"$f":"IF(BK$11=\"\",0,Calc!BK594)","v":387329.64120809222},{"$f":"IF(BL$11=\"\",0,Calc!BL594)","v":370673.33739520772},{"$f":"IF(BM$11=\"\",0,Calc!BM594)","v":293602.64348135266},{"$f":"IF(BN$11=\"\",0,Calc!BN594)","v":423615.94162764755},{"$f":"IF(BO$11=\"\",0,Calc!BO594)","v":497706.31326078757},{"$f":"IF(BP$11=\"\",0,Calc!BP594)","v":479325.11419149709},{"$f":"IF(BQ$11=\"\",0,Calc!BQ594)","v":398508.7551916205},{"$f":"IF(BR$11=\"\",0,Calc!BR594)","v":340679.18008479045},{"$f":"IF(BS$11=\"\",0,Calc!BS594)","v":206984.07327840634},{"$f":"IF(BT$11=\"\",0,Calc!BT594)","v":276443.47162481054},{"$f":"IF(BU$11=\"\",0,Calc!BU594)","v":414665.20743721578},{"$f":"IF(BV$11=\"\",0,Calc!BV594)","v":483776.07534341846},{"$f":"IF(BW$11=\"\",0,Calc!BW594)","v":489654.98675003235},{"$f":"IF(BX$11=\"\",0,Calc!BX594)","v":454679.63055360143},{"$f":"IF(BY$11=\"\",0,Calc!BY594)","v":349753.56196430884},{"$f":"IF(BZ$11=\"\",0,Calc!BZ594)","v":490329.48386727786},{"$f":"IF(CA$11=\"\",0,Calc!CA594)","v":560376.55299117474},{"$f":"IF(CB$11=\"\",0,Calc!CB594)","v":525353.01842922624},{"$f":"IF(CC$11=\"\",0,Calc!CC594)","v":425429.08599018323},{"$f":"IF(CD$11=\"\",0,Calc!CD594)","v":354524.23832515272},{"$f":"IF(CE$11=\"\",0,Calc!CE594)","v":212714.54299509162},{"$f":"IF(CF$11=\"\",0,Calc!CF594)","v":284008.90331674524},{"$f":"IF(CG$11=\"\",0,Calc!CG594)","v":426013.35497511789},{"$f":"IF(CH$11=\"\",0,Calc!CH594)","v":497015.58080430416},{"$f":"IF(CI$11=\"\",0,Calc!CI594)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ594)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK594)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL594)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM594)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN594)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO594)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP594)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ594)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR594)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS594)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT594)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU594)","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H122","v":"Управленческие расходы"},{"$f":"I123","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)=0,$L136=0,$L136=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L136)))","v":"Расходы на лицензии, ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$CV136,$Z$2:$CV$2,Periods!$Q$18),SUM($Z136:$CV136))","v":512046.25},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA595)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB595)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC595)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD595)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE595)","v":8333.3333333333339},{"$f":"IF(AF$11=\"\",0,Calc!AF595)","v":8333.3333333333339},{"$f":"IF(AG$11=\"\",0,Calc!AG595)","v":8333.3333333333339},{"$f":"IF(AH$11=\"\",0,Calc!AH595)","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,Calc!AI595)","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,Calc!AJ595)","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,Calc!AK595)","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,Calc!AL595)","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,Calc!AM595)","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,Calc!AN595)","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,Calc!AO595)","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,Calc!AP595)","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,Calc!AQ595)","v":8750},{"$f":"IF(AR$11=\"\",0,Calc!AR595)","v":8750},{"$f":"IF(AS$11=\"\",0,Calc!AS595)","v":8750},{"$f":"IF(AT$11=\"\",0,Calc!AT595)","v":8750},{"$f":"IF(AU$11=\"\",0,Calc!AU595)","v":8750},{"$f":"IF(AV$11=\"\",0,Calc!AV595)","v":8750},{"$f":"IF(AW$11=\"\",0,Calc!AW595)","v":8750},{"$f":"IF(AX$11=\"\",0,Calc!AX595)","v":8750},{"$f":"IF(AY$11=\"\",0,Calc!AY595)","v":8750},{"$f":"IF(AZ$11=\"\",0,Calc!AZ595)","v":8750},{"$f":"IF(BA$11=\"\",0,Calc!BA595)","v":8750},{"$f":"IF(BB$11=\"\",0,Calc!BB595)","v":8750},{"$f":"IF(BC$11=\"\",0,Calc!BC595)","v":9187.5},{"$f":"IF(BD$11=\"\",0,Calc!BD595)","v":9187.5},{"$f":"IF(BE$11=\"\",0,Calc!BE595)","v":9187.5},{"$f":"IF(BF$11=\"\",0,Calc!BF595)","v":9187.5},{"$f":"IF(BG$11=\"\",0,Calc!BG595)","v":9187.5},{"$f":"IF(BH$11=\"\",0,Calc!BH595)","v":9187.5},{"$f":"IF(BI$11=\"\",0,Calc!BI595)","v":9187.5},{"$f":"IF(BJ$11=\"\",0,Calc!BJ595)","v":9187.5},{"$f":"IF(BK$11=\"\",0,Calc!BK595)","v":9187.5},{"$f":"IF(BL$11=\"\",0,Calc!BL595)","v":9187.5},{"$f":"IF(BM$11=\"\",0,Calc!BM595)","v":9187.5},{"$f":"IF(BN$11=\"\",0,Calc!BN595)","v":9187.5},{"$f":"IF(BO$11=\"\",0,Calc!BO595)","v":9646.8750000000018},{"$f":"IF(BP$11=\"\",0,Calc!BP595)","v":9646.8750000000018},{"$f":"IF(BQ$11=\"\",0,Calc!BQ595)","v":9646.8750000000018},{"$f":"IF(BR$11=\"\",0,Calc!BR595)","v":9646.8750000000018},{"$f":"IF(BS$11=\"\",0,Calc!BS595)","v":9646.8750000000018},{"$f":"IF(BT$11=\"\",0,Calc!BT595)","v":9646.8750000000018},{"$f":"IF(BU$11=\"\",0,Calc!BU595)","v":9646.8750000000018},{"$f":"IF(BV$11=\"\",0,Calc!BV595)","v":9646.8750000000018},{"$f":"IF(BW$11=\"\",0,Calc!BW595)","v":9646.8750000000018},{"$f":"IF(BX$11=\"\",0,Calc!BX595)","v":9646.8750000000018},{"$f":"IF(BY$11=\"\",0,Calc!BY595)","v":9646.8750000000018},{"$f":"IF(BZ$11=\"\",0,Calc!BZ595)","v":9646.8750000000018},{"$f":"IF(CA$11=\"\",0,Calc!CA595)","v":10129.21875},{"$f":"IF(CB$11=\"\",0,Calc!CB595)","v":10129.21875},{"$f":"IF(CC$11=\"\",0,Calc!CC595)","v":10129.21875},{"$f":"IF(CD$11=\"\",0,Calc!CD595)","v":10129.21875},{"$f":"IF(CE$11=\"\",0,Calc!CE595)","v":10129.21875},{"$f":"IF(CF$11=\"\",0,Calc!CF595)","v":10129.21875},{"$f":"IF(CG$11=\"\",0,Calc!CG595)","v":10129.21875},{"$f":"IF(CH$11=\"\",0,Calc!CH595)","v":10129.21875},{"$f":"IF(CI$11=\"\",0,Calc!CI595)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ595)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK595)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL595)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM595)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN595)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO595)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP595)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ595)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR595)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS595)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT595)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU595)","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H134","v":"Управленческие расходы"},{"$f":"I135","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)=0,$L138=0,$L138=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L138)))","v":"Расходы на эксплуатацию и ремонт"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B138=Lists!$CU$24,SUMIFS($Z138:$CV138,$Z$2:$CV$2,Periods!$Q$18),SUM($Z138:$CV138))","v":87430943.145892784},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA597)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB597)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC597)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD597)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE597)","v":26322.070024896268},{"$f":"IF(AF$11=\"\",0,Calc!AF597)","v":67861.586782935687},{"$f":"IF(AG$11=\"\",0,Calc!AG597)","v":95881.365386887977},{"$f":"IF(AH$11=\"\",0,Calc!AH597)","v":119019.40321462654},{"$f":"IF(AI$11=\"\",0,Calc!AI597)","v":97878.893832448128},{"$f":"IF(AJ$11=\"\",0,Calc!AJ597)","v":170083.4711004149},{"$f":"IF(AK$11=\"\",0,Calc!AK597)","v":320157.12207136932},{"$f":"IF(AL$11=\"\",0,Calc!AL597)","v":456390.64745278005},{"$f":"IF(AM$11=\"\",0,Calc!AM597)","v":552783.69275084068},{"$f":"IF(AN$11=\"\",0,Calc!AN597)","v":604332.96568593883},{"$f":"IF(AO$11=\"\",0,Calc!AO597)","v":512961.66848673858},{"$f":"IF(AP$11=\"\",0,Calc!AP597)","v":786824.54717237549},{"$f":"IF(AQ$11=\"\",0,Calc!AQ597)","v":976304.74424653919},{"$f":"IF(AR$11=\"\",0,Calc!AR597)","v":987545.09492043057},{"$f":"IF(AS$11=\"\",0,Calc!AS597)","v":858030.79742072022},{"$f":"IF(AT$11=\"\",0,Calc!AT597)","v":763777.4143707169},{"$f":"IF(AU$11=\"\",0,Calc!AU597)","v":487517.49853450002},{"$f":"IF(AV$11=\"\",0,Calc!AV597)","v":690205.47103778902},{"$f":"IF(AW$11=\"\",0,Calc!AW597)","v":1093910.5578712127},{"$f":"IF(AX$11=\"\",0,Calc!AX597)","v":1344598.3940500321},{"$f":"IF(AY$11=\"\",0,Calc!AY597)","v":1430069.5329785189},{"$f":"IF(AZ$11=\"\",0,Calc!AZ597)","v":1392175.985445678},{"$f":"IF(BA$11=\"\",0,Calc!BA597)","v":1120330.9705361668},{"$f":"IF(BB$11=\"\",0,Calc!BB597)","v":1640454.2776031648},{"$f":"IF(BC$11=\"\",0,Calc!BC597)","v":1954021.9966621196},{"$f":"IF(BD$11=\"\",0,Calc!BD597)","v":1906161.6605952266},{"$f":"IF(BE$11=\"\",0,Calc!BE597)","v":1603657.5261484014},{"$f":"IF(BF$11=\"\",0,Calc!BF597)","v":1386495.5694824723},{"$f":"IF(BG$11=\"\",0,Calc!BG597)","v":861965.92030476592},{"$f":"IF(BH$11=\"\",0,Calc!BH597)","v":1191399.6325461466},{"$f":"IF(BI$11=\"\",0,Calc!BI597)","v":1847338.756082789},{"$f":"IF(BJ$11=\"\",0,Calc!BJ597)","v":2225507.7405707515},{"$f":"IF(BK$11=\"\",0,Calc!BK597)","v":2323977.8472485528},{"$f":"IF(BL$11=\"\",0,Calc!BL597)","v":2224040.0243712463},{"$f":"IF(BM$11=\"\",0,Calc!BM597)","v":1761615.8608881161},{"$f":"IF(BN$11=\"\",0,Calc!BN597)","v":2541695.6497658854},{"$f":"IF(BO$11=\"\",0,Calc!BO597)","v":2986237.8795647253},{"$f":"IF(BP$11=\"\",0,Calc!BP597)","v":2875950.6851489823},{"$f":"IF(BQ$11=\"\",0,Calc!BQ597)","v":2391052.5311497231},{"$f":"IF(BR$11=\"\",0,Calc!BR597)","v":2044075.0805087422},{"$f":"IF(BS$11=\"\",0,Calc!BS597)","v":1241904.4396704379},{"$f":"IF(BT$11=\"\",0,Calc!BT597)","v":1658660.8297488631},{"$f":"IF(BU$11=\"\",0,Calc!BU597)","v":2487991.2446232946},{"$f":"IF(BV$11=\"\",0,Calc!BV597)","v":2902656.4520605109},{"$f":"IF(BW$11=\"\",0,Calc!BW597)","v":2937929.9205001937},{"$f":"IF(BX$11=\"\",0,Calc!BX597)","v":2728077.7833216088},{"$f":"IF(BY$11=\"\",0,Calc!BY597)","v":2098521.3717858526},{"$f":"IF(BZ$11=\"\",0,Calc!BZ597)","v":2941976.9032036671},{"$f":"IF(CA$11=\"\",0,Calc!CA597)","v":3362259.3179470482},{"$f":"IF(CB$11=\"\",0,Calc!CB597)","v":3152118.110575357},{"$f":"IF(CC$11=\"\",0,Calc!CC597)","v":2552574.5159410993},{"$f":"IF(CD$11=\"\",0,Calc!CD597)","v":2127145.4299509162},{"$f":"IF(CE$11=\"\",0,Calc!CE597)","v":1276287.2579705496},{"$f":"IF(CF$11=\"\",0,Calc!CF597)","v":1704053.4199004713},{"$f":"IF(CG$11=\"\",0,Calc!CG597)","v":2556080.129850707},{"$f":"IF(CH$11=\"\",0,Calc!CH597)","v":2982093.4848258249},{"$f":"IF(CI$11=\"\",0,Calc!CI597)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ597)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK597)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL597)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM597)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN597)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO597)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP597)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ597)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR597)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS597)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT597)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU597)","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"H135","v":"Управленческие расходы"},{"$f":"I136","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)=0,$L139=0,$L139=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L139)))","v":"Расходы на банковскую гарантию (МСП)"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CV139,$Z$2:$CV$2,Periods!$Q$18),SUM($Z139:$CV139))","v":15624999.999999987},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA598)","v":260416.66666666669},{"$f":"IF(AB$11=\"\",0,Calc!AB598)","v":260416.66666666669},{"$f":"IF(AC$11=\"\",0,Calc!AC598)","v":260416.66666666669},{"$f":"IF(AD$11=\"\",0,Calc!AD598)","v":260416.66666666669},{"$f":"IF(AE$11=\"\",0,Calc!AE598)","v":260416.66666666669},{"$f":"IF(AF$11=\"\",0,Calc!AF598)","v":260416.66666666669},{"$f":"IF(AG$11=\"\",0,Calc!AG598)","v":260416.66666666669},{"$f":"IF(AH$11=\"\",0,Calc!AH598)","v":260416.66666666669},{"$f":"IF(AI$11=\"\",0,Calc!AI598)","v":260416.66666666669},{"$f":"IF(AJ$11=\"\",0,Calc!AJ598)","v":260416.66666666669},{"$f":"IF(AK$11=\"\",0,Calc!AK598)","v":260416.66666666669},{"$f":"IF(AL$11=\"\",0,Calc!AL598)","v":260416.66666666669},{"$f":"IF(AM$11=\"\",0,Calc!AM598)","v":260416.66666666669},{"$f":"IF(AN$11=\"\",0,Calc!AN598)","v":260416.66666666669},{"$f":"IF(AO$11=\"\",0,Calc!AO598)","v":260416.66666666669},{"$f":"IF(AP$11=\"\",0,Calc!AP598)","v":260416.66666666669},{"$f":"IF(AQ$11=\"\",0,Calc!AQ598)","v":260416.66666666669},{"$f":"IF(AR$11=\"\",0,Calc!AR598)","v":260416.66666666669},{"$f":"IF(AS$11=\"\",0,Calc!AS598)","v":260416.66666666669},{"$f":"IF(AT$11=\"\",0,Calc!AT598)","v":260416.66666666669},{"$f":"IF(AU$11=\"\",0,Calc!AU598)","v":260416.66666666669},{"$f":"IF(AV$11=\"\",0,Calc!AV598)","v":260416.66666666669},{"$f":"IF(AW$11=\"\",0,Calc!AW598)","v":260416.66666666669},{"$f":"IF(AX$11=\"\",0,Calc!AX598)","v":260416.66666666669},{"$f":"IF(AY$11=\"\",0,Calc!AY598)","v":260416.66666666669},{"$f":"IF(AZ$11=\"\",0,Calc!AZ598)","v":260416.66666666669},{"$f":"IF(BA$11=\"\",0,Calc!BA598)","v":260416.66666666669},{"$f":"IF(BB$11=\"\",0,Calc!BB598)","v":260416.66666666669},{"$f":"IF(BC$11=\"\",0,Calc!BC598)","v":260416.66666666669},{"$f":"IF(BD$11=\"\",0,Calc!BD598)","v":260416.66666666669},{"$f":"IF(BE$11=\"\",0,Calc!BE598)","v":260416.66666666669},{"$f":"IF(BF$11=\"\",0,Calc!BF598)","v":260416.66666666669},{"$f":"IF(BG$11=\"\",0,Calc!BG598)","v":260416.66666666669},{"$f":"IF(BH$11=\"\",0,Calc!BH598)","v":260416.66666666669},{"$f":"IF(BI$11=\"\",0,Calc!BI598)","v":260416.66666666669},{"$f":"IF(BJ$11=\"\",0,Calc!BJ598)","v":260416.66666666669},{"$f":"IF(BK$11=\"\",0,Calc!BK598)","v":260416.66666666669},{"$f":"IF(BL$11=\"\",0,Calc!BL598)","v":260416.66666666669},{"$f":"IF(BM$11=\"\",0,Calc!BM598)","v":260416.66666666669},{"$f":"IF(BN$11=\"\",0,Calc!BN598)","v":260416.66666666669},{"$f":"IF(BO$11=\"\",0,Calc!BO598)","v":260416.66666666669},{"$f":"IF(BP$11=\"\",0,Calc!BP598)","v":260416.66666666669},{"$f":"IF(BQ$11=\"\",0,Calc!BQ598)","v":260416.66666666669},{"$f":"IF(BR$11=\"\",0,Calc!BR598)","v":260416.66666666669},{"$f":"IF(BS$11=\"\",0,Calc!BS598)","v":260416.66666666669},{"$f":"IF(BT$11=\"\",0,Calc!BT598)","v":260416.66666666669},{"$f":"IF(BU$11=\"\",0,Calc!BU598)","v":260416.66666666669},{"$f":"IF(BV$11=\"\",0,Calc!BV598)","v":260416.66666666669},{"$f":"IF(BW$11=\"\",0,Calc!BW598)","v":260416.66666666669},{"$f":"IF(BX$11=\"\",0,Calc!BX598)","v":260416.66666666669},{"$f":"IF(BY$11=\"\",0,Calc!BY598)","v":260416.66666666669},{"$f":"IF(BZ$11=\"\",0,Calc!BZ598)","v":260416.66666666669},{"$f":"IF(CA$11=\"\",0,Calc!CA598)","v":260416.66666666669},{"$f":"IF(CB$11=\"\",0,Calc!CB598)","v":260416.66666666669},{"$f":"IF(CC$11=\"\",0,Calc!CC598)","v":260416.66666666669},{"$f":"IF(CD$11=\"\",0,Calc!CD598)","v":260416.66666666669},{"$f":"IF(CE$11=\"\",0,Calc!CE598)","v":260416.66666666669},{"$f":"IF(CF$11=\"\",0,Calc!CF598)","v":260416.66666666669},{"$f":"IF(CG$11=\"\",0,Calc!CG598)","v":260416.66666666669},{"$f":"IF(CH$11=\"\",0,Calc!CH598)","v":260416.66666666669},{"$f":"IF(CI$11=\"\",0,Calc!CI598)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ598)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK598)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL598)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM598)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN598)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO598)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP598)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ598)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR598)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS598)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT598)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU598)","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X144-(X113-X115))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B144=Lists!$CU$24,SUMIFS($Z144:$CV144,$Z$2:$CV$2,Periods!$Q$18),SUM($Z144:$CV144))","v":488556792.13819957},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA640)","v":-4347824.1540492848},{"$f":"IF(AB$11=\"\",0,Calc!AB640)","v":-1754074.1540492848},{"$f":"IF(AC$11=\"\",0,Calc!AC640)","v":-1758240.8207159515},{"$f":"IF(AD$11=\"\",0,Calc!AD640)","v":-1762407.4873826182},{"$f":"IF(AE$11=\"\",0,Calc!AE640)","v":-1625210.9048065683},{"$f":"IF(AF$11=\"\",0,Calc!AF640)","v":-1342804.4093167903},{"$f":"IF(AG$11=\"\",0,Calc!AG640)","v":-1085141.6097926148},{"$f":"IF(AH$11=\"\",0,Calc!AH640)","v":-949486.90128573589},{"$f":"IF(AI$11=\"\",0,Calc!AI640)","v":-1216009.0729418956},{"$f":"IF(AJ$11=\"\",0,Calc!AJ640)","v":-713986.7729170816},{"$f":"IF(AK$11=\"\",0,Calc!AK640)","v":320429.26864802092},{"$f":"IF(AL$11=\"\",0,Calc!AL640)","v":1452128.9076974262},{"$f":"IF(AM$11=\"\",0,Calc!AM640)","v":2366467.7457363997},{"$f":"IF(AN$11=\"\",0,Calc!AN640)","v":2799567.8449331485},{"$f":"IF(AO$11=\"\",0,Calc!AO640)","v":1908681.7284635864},{"$f":"IF(AP$11=\"\",0,Calc!AP640)","v":3936523.9117704518},{"$f":"IF(AQ$11=\"\",0,Calc!AQ640)","v":5449709.4620609879},{"$f":"IF(AR$11=\"\",0,Calc!AR640)","v":5756180.3912590481},{"$f":"IF(AS$11=\"\",0,Calc!AS640)","v":4771850.0023296699},{"$f":"IF(AT$11=\"\",0,Calc!AT640)","v":3759702.8819265142},{"$f":"IF(AU$11=\"\",0,Calc!AU640)","v":1091897.7982410118},{"$f":"IF(AV$11=\"\",0,Calc!AV640)","v":2916425.07607821},{"$f":"IF(AW$11=\"\",0,Calc!AW640)","v":6378938.131735798},{"$f":"IF(AX$11=\"\",0,Calc!AX640)","v":8121559.8894700259},{"$f":"IF(AY$11=\"\",0,Calc!AY640)","v":9267129.0205798522},{"$f":"IF(AZ$11=\"\",0,Calc!AZ640)","v":8783874.1530475095},{"$f":"IF(BA$11=\"\",0,Calc!BA640)","v":6077429.9511905536},{"$f":"IF(BB$11=\"\",0,Calc!BB640)","v":10118347.55518093},{"$f":"IF(BC$11=\"\",0,Calc!BC640)","v":12405684.148544364},{"$f":"IF(BD$11=\"\",0,Calc!BD640)","v":12360549.924065299},{"$f":"IF(BE$11=\"\",0,Calc!BE640)","v":10037070.932820067},{"$f":"IF(BF$11=\"\",0,Calc!BF640)","v":7828506.2997567803},{"$f":"IF(BG$11=\"\",0,Calc!BG640)","v":2929415.2609823346},{"$f":"IF(BH$11=\"\",0,Calc!BH640)","v":5794731.8583265543},{"$f":"IF(BI$11=\"\",0,Calc!BI640)","v":11620318.324475735},{"$f":"IF(BJ$11=\"\",0,Calc!BJ640)","v":14279935.884495109},{"$f":"IF(BK$11=\"\",0,Calc!BK640)","v":15699314.241513729},{"$f":"IF(BL$11=\"\",0,Calc!BL640)","v":14525731.11492271},{"$f":"IF(BM$11=\"\",0,Calc!BM640)","v":10078888.222529739},{"$f":"IF(BN$11=\"\",0,Calc!BN640)","v":16142090.148382217},{"$f":"IF(BO$11=\"\",0,Calc!BO640)","v":19131904.16599147},{"$f":"IF(BP$11=\"\",0,Calc!BP640)","v":18728670.344593242},{"$f":"IF(BQ$11=\"\",0,Calc!BQ640)","v":15130373.843015611},{"$f":"IF(BR$11=\"\",0,Calc!BR640)","v":11726667.431719445},{"$f":"IF(BS$11=\"\",0,Calc!BS640)","v":4486625.4418262243},{"$f":"IF(BT$11=\"\",0,Calc!BT640)","v":7970254.9438302964},{"$f":"IF(BU$11=\"\",0,Calc!BU640)","v":15085874.179540217},{"$f":"IF(BV$11=\"\",0,Calc!BV640)","v":18560347.130728543},{"$f":"IF(BW$11=\"\",0,Calc!BW640)","v":19397331.670992374},{"$f":"IF(BX$11=\"\",0,Calc!BX640)","v":17097346.22375232},{"$f":"IF(BY$11=\"\",0,Calc!BY640)","v":11292209.399440825},{"$f":"IF(BZ$11=\"\",0,Calc!BZ640)","v":18149532.370799989},{"$f":"IF(CA$11=\"\",0,Calc!CA640)","v":20886138.094925269},{"$f":"IF(CB$11=\"\",0,Calc!CB640)","v":19472575.756787673},{"$f":"IF(CC$11=\"\",0,Calc!CC640)","v":15130852.93207854},{"$f":"IF(CD$11=\"\",0,Calc!CD640)","v":11150467.312371634},{"$f":"IF(CE$11=\"\",0,Calc!CE640)","v":3765107.4543716833},{"$f":"IF(CF$11=\"\",0,Calc!CF640)","v":7178219.1964484751},{"$f":"IF(CG$11=\"\",0,Calc!CG640)","v":14185829.653054982},{"$f":"IF(CH$11=\"\",0,Calc!CH640)","v":17606570.798024908},{"$f":"IF(CI$11=\"\",0,Calc!CI640)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ640)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK640)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL640)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM640)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN640)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO640)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP640)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ640)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR640)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS640)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT640)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU640)","v":0}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X147-SUM($X148:$X158))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$CV147,$Z$2:$CV$2,Periods!$Q$18),SUM($Z147:$CV147))","v":58913194.444444396},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA737)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB737)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC737)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD737)","v":1033564.8148148148},{"$f":"IF(AE$11=\"\",0,Calc!AE737)","v":1033564.8148148148},{"$f":"IF(AF$11=\"\",0,Calc!AF737)","v":1033564.8148148148},{"$f":"IF(AG$11=\"\",0,Calc!AG737)","v":1033564.8148148148},{"$f":"IF(AH$11=\"\",0,Calc!AH737)","v":1033564.8148148148},{"$f":"IF(AI$11=\"\",0,Calc!AI737)","v":1033564.8148148148},{"$f":"IF(AJ$11=\"\",0,Calc!AJ737)","v":1033564.8148148148},{"$f":"IF(AK$11=\"\",0,Calc!AK737)","v":1033564.8148148148},{"$f":"IF(AL$11=\"\",0,Calc!AL737)","v":1033564.8148148148},{"$f":"IF(AM$11=\"\",0,Calc!AM737)","v":1033564.8148148148},{"$f":"IF(AN$11=\"\",0,Calc!AN737)","v":1033564.8148148148},{"$f":"IF(AO$11=\"\",0,Calc!AO737)","v":1033564.8148148148},{"$f":"IF(AP$11=\"\",0,Calc!AP737)","v":1033564.8148148148},{"$f":"IF(AQ$11=\"\",0,Calc!AQ737)","v":1033564.8148148148},{"$f":"IF(AR$11=\"\",0,Calc!AR737)","v":1033564.8148148148},{"$f":"IF(AS$11=\"\",0,Calc!AS737)","v":1033564.8148148148},{"$f":"IF(AT$11=\"\",0,Calc!AT737)","v":1033564.8148148148},{"$f":"IF(AU$11=\"\",0,Calc!AU737)","v":1033564.8148148148},{"$f":"IF(AV$11=\"\",0,Calc!AV737)","v":1033564.8148148148},{"$f":"IF(AW$11=\"\",0,Calc!AW737)","v":1033564.8148148148},{"$f":"IF(AX$11=\"\",0,Calc!AX737)","v":1033564.8148148148},{"$f":"IF(AY$11=\"\",0,Calc!AY737)","v":1033564.8148148148},{"$f":"IF(AZ$11=\"\",0,Calc!AZ737)","v":1033564.8148148148},{"$f":"IF(BA$11=\"\",0,Calc!BA737)","v":1033564.8148148148},{"$f":"IF(BB$11=\"\",0,Calc!BB737)","v":1033564.8148148148},{"$f":"IF(BC$11=\"\",0,Calc!BC737)","v":1033564.8148148148},{"$f":"IF(BD$11=\"\",0,Calc!BD737)","v":1033564.8148148148},{"$f":"IF(BE$11=\"\",0,Calc!BE737)","v":1033564.8148148148},{"$f":"IF(BF$11=\"\",0,Calc!BF737)","v":1033564.8148148148},{"$f":"IF(BG$11=\"\",0,Calc!BG737)","v":1033564.8148148148},{"$f":"IF(BH$11=\"\",0,Calc!BH737)","v":1033564.8148148148},{"$f":"IF(BI$11=\"\",0,Calc!BI737)","v":1033564.8148148148},{"$f":"IF(BJ$11=\"\",0,Calc!BJ737)","v":1033564.8148148148},{"$f":"IF(BK$11=\"\",0,Calc!BK737)","v":1033564.8148148148},{"$f":"IF(BL$11=\"\",0,Calc!BL737)","v":1033564.8148148148},{"$f":"IF(BM$11=\"\",0,Calc!BM737)","v":1033564.8148148148},{"$f":"IF(BN$11=\"\",0,Calc!BN737)","v":1033564.8148148148},{"$f":"IF(BO$11=\"\",0,Calc!BO737)","v":1033564.8148148148},{"$f":"IF(BP$11=\"\",0,Calc!BP737)","v":1033564.8148148148},{"$f":"IF(BQ$11=\"\",0,Calc!BQ737)","v":1033564.8148148148},{"$f":"IF(BR$11=\"\",0,Calc!BR737)","v":1033564.8148148148},{"$f":"IF(BS$11=\"\",0,Calc!BS737)","v":1033564.8148148148},{"$f":"IF(BT$11=\"\",0,Calc!BT737)","v":1033564.8148148148},{"$f":"IF(BU$11=\"\",0,Calc!BU737)","v":1033564.8148148148},{"$f":"IF(BV$11=\"\",0,Calc!BV737)","v":1033564.8148148148},{"$f":"IF(BW$11=\"\",0,Calc!BW737)","v":1033564.8148148148},{"$f":"IF(BX$11=\"\",0,Calc!BX737)","v":1033564.8148148148},{"$f":"IF(BY$11=\"\",0,Calc!BY737)","v":1033564.8148148148},{"$f":"IF(BZ$11=\"\",0,Calc!BZ737)","v":1033564.8148148148},{"$f":"IF(CA$11=\"\",0,Calc!CA737)","v":1033564.8148148148},{"$f":"IF(CB$11=\"\",0,Calc!CB737)","v":1033564.8148148148},{"$f":"IF(CC$11=\"\",0,Calc!CC737)","v":1033564.8148148148},{"$f":"IF(CD$11=\"\",0,Calc!CD737)","v":1033564.8148148148},{"$f":"IF(CE$11=\"\",0,Calc!CE737)","v":1033564.8148148148},{"$f":"IF(CF$11=\"\",0,Calc!CF737)","v":1033564.8148148148},{"$f":"IF(CG$11=\"\",0,Calc!CG737)","v":1033564.8148148148},{"$f":"IF(CH$11=\"\",0,Calc!CH737)","v":1033564.8148148148},{"$f":"IF(CI$11=\"\",0,Calc!CI737)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ737)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK737)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL737)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM737)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN737)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO737)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP737)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ737)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR737)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS737)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT737)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU737)","v":0}]
[{"$f":"ROW()","v":148},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L148)=0,$L148=0,$L148=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L148)))","v":"5*Двухручьевая линия производства масок"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$CV148,$Z$2:$CV$2,Periods!$Q$18),SUM($Z148:$CV148))","v":4750000.0000000009},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA738)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB738)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC738)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD738)","v":83333.333333333343},{"$f":"IF(AE$11=\"\",0,Calc!AE738)","v":83333.333333333343},{"$f":"IF(AF$11=\"\",0,Calc!AF738)","v":83333.333333333343},{"$f":"IF(AG$11=\"\",0,Calc!AG738)","v":83333.333333333343},{"$f":"IF(AH$11=\"\",0,Calc!AH738)","v":83333.333333333343},{"$f":"IF(AI$11=\"\",0,Calc!AI738)","v":83333.333333333343},{"$f":"IF(AJ$11=\"\",0,Calc!AJ738)","v":83333.333333333343},{"$f":"IF(AK$11=\"\",0,Calc!AK738)","v":83333.333333333343},{"$f":"IF(AL$11=\"\",0,Calc!AL738)","v":83333.333333333343},{"$f":"IF(AM$11=\"\",0,Calc!AM738)","v":83333.333333333343},{"$f":"IF(AN$11=\"\",0,Calc!AN738)","v":83333.333333333343},{"$f":"IF(AO$11=\"\",0,Calc!AO738)","v":83333.333333333343},{"$f":"IF(AP$11=\"\",0,Calc!AP738)","v":83333.333333333343},{"$f":"IF(AQ$11=\"\",0,Calc!AQ738)","v":83333.333333333343},{"$f":"IF(AR$11=\"\",0,Calc!AR738)","v":83333.333333333343},{"$f":"IF(AS$11=\"\",0,Calc!AS738)","v":83333.333333333343},{"$f":"IF(AT$11=\"\",0,Calc!AT738)","v":83333.333333333343},{"$f":"IF(AU$11=\"\",0,Calc!AU738)","v":83333.333333333343},{"$f":"IF(AV$11=\"\",0,Calc!AV738)","v":83333.333333333343},{"$f":"IF(AW$11=\"\",0,Calc!AW738)","v":83333.333333333343},{"$f":"IF(AX$11=\"\",0,Calc!AX738)","v":83333.333333333343},{"$f":"IF(AY$11=\"\",0,Calc!AY738)","v":83333.333333333343},{"$f":"IF(AZ$11=\"\",0,Calc!AZ738)","v":83333.333333333343},{"$f":"IF(BA$11=\"\",0,Calc!BA738)","v":83333.333333333343},{"$f":"IF(BB$11=\"\",0,Calc!BB738)","v":83333.333333333343},{"$f":"IF(BC$11=\"\",0,Calc!BC738)","v":83333.333333333343},{"$f":"IF(BD$11=\"\",0,Calc!BD738)","v":83333.333333333343},{"$f":"IF(BE$11=\"\",0,Calc!BE738)","v":83333.333333333343},{"$f":"IF(BF$11=\"\",0,Calc!BF738)","v":83333.333333333343},{"$f":"IF(BG$11=\"\",0,Calc!BG738)","v":83333.333333333343},{"$f":"IF(BH$11=\"\",0,Calc!BH738)","v":83333.333333333343},{"$f":"IF(BI$11=\"\",0,Calc!BI738)","v":83333.333333333343},{"$f":"IF(BJ$11=\"\",0,Calc!BJ738)","v":83333.333333333343},{"$f":"IF(BK$11=\"\",0,Calc!BK738)","v":83333.333333333343},{"$f":"IF(BL$11=\"\",0,Calc!BL738)","v":83333.333333333343},{"$f":"IF(BM$11=\"\",0,Calc!BM738)","v":83333.333333333343},{"$f":"IF(BN$11=\"\",0,Calc!BN738)","v":83333.333333333343},{"$f":"IF(BO$11=\"\",0,Calc!BO738)","v":83333.333333333343},{"$f":"IF(BP$11=\"\",0,Calc!BP738)","v":83333.333333333343},{"$f":"IF(BQ$11=\"\",0,Calc!BQ738)","v":83333.333333333343},{"$f":"IF(BR$11=\"\",0,Calc!BR738)","v":83333.333333333343},{"$f":"IF(BS$11=\"\",0,Calc!BS738)","v":83333.333333333343},{"$f":"IF(BT$11=\"\",0,Calc!BT738)","v":83333.333333333343},{"$f":"IF(BU$11=\"\",0,Calc!BU738)","v":83333.333333333343},{"$f":"IF(BV$11=\"\",0,Calc!BV738)","v":83333.333333333343},{"$f":"IF(BW$11=\"\",0,Calc!BW738)","v":83333.333333333343},{"$f":"IF(BX$11=\"\",0,Calc!BX738)","v":83333.333333333343},{"$f":"IF(BY$11=\"\",0,Calc!BY738)","v":83333.333333333343},{"$f":"IF(BZ$11=\"\",0,Calc!BZ738)","v":83333.333333333343},{"$f":"IF(CA$11=\"\",0,Calc!CA738)","v":83333.333333333343},{"$f":"IF(CB$11=\"\",0,Calc!CB738)","v":83333.333333333343},{"$f":"IF(CC$11=\"\",0,Calc!CC738)","v":83333.333333333343},{"$f":"IF(CD$11=\"\",0,Calc!CD738)","v":83333.333333333343},{"$f":"IF(CE$11=\"\",0,Calc!CE738)","v":83333.333333333343},{"$f":"IF(CF$11=\"\",0,Calc!CF738)","v":83333.333333333343},{"$f":"IF(CG$11=\"\",0,Calc!CG738)","v":83333.333333333343},{"$f":"IF(CH$11=\"\",0,Calc!CH738)","v":83333.333333333343},{"$f":"IF(CI$11=\"\",0,Calc!CI738)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ738)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK738)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL738)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM738)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN738)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO738)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP738)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ738)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR738)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS738)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT738)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU738)","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I147","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)=0,$L150=0,$L150=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L150)))","v":"4*Упаковочная машина шир. 250"},null,{"$f":"L149+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B150=Lists!$CU$24,SUMIFS($Z150:$CV150,$Z$2:$CV$2,Periods!$Q$18),SUM($Z150:$CV150))","v":3958333.3333333358},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA740)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB740)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC740)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD740)","v":69444.444444444453},{"$f":"IF(AE$11=\"\",0,Calc!AE740)","v":69444.444444444453},{"$f":"IF(AF$11=\"\",0,Calc!AF740)","v":69444.444444444453},{"$f":"IF(AG$11=\"\",0,Calc!AG740)","v":69444.444444444453},{"$f":"IF(AH$11=\"\",0,Calc!AH740)","v":69444.444444444453},{"$f":"IF(AI$11=\"\",0,Calc!AI740)","v":69444.444444444453},{"$f":"IF(AJ$11=\"\",0,Calc!AJ740)","v":69444.444444444453},{"$f":"IF(AK$11=\"\",0,Calc!AK740)","v":69444.444444444453},{"$f":"IF(AL$11=\"\",0,Calc!AL740)","v":69444.444444444453},{"$f":"IF(AM$11=\"\",0,Calc!AM740)","v":69444.444444444453},{"$f":"IF(AN$11=\"\",0,Calc!AN740)","v":69444.444444444453},{"$f":"IF(AO$11=\"\",0,Calc!AO740)","v":69444.444444444453},{"$f":"IF(AP$11=\"\",0,Calc!AP740)","v":69444.444444444453},{"$f":"IF(AQ$11=\"\",0,Calc!AQ740)","v":69444.444444444453},{"$f":"IF(AR$11=\"\",0,Calc!AR740)","v":69444.444444444453},{"$f":"IF(AS$11=\"\",0,Calc!AS740)","v":69444.444444444453},{"$f":"IF(AT$11=\"\",0,Calc!AT740)","v":69444.444444444453},{"$f":"IF(AU$11=\"\",0,Calc!AU740)","v":69444.444444444453},{"$f":"IF(AV$11=\"\",0,Calc!AV740)","v":69444.444444444453},{"$f":"IF(AW$11=\"\",0,Calc!AW740)","v":69444.444444444453},{"$f":"IF(AX$11=\"\",0,Calc!AX740)","v":69444.444444444453},{"$f":"IF(AY$11=\"\",0,Calc!AY740)","v":69444.444444444453},{"$f":"IF(AZ$11=\"\",0,Calc!AZ740)","v":69444.444444444453},{"$f":"IF(BA$11=\"\",0,Calc!BA740)","v":69444.444444444453},{"$f":"IF(BB$11=\"\",0,Calc!BB740)","v":69444.444444444453},{"$f":"IF(BC$11=\"\",0,Calc!BC740)","v":69444.444444444453},{"$f":"IF(BD$11=\"\",0,Calc!BD740)","v":69444.444444444453},{"$f":"IF(BE$11=\"\",0,Calc!BE740)","v":69444.444444444453},{"$f":"IF(BF$11=\"\",0,Calc!BF740)","v":69444.444444444453},{"$f":"IF(BG$11=\"\",0,Calc!BG740)","v":69444.444444444453},{"$f":"IF(BH$11=\"\",0,Calc!BH740)","v":69444.444444444453},{"$f":"IF(BI$11=\"\",0,Calc!BI740)","v":69444.444444444453},{"$f":"IF(BJ$11=\"\",0,Calc!BJ740)","v":69444.444444444453},{"$f":"IF(BK$11=\"\",0,Calc!BK740)","v":69444.444444444453},{"$f":"IF(BL$11=\"\",0,Calc!BL740)","v":69444.444444444453},{"$f":"IF(BM$11=\"\",0,Calc!BM740)","v":69444.444444444453},{"$f":"IF(BN$11=\"\",0,Calc!BN740)","v":69444.444444444453},{"$f":"IF(BO$11=\"\",0,Calc!BO740)","v":69444.444444444453},{"$f":"IF(BP$11=\"\",0,Calc!BP740)","v":69444.444444444453},{"$f":"IF(BQ$11=\"\",0,Calc!BQ740)","v":69444.444444444453},{"$f":"IF(BR$11=\"\",0,Calc!BR740)","v":69444.444444444453},{"$f":"IF(BS$11=\"\",0,Calc!BS740)","v":69444.444444444453},{"$f":"IF(BT$11=\"\",0,Calc!BT740)","v":69444.444444444453},{"$f":"IF(BU$11=\"\",0,Calc!BU740)","v":69444.444444444453},{"$f":"IF(BV$11=\"\",0,Calc!BV740)","v":69444.444444444453},{"$f":"IF(BW$11=\"\",0,Calc!BW740)","v":69444.444444444453},{"$f":"IF(BX$11=\"\",0,Calc!BX740)","v":69444.444444444453},{"$f":"IF(BY$11=\"\",0,Calc!BY740)","v":69444.444444444453},{"$f":"IF(BZ$11=\"\",0,Calc!BZ740)","v":69444.444444444453},{"$f":"IF(CA$11=\"\",0,Calc!CA740)","v":69444.444444444453},{"$f":"IF(CB$11=\"\",0,Calc!CB740)","v":69444.444444444453},{"$f":"IF(CC$11=\"\",0,Calc!CC740)","v":69444.444444444453},{"$f":"IF(CD$11=\"\",0,Calc!CD740)","v":69444.444444444453},{"$f":"IF(CE$11=\"\",0,Calc!CE740)","v":69444.444444444453},{"$f":"IF(CF$11=\"\",0,Calc!CF740)","v":69444.444444444453},{"$f":"IF(CG$11=\"\",0,Calc!CG740)","v":69444.444444444453},{"$f":"IF(CH$11=\"\",0,Calc!CH740)","v":69444.444444444453},{"$f":"IF(CI$11=\"\",0,Calc!CI740)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ740)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK740)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL740)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM740)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN740)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO740)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP740)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ740)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR740)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS740)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT740)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU740)","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,{"$f":"H147","v":"Амортизация"},{"$f":"I148","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)=0,$L151=0,$L151=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L151)))","v":"1*Упаковочная машина шир. 350"},null,{"$f":"L150+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B151=Lists!$CU$24,SUMIFS($Z151:$CV151,$Z$2:$CV$2,Periods!$Q$18),SUM($Z151:$CV151))","v":989583.33333333395},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA741)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB741)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC741)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD741)","v":17361.111111111113},{"$f":"IF(AE$11=\"\",0,Calc!AE741)","v":17361.111111111113},{"$f":"IF(AF$11=\"\",0,Calc!AF741)","v":17361.111111111113},{"$f":"IF(AG$11=\"\",0,Calc!AG741)","v":17361.111111111113},{"$f":"IF(AH$11=\"\",0,Calc!AH741)","v":17361.111111111113},{"$f":"IF(AI$11=\"\",0,Calc!AI741)","v":17361.111111111113},{"$f":"IF(AJ$11=\"\",0,Calc!AJ741)","v":17361.111111111113},{"$f":"IF(AK$11=\"\",0,Calc!AK741)","v":17361.111111111113},{"$f":"IF(AL$11=\"\",0,Calc!AL741)","v":17361.111111111113},{"$f":"IF(AM$11=\"\",0,Calc!AM741)","v":17361.111111111113},{"$f":"IF(AN$11=\"\",0,Calc!AN741)","v":17361.111111111113},{"$f":"IF(AO$11=\"\",0,Calc!AO741)","v":17361.111111111113},{"$f":"IF(AP$11=\"\",0,Calc!AP741)","v":17361.111111111113},{"$f":"IF(AQ$11=\"\",0,Calc!AQ741)","v":17361.111111111113},{"$f":"IF(AR$11=\"\",0,Calc!AR741)","v":17361.111111111113},{"$f":"IF(AS$11=\"\",0,Calc!AS741)","v":17361.111111111113},{"$f":"IF(AT$11=\"\",0,Calc!AT741)","v":17361.111111111113},{"$f":"IF(AU$11=\"\",0,Calc!AU741)","v":17361.111111111113},{"$f":"IF(AV$11=\"\",0,Calc!AV741)","v":17361.111111111113},{"$f":"IF(AW$11=\"\",0,Calc!AW741)","v":17361.111111111113},{"$f":"IF(AX$11=\"\",0,Calc!AX741)","v":17361.111111111113},{"$f":"IF(AY$11=\"\",0,Calc!AY741)","v":17361.111111111113},{"$f":"IF(AZ$11=\"\",0,Calc!AZ741)","v":17361.111111111113},{"$f":"IF(BA$11=\"\",0,Calc!BA741)","v":17361.111111111113},{"$f":"IF(BB$11=\"\",0,Calc!BB741)","v":17361.111111111113},{"$f":"IF(BC$11=\"\",0,Calc!BC741)","v":17361.111111111113},{"$f":"IF(BD$11=\"\",0,Calc!BD741)","v":17361.111111111113},{"$f":"IF(BE$11=\"\",0,Calc!BE741)","v":17361.111111111113},{"$f":"IF(BF$11=\"\",0,Calc!BF741)","v":17361.111111111113},{"$f":"IF(BG$11=\"\",0,Calc!BG741)","v":17361.111111111113},{"$f":"IF(BH$11=\"\",0,Calc!BH741)","v":17361.111111111113},{"$f":"IF(BI$11=\"\",0,Calc!BI741)","v":17361.111111111113},{"$f":"IF(BJ$11=\"\",0,Calc!BJ741)","v":17361.111111111113},{"$f":"IF(BK$11=\"\",0,Calc!BK741)","v":17361.111111111113},{"$f":"IF(BL$11=\"\",0,Calc!BL741)","v":17361.111111111113},{"$f":"IF(BM$11=\"\",0,Calc!BM741)","v":17361.111111111113},{"$f":"IF(BN$11=\"\",0,Calc!BN741)","v":17361.111111111113},{"$f":"IF(BO$11=\"\",0,Calc!BO741)","v":17361.111111111113},{"$f":"IF(BP$11=\"\",0,Calc!BP741)","v":17361.111111111113},{"$f":"IF(BQ$11=\"\",0,Calc!BQ741)","v":17361.111111111113},{"$f":"IF(BR$11=\"\",0,Calc!BR741)","v":17361.111111111113},{"$f":"IF(BS$11=\"\",0,Calc!BS741)","v":17361.111111111113},{"$f":"IF(BT$11=\"\",0,Calc!BT741)","v":17361.111111111113},{"$f":"IF(BU$11=\"\",0,Calc!BU741)","v":17361.111111111113},{"$f":"IF(BV$11=\"\",0,Calc!BV741)","v":17361.111111111113},{"$f":"IF(BW$11=\"\",0,Calc!BW741)","v":17361.111111111113},{"$f":"IF(BX$11=\"\",0,Calc!BX741)","v":17361.111111111113},{"$f":"IF(BY$11=\"\",0,Calc!BY741)","v":17361.111111111113},{"$f":"IF(BZ$11=\"\",0,Calc!BZ741)","v":17361.111111111113},{"$f":"IF(CA$11=\"\",0,Calc!CA741)","v":17361.111111111113},{"$f":"IF(CB$11=\"\",0,Calc!CB741)","v":17361.111111111113},{"$f":"IF(CC$11=\"\",0,Calc!CC741)","v":17361.111111111113},{"$f":"IF(CD$11=\"\",0,Calc!CD741)","v":17361.111111111113},{"$f":"IF(CE$11=\"\",0,Calc!CE741)","v":17361.111111111113},{"$f":"IF(CF$11=\"\",0,Calc!CF741)","v":17361.111111111113},{"$f":"IF(CG$11=\"\",0,Calc!CG741)","v":17361.111111111113},{"$f":"IF(CH$11=\"\",0,Calc!CH741)","v":17361.111111111113},{"$f":"IF(CI$11=\"\",0,Calc!CI741)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ741)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK741)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL741)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM741)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN741)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO741)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP741)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ741)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR741)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS741)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT741)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU741)","v":0}]
[{"$f":"ROW()","v":154},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L154)=0,$L154=0,$L154=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L154)))","v":"2*ПСР"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B154=Lists!$CU$24,SUMIFS($Z154:$CV154,$Z$2:$CV$2,Periods!$Q$18),SUM($Z154:$CV154))","v":4750000.0000000009},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA744)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB744)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC744)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD744)","v":83333.333333333343},{"$f":"IF(AE$11=\"\",0,Calc!AE744)","v":83333.333333333343},{"$f":"IF(AF$11=\"\",0,Calc!AF744)","v":83333.333333333343},{"$f":"IF(AG$11=\"\",0,Calc!AG744)","v":83333.333333333343},{"$f":"IF(AH$11=\"\",0,Calc!AH744)","v":83333.333333333343},{"$f":"IF(AI$11=\"\",0,Calc!AI744)","v":83333.333333333343},{"$f":"IF(AJ$11=\"\",0,Calc!AJ744)","v":83333.333333333343},{"$f":"IF(AK$11=\"\",0,Calc!AK744)","v":83333.333333333343},{"$f":"IF(AL$11=\"\",0,Calc!AL744)","v":83333.333333333343},{"$f":"IF(AM$11=\"\",0,Calc!AM744)","v":83333.333333333343},{"$f":"IF(AN$11=\"\",0,Calc!AN744)","v":83333.333333333343},{"$f":"IF(AO$11=\"\",0,Calc!AO744)","v":83333.333333333343},{"$f":"IF(AP$11=\"\",0,Calc!AP744)","v":83333.333333333343},{"$f":"IF(AQ$11=\"\",0,Calc!AQ744)","v":83333.333333333343},{"$f":"IF(AR$11=\"\",0,Calc!AR744)","v":83333.333333333343},{"$f":"IF(AS$11=\"\",0,Calc!AS744)","v":83333.333333333343},{"$f":"IF(AT$11=\"\",0,Calc!AT744)","v":83333.333333333343},{"$f":"IF(AU$11=\"\",0,Calc!AU744)","v":83333.333333333343},{"$f":"IF(AV$11=\"\",0,Calc!AV744)","v":83333.333333333343},{"$f":"IF(AW$11=\"\",0,Calc!AW744)","v":83333.333333333343},{"$f":"IF(AX$11=\"\",0,Calc!AX744)","v":83333.333333333343},{"$f":"IF(AY$11=\"\",0,Calc!AY744)","v":83333.333333333343},{"$f":"IF(AZ$11=\"\",0,Calc!AZ744)","v":83333.333333333343},{"$f":"IF(BA$11=\"\",0,Calc!BA744)","v":83333.333333333343},{"$f":"IF(BB$11=\"\",0,Calc!BB744)","v":83333.333333333343},{"$f":"IF(BC$11=\"\",0,Calc!BC744)","v":83333.333333333343},{"$f":"IF(BD$11=\"\",0,Calc!BD744)","v":83333.333333333343},{"$f":"IF(BE$11=\"\",0,Calc!BE744)","v":83333.333333333343},{"$f":"IF(BF$11=\"\",0,Calc!BF744)","v":83333.333333333343},{"$f":"IF(BG$11=\"\",0,Calc!BG744)","v":83333.333333333343},{"$f":"IF(BH$11=\"\",0,Calc!BH744)","v":83333.333333333343},{"$f":"IF(BI$11=\"\",0,Calc!BI744)","v":83333.333333333343},{"$f":"IF(BJ$11=\"\",0,Calc!BJ744)","v":83333.333333333343},{"$f":"IF(BK$11=\"\",0,Calc!BK744)","v":83333.333333333343},{"$f":"IF(BL$11=\"\",0,Calc!BL744)","v":83333.333333333343},{"$f":"IF(BM$11=\"\",0,Calc!BM744)","v":83333.333333333343},{"$f":"IF(BN$11=\"\",0,Calc!BN744)","v":83333.333333333343},{"$f":"IF(BO$11=\"\",0,Calc!BO744)","v":83333.333333333343},{"$f":"IF(BP$11=\"\",0,Calc!BP744)","v":83333.333333333343},{"$f":"IF(BQ$11=\"\",0,Calc!BQ744)","v":83333.333333333343},{"$f":"IF(BR$11=\"\",0,Calc!BR744)","v":83333.333333333343},{"$f":"IF(BS$11=\"\",0,Calc!BS744)","v":83333.333333333343},{"$f":"IF(BT$11=\"\",0,Calc!BT744)","v":83333.333333333343},{"$f":"IF(BU$11=\"\",0,Calc!BU744)","v":83333.333333333343},{"$f":"IF(BV$11=\"\",0,Calc!BV744)","v":83333.333333333343},{"$f":"IF(BW$11=\"\",0,Calc!BW744)","v":83333.333333333343},{"$f":"IF(BX$11=\"\",0,Calc!BX744)","v":83333.333333333343},{"$f":"IF(BY$11=\"\",0,Calc!BY744)","v":83333.333333333343},{"$f":"IF(BZ$11=\"\",0,Calc!BZ744)","v":83333.333333333343},{"$f":"IF(CA$11=\"\",0,Calc!CA744)","v":83333.333333333343},{"$f":"IF(CB$11=\"\",0,Calc!CB744)","v":83333.333333333343},{"$f":"IF(CC$11=\"\",0,Calc!CC744)","v":83333.333333333343},{"$f":"IF(CD$11=\"\",0,Calc!CD744)","v":83333.333333333343},{"$f":"IF(CE$11=\"\",0,Calc!CE744)","v":83333.333333333343},{"$f":"IF(CF$11=\"\",0,Calc!CF744)","v":83333.333333333343},{"$f":"IF(CG$11=\"\",0,Calc!CG744)","v":83333.333333333343},{"$f":"IF(CH$11=\"\",0,Calc!CH744)","v":83333.333333333343},{"$f":"IF(CI$11=\"\",0,Calc!CI744)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ744)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK744)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL744)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM744)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN744)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO744)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP744)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ744)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR744)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS744)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT744)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU744)","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L155)=0,$L155=0,$L155=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L155)))","v":"3*Линия производства респираторов серии FFP"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B155=Lists!$CU$24,SUMIFS($Z155:$CV155,$Z$2:$CV$2,Periods!$Q$18),SUM($Z155:$CV155))","v":7125000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA745)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB745)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC745)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD745)","v":125000},{"$f":"IF(AE$11=\"\",0,Calc!AE745)","v":125000},{"$f":"IF(AF$11=\"\",0,Calc!AF745)","v":125000},{"$f":"IF(AG$11=\"\",0,Calc!AG745)","v":125000},{"$f":"IF(AH$11=\"\",0,Calc!AH745)","v":125000},{"$f":"IF(AI$11=\"\",0,Calc!AI745)","v":125000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ745)","v":125000},{"$f":"IF(AK$11=\"\",0,Calc!AK745)","v":125000},{"$f":"IF(AL$11=\"\",0,Calc!AL745)","v":125000},{"$f":"IF(AM$11=\"\",0,Calc!AM745)","v":125000},{"$f":"IF(AN$11=\"\",0,Calc!AN745)","v":125000},{"$f":"IF(AO$11=\"\",0,Calc!AO745)","v":125000},{"$f":"IF(AP$11=\"\",0,Calc!AP745)","v":125000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ745)","v":125000},{"$f":"IF(AR$11=\"\",0,Calc!AR745)","v":125000},{"$f":"IF(AS$11=\"\",0,Calc!AS745)","v":125000},{"$f":"IF(AT$11=\"\",0,Calc!AT745)","v":125000},{"$f":"IF(AU$11=\"\",0,Calc!AU745)","v":125000},{"$f":"IF(AV$11=\"\",0,Calc!AV745)","v":125000},{"$f":"IF(AW$11=\"\",0,Calc!AW745)","v":125000},{"$f":"IF(AX$11=\"\",0,Calc!AX745)","v":125000},{"$f":"IF(AY$11=\"\",0,Calc!AY745)","v":125000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ745)","v":125000},{"$f":"IF(BA$11=\"\",0,Calc!BA745)","v":125000},{"$f":"IF(BB$11=\"\",0,Calc!BB745)","v":125000},{"$f":"IF(BC$11=\"\",0,Calc!BC745)","v":125000},{"$f":"IF(BD$11=\"\",0,Calc!BD745)","v":125000},{"$f":"IF(BE$11=\"\",0,Calc!BE745)","v":125000},{"$f":"IF(BF$11=\"\",0,Calc!BF745)","v":125000},{"$f":"IF(BG$11=\"\",0,Calc!BG745)","v":125000},{"$f":"IF(BH$11=\"\",0,Calc!BH745)","v":125000},{"$f":"IF(BI$11=\"\",0,Calc!BI745)","v":125000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ745)","v":125000},{"$f":"IF(BK$11=\"\",0,Calc!BK745)","v":125000},{"$f":"IF(BL$11=\"\",0,Calc!BL745)","v":125000},{"$f":"IF(BM$11=\"\",0,Calc!BM745)","v":125000},{"$f":"IF(BN$11=\"\",0,Calc!BN745)","v":125000},{"$f":"IF(BO$11=\"\",0,Calc!BO745)","v":125000},{"$f":"IF(BP$11=\"\",0,Calc!BP745)","v":125000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ745)","v":125000},{"$f":"IF(BR$11=\"\",0,Calc!BR745)","v":125000},{"$f":"IF(BS$11=\"\",0,Calc!BS745)","v":125000},{"$f":"IF(BT$11=\"\",0,Calc!BT745)","v":125000},{"$f":"IF(BU$11=\"\",0,Calc!BU745)","v":125000},{"$f":"IF(BV$11=\"\",0,Calc!BV745)","v":125000},{"$f":"IF(BW$11=\"\",0,Calc!BW745)","v":125000},{"$f":"IF(BX$11=\"\",0,Calc!BX745)","v":125000},{"$f":"IF(BY$11=\"\",0,Calc!BY745)","v":125000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ745)","v":125000},{"$f":"IF(CA$11=\"\",0,Calc!CA745)","v":125000},{"$f":"IF(CB$11=\"\",0,Calc!CB745)","v":125000},{"$f":"IF(CC$11=\"\",0,Calc!CC745)","v":125000},{"$f":"IF(CD$11=\"\",0,Calc!CD745)","v":125000},{"$f":"IF(CE$11=\"\",0,Calc!CE745)","v":125000},{"$f":"IF(CF$11=\"\",0,Calc!CF745)","v":125000},{"$f":"IF(CG$11=\"\",0,Calc!CG745)","v":125000},{"$f":"IF(CH$11=\"\",0,Calc!CH745)","v":125000},{"$f":"IF(CI$11=\"\",0,Calc!CI745)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ745)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK745)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL745)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM745)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN745)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO745)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP745)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ745)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR745)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS745)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT745)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU745)","v":0}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L157)=0,$L157=0,$L157=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L157)))","v":"Доставка, монтаж и ПНР"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B157=Lists!$CU$24,SUMIFS($Z157:$CV157,$Z$2:$CV$2,Periods!$Q$18),SUM($Z157:$CV157))","v":18472222.222222235},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA747)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB747)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC747)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD747)","v":324074.0740740741},{"$f":"IF(AE$11=\"\",0,Calc!AE747)","v":324074.0740740741},{"$f":"IF(AF$11=\"\",0,Calc!AF747)","v":324074.0740740741},{"$f":"IF(AG$11=\"\",0,Calc!AG747)","v":324074.0740740741},{"$f":"IF(AH$11=\"\",0,Calc!AH747)","v":324074.0740740741},{"$f":"IF(AI$11=\"\",0,Calc!AI747)","v":324074.0740740741},{"$f":"IF(AJ$11=\"\",0,Calc!AJ747)","v":324074.0740740741},{"$f":"IF(AK$11=\"\",0,Calc!AK747)","v":324074.0740740741},{"$f":"IF(AL$11=\"\",0,Calc!AL747)","v":324074.0740740741},{"$f":"IF(AM$11=\"\",0,Calc!AM747)","v":324074.0740740741},{"$f":"IF(AN$11=\"\",0,Calc!AN747)","v":324074.0740740741},{"$f":"IF(AO$11=\"\",0,Calc!AO747)","v":324074.0740740741},{"$f":"IF(AP$11=\"\",0,Calc!AP747)","v":324074.0740740741},{"$f":"IF(AQ$11=\"\",0,Calc!AQ747)","v":324074.0740740741},{"$f":"IF(AR$11=\"\",0,Calc!AR747)","v":324074.0740740741},{"$f":"IF(AS$11=\"\",0,Calc!AS747)","v":324074.0740740741},{"$f":"IF(AT$11=\"\",0,Calc!AT747)","v":324074.0740740741},{"$f":"IF(AU$11=\"\",0,Calc!AU747)","v":324074.0740740741},{"$f":"IF(AV$11=\"\",0,Calc!AV747)","v":324074.0740740741},{"$f":"IF(AW$11=\"\",0,Calc!AW747)","v":324074.0740740741},{"$f":"IF(AX$11=\"\",0,Calc!AX747)","v":324074.0740740741},{"$f":"IF(AY$11=\"\",0,Calc!AY747)","v":324074.0740740741},{"$f":"IF(AZ$11=\"\",0,Calc!AZ747)","v":324074.0740740741},{"$f":"IF(BA$11=\"\",0,Calc!BA747)","v":324074.0740740741},{"$f":"IF(BB$11=\"\",0,Calc!BB747)","v":324074.0740740741},{"$f":"IF(BC$11=\"\",0,Calc!BC747)","v":324074.0740740741},{"$f":"IF(BD$11=\"\",0,Calc!BD747)","v":324074.0740740741},{"$f":"IF(BE$11=\"\",0,Calc!BE747)","v":324074.0740740741},{"$f":"IF(BF$11=\"\",0,Calc!BF747)","v":324074.0740740741},{"$f":"IF(BG$11=\"\",0,Calc!BG747)","v":324074.0740740741},{"$f":"IF(BH$11=\"\",0,Calc!BH747)","v":324074.0740740741},{"$f":"IF(BI$11=\"\",0,Calc!BI747)","v":324074.0740740741},{"$f":"IF(BJ$11=\"\",0,Calc!BJ747)","v":324074.0740740741},{"$f":"IF(BK$11=\"\",0,Calc!BK747)","v":324074.0740740741},{"$f":"IF(BL$11=\"\",0,Calc!BL747)","v":324074.0740740741},{"$f":"IF(BM$11=\"\",0,Calc!BM747)","v":324074.0740740741},{"$f":"IF(BN$11=\"\",0,Calc!BN747)","v":324074.0740740741},{"$f":"IF(BO$11=\"\",0,Calc!BO747)","v":324074.0740740741},{"$f":"IF(BP$11=\"\",0,Calc!BP747)","v":324074.0740740741},{"$f":"IF(BQ$11=\"\",0,Calc!BQ747)","v":324074.0740740741},{"$f":"IF(BR$11=\"\",0,Calc!BR747)","v":324074.0740740741},{"$f":"IF(BS$11=\"\",0,Calc!BS747)","v":324074.0740740741},{"$f":"IF(BT$11=\"\",0,Calc!BT747)","v":324074.0740740741},{"$f":"IF(BU$11=\"\",0,Calc!BU747)","v":324074.0740740741},{"$f":"IF(BV$11=\"\",0,Calc!BV747)","v":324074.0740740741},{"$f":"IF(BW$11=\"\",0,Calc!BW747)","v":324074.0740740741},{"$f":"IF(BX$11=\"\",0,Calc!BX747)","v":324074.0740740741},{"$f":"IF(BY$11=\"\",0,Calc!BY747)","v":324074.0740740741},{"$f":"IF(BZ$11=\"\",0,Calc!BZ747)","v":324074.0740740741},{"$f":"IF(CA$11=\"\",0,Calc!CA747)","v":324074.0740740741},{"$f":"IF(CB$11=\"\",0,Calc!CB747)","v":324074.0740740741},{"$f":"IF(CC$11=\"\",0,Calc!CC747)","v":324074.0740740741},{"$f":"IF(CD$11=\"\",0,Calc!CD747)","v":324074.0740740741},{"$f":"IF(CE$11=\"\",0,Calc!CE747)","v":324074.0740740741},{"$f":"IF(CF$11=\"\",0,Calc!CF747)","v":324074.0740740741},{"$f":"IF(CG$11=\"\",0,Calc!CG747)","v":324074.0740740741},{"$f":"IF(CH$11=\"\",0,Calc!CH747)","v":324074.0740740741},{"$f":"IF(CI$11=\"\",0,Calc!CI747)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ747)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK747)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL747)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM747)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN747)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO747)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP747)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ747)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR747)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS747)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT747)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU747)","v":0}]
[{"$f":"ROW()","v":158},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":160},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I159","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L160)=0,$L160=0,$L160=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L160)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B160=Lists!$CU$24,SUMIFS($Z160:$CV160,$Z$2:$CV$2,Periods!$Q$18),SUM($Z160:$CV160))","v":833333.33333333267},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA750)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB750)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC750)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD750)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE750)","v":383.31800061330881},{"$f":"IF(AF$11=\"\",0,Calc!AF750)","v":958.29500153327206},{"$f":"IF(AG$11=\"\",0,Calc!AG750)","v":1533.2720024532352},{"$f":"IF(AH$11=\"\",0,Calc!AH750)","v":2108.2490033731983},{"$f":"IF(AI$11=\"\",0,Calc!AI750)","v":2683.2260042931621},{"$f":"IF(AJ$11=\"\",0,Calc!AJ750)","v":3258.2030052131254},{"$f":"IF(AK$11=\"\",0,Calc!AK750)","v":3833.1800061330882},{"$f":"IF(AL$11=\"\",0,Calc!AL750)","v":4408.1570070530515},{"$f":"IF(AM$11=\"\",0,Calc!AM750)","v":4983.1340079730153},{"$f":"IF(AN$11=\"\",0,Calc!AN750)","v":5558.1110088929781},{"$f":"IF(AO$11=\"\",0,Calc!AO750)","v":6133.088009812941},{"$f":"IF(AP$11=\"\",0,Calc!AP750)","v":6708.0650107329047},{"$f":"IF(AQ$11=\"\",0,Calc!AQ750)","v":7283.0420116528685},{"$f":"IF(AR$11=\"\",0,Calc!AR750)","v":7858.0190125728313},{"$f":"IF(AS$11=\"\",0,Calc!AS750)","v":8432.9960134927933},{"$f":"IF(AT$11=\"\",0,Calc!AT750)","v":9007.973014412757},{"$f":"IF(AU$11=\"\",0,Calc!AU750)","v":9582.9500153327208},{"$f":"IF(AV$11=\"\",0,Calc!AV750)","v":10157.927016252685},{"$f":"IF(AW$11=\"\",0,Calc!AW750)","v":10732.904017172648},{"$f":"IF(AX$11=\"\",0,Calc!AX750)","v":11307.88101809261},{"$f":"IF(AY$11=\"\",0,Calc!AY750)","v":11882.858019012574},{"$f":"IF(AZ$11=\"\",0,Calc!AZ750)","v":12457.835019932536},{"$f":"IF(BA$11=\"\",0,Calc!BA750)","v":13032.812020852502},{"$f":"IF(BB$11=\"\",0,Calc!BB750)","v":13607.789021772465},{"$f":"IF(BC$11=\"\",0,Calc!BC750)","v":14182.766022692425},{"$f":"IF(BD$11=\"\",0,Calc!BD750)","v":14757.743023612387},{"$f":"IF(BE$11=\"\",0,Calc!BE750)","v":15332.720024532353},{"$f":"IF(BF$11=\"\",0,Calc!BF750)","v":15907.697025452315},{"$f":"IF(BG$11=\"\",0,Calc!BG750)","v":16482.674026372279},{"$f":"IF(BH$11=\"\",0,Calc!BH750)","v":17057.651027292242},{"$f":"IF(BI$11=\"\",0,Calc!BI750)","v":17632.628028212206},{"$f":"IF(BJ$11=\"\",0,Calc!BJ750)","v":18207.60502913217},{"$f":"IF(BK$11=\"\",0,Calc!BK750)","v":18782.582030052134},{"$f":"IF(BL$11=\"\",0,Calc!BL750)","v":19357.559030972094},{"$f":"IF(BM$11=\"\",0,Calc!BM750)","v":19932.536031892061},{"$f":"IF(BN$11=\"\",0,Calc!BN750)","v":20507.513032812021},{"$f":"IF(BO$11=\"\",0,Calc!BO750)","v":21082.490033731989},{"$f":"IF(BP$11=\"\",0,Calc!BP750)","v":21657.467034651945},{"$f":"IF(BQ$11=\"\",0,Calc!BQ750)","v":22232.444035571913},{"$f":"IF(BR$11=\"\",0,Calc!BR750)","v":22807.421036491873},{"$f":"IF(BS$11=\"\",0,Calc!BS750)","v":23094.909536951855},{"$f":"IF(BT$11=\"\",0,Calc!BT750)","v":23094.909536951855},{"$f":"IF(BU$11=\"\",0,Calc!BU750)","v":23094.909536951855},{"$f":"IF(BV$11=\"\",0,Calc!BV750)","v":23094.909536951855},{"$f":"IF(BW$11=\"\",0,Calc!BW750)","v":23094.909536951855},{"$f":"IF(BX$11=\"\",0,Calc!BX750)","v":23094.909536951855},{"$f":"IF(BY$11=\"\",0,Calc!BY750)","v":23094.909536951855},{"$f":"IF(BZ$11=\"\",0,Calc!BZ750)","v":23094.909536951855},{"$f":"IF(CA$11=\"\",0,Calc!CA750)","v":23094.909536951855},{"$f":"IF(CB$11=\"\",0,Calc!CB750)","v":23094.909536951855},{"$f":"IF(CC$11=\"\",0,Calc!CC750)","v":23094.909536951855},{"$f":"IF(CD$11=\"\",0,Calc!CD750)","v":23094.909536951855},{"$f":"IF(CE$11=\"\",0,Calc!CE750)","v":23094.909536951855},{"$f":"IF(CF$11=\"\",0,Calc!CF750)","v":23094.909536951855},{"$f":"IF(CG$11=\"\",0,Calc!CG750)","v":23094.909536951855},{"$f":"IF(CH$11=\"\",0,Calc!CH750)","v":23094.909536951855},{"$f":"IF(CI$11=\"\",0,Calc!CI750)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ750)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK750)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL750)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM750)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN750)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO750)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP750)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ750)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR750)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS750)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT750)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU750)","v":0}]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,{"$f":"H146","v":"Амортизация"},{"$f":"I159","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L161)=0,$L161=0,$L161=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L161)))","v":"Съемка видео-роликов"},null,{"$f":"L160+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B161=Lists!$CU$24,SUMIFS($Z161:$CV161,$Z$2:$CV$2,Periods!$Q$18),SUM($Z161:$CV161))","v":416666.66666666634},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA751)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB751)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC751)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD751)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE751)","v":191.65900030665441},{"$f":"IF(AF$11=\"\",0,Calc!AF751)","v":479.14750076663603},{"$f":"IF(AG$11=\"\",0,Calc!AG751)","v":766.63600122661762},{"$f":"IF(AH$11=\"\",0,Calc!AH751)","v":1054.1245016865992},{"$f":"IF(AI$11=\"\",0,Calc!AI751)","v":1341.613002146581},{"$f":"IF(AJ$11=\"\",0,Calc!AJ751)","v":1629.1015026065627},{"$f":"IF(AK$11=\"\",0,Calc!AK751)","v":1916.5900030665441},{"$f":"IF(AL$11=\"\",0,Calc!AL751)","v":2204.0785035265258},{"$f":"IF(AM$11=\"\",0,Calc!AM751)","v":2491.5670039865076},{"$f":"IF(AN$11=\"\",0,Calc!AN751)","v":2779.0555044464891},{"$f":"IF(AO$11=\"\",0,Calc!AO751)","v":3066.5440049064705},{"$f":"IF(AP$11=\"\",0,Calc!AP751)","v":3354.0325053664524},{"$f":"IF(AQ$11=\"\",0,Calc!AQ751)","v":3641.5210058264342},{"$f":"IF(AR$11=\"\",0,Calc!AR751)","v":3929.0095062864157},{"$f":"IF(AS$11=\"\",0,Calc!AS751)","v":4216.4980067463966},{"$f":"IF(AT$11=\"\",0,Calc!AT751)","v":4503.9865072063785},{"$f":"IF(AU$11=\"\",0,Calc!AU751)","v":4791.4750076663604},{"$f":"IF(AV$11=\"\",0,Calc!AV751)","v":5078.9635081263423},{"$f":"IF(AW$11=\"\",0,Calc!AW751)","v":5366.4520085863242},{"$f":"IF(AX$11=\"\",0,Calc!AX751)","v":5653.9405090463051},{"$f":"IF(AY$11=\"\",0,Calc!AY751)","v":5941.429009506287},{"$f":"IF(AZ$11=\"\",0,Calc!AZ751)","v":6228.917509966268},{"$f":"IF(BA$11=\"\",0,Calc!BA751)","v":6516.4060104262508},{"$f":"IF(BB$11=\"\",0,Calc!BB751)","v":6803.8945108862326},{"$f":"IF(BC$11=\"\",0,Calc!BC751)","v":7091.3830113462127},{"$f":"IF(BD$11=\"\",0,Calc!BD751)","v":7378.8715118061937},{"$f":"IF(BE$11=\"\",0,Calc!BE751)","v":7666.3600122661765},{"$f":"IF(BF$11=\"\",0,Calc!BF751)","v":7953.8485127261574},{"$f":"IF(BG$11=\"\",0,Calc!BG751)","v":8241.3370131861393},{"$f":"IF(BH$11=\"\",0,Calc!BH751)","v":8528.8255136461212},{"$f":"IF(BI$11=\"\",0,Calc!BI751)","v":8816.3140141061031},{"$f":"IF(BJ$11=\"\",0,Calc!BJ751)","v":9103.8025145660849},{"$f":"IF(BK$11=\"\",0,Calc!BK751)","v":9391.2910150260668},{"$f":"IF(BL$11=\"\",0,Calc!BL751)","v":9678.7795154860469},{"$f":"IF(BM$11=\"\",0,Calc!BM751)","v":9966.2680159460306},{"$f":"IF(BN$11=\"\",0,Calc!BN751)","v":10253.756516406011},{"$f":"IF(BO$11=\"\",0,Calc!BO751)","v":10541.245016865994},{"$f":"IF(BP$11=\"\",0,Calc!BP751)","v":10828.733517325973},{"$f":"IF(BQ$11=\"\",0,Calc!BQ751)","v":11116.222017785956},{"$f":"IF(BR$11=\"\",0,Calc!BR751)","v":11403.710518245936},{"$f":"IF(BS$11=\"\",0,Calc!BS751)","v":11547.454768475927},{"$f":"IF(BT$11=\"\",0,Calc!BT751)","v":11547.454768475927},{"$f":"IF(BU$11=\"\",0,Calc!BU751)","v":11547.454768475927},{"$f":"IF(BV$11=\"\",0,Calc!BV751)","v":11547.454768475927},{"$f":"IF(BW$11=\"\",0,Calc!BW751)","v":11547.454768475927},{"$f":"IF(BX$11=\"\",0,Calc!BX751)","v":11547.454768475927},{"$f":"IF(BY$11=\"\",0,Calc!BY751)","v":11547.454768475927},{"$f":"IF(BZ$11=\"\",0,Calc!BZ751)","v":11547.454768475927},{"$f":"IF(CA$11=\"\",0,Calc!CA751)","v":11547.454768475927},{"$f":"IF(CB$11=\"\",0,Calc!CB751)","v":11547.454768475927},{"$f":"IF(CC$11=\"\",0,Calc!CC751)","v":11547.454768475927},{"$f":"IF(CD$11=\"\",0,Calc!CD751)","v":11547.454768475927},{"$f":"IF(CE$11=\"\",0,Calc!CE751)","v":11547.454768475927},{"$f":"IF(CF$11=\"\",0,Calc!CF751)","v":11547.454768475927},{"$f":"IF(CG$11=\"\",0,Calc!CG751)","v":11547.454768475927},{"$f":"IF(CH$11=\"\",0,Calc!CH751)","v":11547.454768475927},{"$f":"IF(CI$11=\"\",0,Calc!CI751)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ751)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK751)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL751)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM751)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN751)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO751)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP751)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ751)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR751)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS751)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT751)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU751)","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":166},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B166=Lists!$CU$24,SUMIFS($Z166:$CV166,$Z$2:$CV$2,Periods!$Q$18),SUM($Z166:$CV166))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA777)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB777)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC777)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD777)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE777)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF777)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG777)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH777)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI777)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ777)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK777)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL777)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM777)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN777)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO777)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP777)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ777)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR777)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS777)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT777)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU777)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV777)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW777)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX777)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY777)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ777)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA777)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB777)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC777)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD777)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE777)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF777)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG777)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH777)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI777)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ777)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK777)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL777)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM777)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN777)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO777)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP777)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ777)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR777)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS777)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT777)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU777)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV777)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW777)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX777)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY777)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ777)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA777)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB777)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC777)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD777)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE777)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF777)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG777)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH777)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI777)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ777)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK777)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL777)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM777)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN777)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO777)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP777)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ777)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR777)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS777)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT777)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU777)","v":0}]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,{"$f":"H166","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L167)=0,$L167=0,$L167=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L167)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$CV167,$Z$2:$CV$2,Periods!$Q$18),SUM($Z167:$CV167))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA778)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB778)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC778)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD778)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE778)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF778)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG778)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH778)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI778)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ778)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK778)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL778)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM778)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN778)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO778)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP778)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ778)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR778)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS778)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT778)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU778)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV778)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW778)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX778)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY778)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ778)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA778)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB778)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC778)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD778)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE778)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF778)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG778)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH778)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI778)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ778)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK778)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL778)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM778)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN778)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO778)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP778)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ778)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR778)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS778)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT778)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU778)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV778)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW778)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX778)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY778)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ778)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA778)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB778)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC778)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD778)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE778)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF778)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG778)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH778)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI778)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ778)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK778)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL778)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM778)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN778)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO778)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP778)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ778)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR778)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS778)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT778)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU778)","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,null,{"$f":"H166","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L169)=0,$L169=0,$L169=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L169)))","v":"налог на имущество организаций"},null,null,{"$f":"L168+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B169=Lists!$CU$24,SUMIFS($Z169:$CV169,$Z$2:$CV$2,Periods!$Q$18),SUM($Z169:$CV169))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA780)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB780)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC780)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD780)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE780)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF780)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG780)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH780)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI780)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ780)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK780)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL780)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM780)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN780)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO780)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP780)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ780)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR780)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS780)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT780)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU780)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV780)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW780)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX780)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY780)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ780)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA780)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB780)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC780)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD780)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE780)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF780)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG780)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH780)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI780)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ780)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK780)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL780)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM780)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN780)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO780)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP780)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ780)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR780)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS780)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT780)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU780)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV780)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW780)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX780)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY780)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ780)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA780)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB780)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC780)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD780)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE780)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF780)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG780)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH780)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI780)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ780)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK780)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL780)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM780)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN780)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO780)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP780)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ780)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR780)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS780)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT780)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU780)","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X172-(X144-X146-X166))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B172=Lists!$CU$24,SUMIFS($Z172:$CV172,$Z$2:$CV$2,Periods!$Q$18),SUM($Z172:$CV172))","v":428060264.36042178},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA800)","v":-4347824.1540492848},{"$f":"IF(AB$11=\"\",0,Calc!AB800)","v":-1754074.1540492848},{"$f":"IF(AC$11=\"\",0,Calc!AC800)","v":-1758240.8207159515},{"$f":"IF(AD$11=\"\",0,Calc!AD800)","v":-2795972.3021974331},{"$f":"IF(AE$11=\"\",0,Calc!AE800)","v":-2659504.0238225483},{"$f":"IF(AF$11=\"\",0,Calc!AF800)","v":-2378189.9846345186},{"$f":"IF(AG$11=\"\",0,Calc!AG800)","v":-2121619.641412091},{"$f":"IF(AH$11=\"\",0,Calc!AH800)","v":-1987057.3892069599},{"$f":"IF(AI$11=\"\",0,Calc!AI800)","v":-2254672.0171648674},{"$f":"IF(AJ$11=\"\",0,Calc!AJ800)","v":-1753742.1734418012},{"$f":"IF(AK$11=\"\",0,Calc!AK800)","v":-720418.58817844652},{"$f":"IF(AL$11=\"\",0,Calc!AL800)","v":410188.59456920996},{"$f":"IF(AM$11=\"\",0,Calc!AM800)","v":1323434.9763064347},{"$f":"IF(AN$11=\"\",0,Calc!AN800)","v":1755442.6192014366},{"$f":"IF(AO$11=\"\",0,Calc!AO800)","v":863464.0464301277},{"$f":"IF(AP$11=\"\",0,Calc!AP800)","v":2890213.7734352462},{"$f":"IF(AQ$11=\"\",0,Calc!AQ800)","v":4402306.8674240336},{"$f":"IF(AR$11=\"\",0,Calc!AR800)","v":4707685.340320345},{"$f":"IF(AS$11=\"\",0,Calc!AS800)","v":3722262.495089218},{"$f":"IF(AT$11=\"\",0,Calc!AT800)","v":2709022.9183843136},{"$f":"IF(AU$11=\"\",0,Calc!AU800)","v":40125.378397064283},{"$f":"IF(AV$11=\"\",0,Calc!AV800)","v":1863560.1999325156},{"$f":"IF(AW$11=\"\",0,Calc!AW800)","v":5324980.7992883548},{"$f":"IF(AX$11=\"\",0,Calc!AX800)","v":7066510.1007208377},{"$f":"IF(AY$11=\"\",0,Calc!AY800)","v":8210986.7755289152},{"$f":"IF(AZ$11=\"\",0,Calc!AZ800)","v":7726639.4516948238},{"$f":"IF(BA$11=\"\",0,Calc!BA800)","v":5019102.7935361192},{"$f":"IF(BB$11=\"\",0,Calc!BB800)","v":9058927.9412247464},{"$f":"IF(BC$11=\"\",0,Calc!BC800)","v":11345172.078286432},{"$f":"IF(BD$11=\"\",0,Calc!BD800)","v":11298945.397505619},{"$f":"IF(BE$11=\"\",0,Calc!BE800)","v":8974373.9499586374},{"$f":"IF(BF$11=\"\",0,Calc!BF800)","v":6764716.8605936095},{"$f":"IF(BG$11=\"\",0,Calc!BG800)","v":1864533.3655174114},{"$f":"IF(BH$11=\"\",0,Calc!BH800)","v":4728757.506559886},{"$f":"IF(BI$11=\"\",0,Calc!BI800)","v":10553251.516407318},{"$f":"IF(BJ$11=\"\",0,Calc!BJ800)","v":13211776.620124944},{"$f":"IF(BK$11=\"\",0,Calc!BK800)","v":14630062.520841815},{"$f":"IF(BL$11=\"\",0,Calc!BL800)","v":13455386.937949046},{"$f":"IF(BM$11=\"\",0,Calc!BM800)","v":9007451.5892543271},{"$f":"IF(BN$11=\"\",0,Calc!BN800)","v":15069561.058805063},{"$f":"IF(BO$11=\"\",0,Calc!BO800)","v":18058282.620112568},{"$f":"IF(BP$11=\"\",0,Calc!BP800)","v":17653956.342412591},{"$f":"IF(BQ$11=\"\",0,Calc!BQ800)","v":14054567.384533212},{"$f":"IF(BR$11=\"\",0,Calc!BR800)","v":10649768.516935296},{"$f":"IF(BS$11=\"\",0,Calc!BS800)","v":3409180.2988912016},{"$f":"IF(BT$11=\"\",0,Calc!BT800)","v":6892809.8008952737},{"$f":"IF(BU$11=\"\",0,Calc!BU800)","v":14008429.036605194},{"$f":"IF(BV$11=\"\",0,Calc!BV800)","v":17482901.98779352},{"$f":"IF(BW$11=\"\",0,Calc!BW800)","v":18319886.528057352},{"$f":"IF(BX$11=\"\",0,Calc!BX800)","v":16019901.080817297},{"$f":"IF(BY$11=\"\",0,Calc!BY800)","v":10214764.256505802},{"$f":"IF(BZ$11=\"\",0,Calc!BZ800)","v":17072087.227864966},{"$f":"IF(CA$11=\"\",0,Calc!CA800)","v":19808692.951990247},{"$f":"IF(CB$11=\"\",0,Calc!CB800)","v":18395130.61385265},{"$f":"IF(CC$11=\"\",0,Calc!CC800)","v":14053407.789143518},{"$f":"IF(CD$11=\"\",0,Calc!CD800)","v":10073022.169436611},{"$f":"IF(CE$11=\"\",0,Calc!CE800)","v":2687662.3114366606},{"$f":"IF(CF$11=\"\",0,Calc!CF800)","v":6100774.0535134524},{"$f":"IF(CG$11=\"\",0,Calc!CG800)","v":13108384.51011996},{"$f":"IF(CH$11=\"\",0,Calc!CH800)","v":16529125.655089885},{"$f":"IF(CI$11=\"\",0,Calc!CI800)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ800)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK800)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL800)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM800)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN800)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO800)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP800)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ800)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR800)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS800)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT800)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU800)","v":0}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B176=Lists!$CU$24,SUMIFS($Z176:$CV176,$Z$2:$CV$2,Periods!$Q$18),SUM($Z176:$CV176))","v":47503981.091385745},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA830)","v":1333333.3333333333},{"$f":"IF(AB$11=\"\",0,Calc!AB830)","v":1333333.3333333333},{"$f":"IF(AC$11=\"\",0,Calc!AC830)","v":1333333.3333333333},{"$f":"IF(AD$11=\"\",0,Calc!AD830)","v":1333333.3333333333},{"$f":"IF(AE$11=\"\",0,Calc!AE830)","v":1333333.3333333333},{"$f":"IF(AF$11=\"\",0,Calc!AF830)","v":1333333.3333333333},{"$f":"IF(AG$11=\"\",0,Calc!AG830)","v":1333333.3333333333},{"$f":"IF(AH$11=\"\",0,Calc!AH830)","v":1338033.9456492092},{"$f":"IF(AI$11=\"\",0,Calc!AI830)","v":1338033.9456492092},{"$f":"IF(AJ$11=\"\",0,Calc!AJ830)","v":1333333.3333333333},{"$f":"IF(AK$11=\"\",0,Calc!AK830)","v":1333333.3333333333},{"$f":"IF(AL$11=\"\",0,Calc!AL830)","v":1333333.3333333333},{"$f":"IF(AM$11=\"\",0,Calc!AM830)","v":1305555.5555555557},{"$f":"IF(AN$11=\"\",0,Calc!AN830)","v":1277777.7777777778},{"$f":"IF(AO$11=\"\",0,Calc!AO830)","v":1250000},{"$f":"IF(AP$11=\"\",0,Calc!AP830)","v":1222222.2222222222},{"$f":"IF(AQ$11=\"\",0,Calc!AQ830)","v":1194444.4444444443},{"$f":"IF(AR$11=\"\",0,Calc!AR830)","v":1166666.6666666667},{"$f":"IF(AS$11=\"\",0,Calc!AS830)","v":1138888.888888889},{"$f":"IF(AT$11=\"\",0,Calc!AT830)","v":1111111.111111111},{"$f":"IF(AU$11=\"\",0,Calc!AU830)","v":1083333.3333333333},{"$f":"IF(AV$11=\"\",0,Calc!AV830)","v":1105771.7754546236},{"$f":"IF(AW$11=\"\",0,Calc!AW830)","v":1077993.9976768459},{"$f":"IF(AX$11=\"\",0,Calc!AX830)","v":1031764.2379570662},{"$f":"IF(AY$11=\"\",0,Calc!AY830)","v":972222.22222222236},{"$f":"IF(AZ$11=\"\",0,Calc!AZ830)","v":944444.44444444473},{"$f":"IF(BA$11=\"\",0,Calc!BA830)","v":931191.5944993929},{"$f":"IF(BB$11=\"\",0,Calc!BB830)","v":903413.81672161527},{"$f":"IF(BC$11=\"\",0,Calc!BC830)","v":861111.11111111136},{"$f":"IF(BD$11=\"\",0,Calc!BD830)","v":833333.33333333349},{"$f":"IF(BE$11=\"\",0,Calc!BE830)","v":805555.55555555562},{"$f":"IF(BF$11=\"\",0,Calc!BF830)","v":777777.77777777775},{"$f":"IF(BG$11=\"\",0,Calc!BG830)","v":750000},{"$f":"IF(BH$11=\"\",0,Calc!BH830)","v":722222.22222222225},{"$f":"IF(BI$11=\"\",0,Calc!BI830)","v":694444.44444444438},{"$f":"IF(BJ$11=\"\",0,Calc!BJ830)","v":666666.66666666651},{"$f":"IF(BK$11=\"\",0,Calc!BK830)","v":638888.88888888876},{"$f":"IF(BL$11=\"\",0,Calc!BL830)","v":611111.11111111101},{"$f":"IF(BM$11=\"\",0,Calc!BM830)","v":583333.33333333314},{"$f":"IF(BN$11=\"\",0,Calc!BN830)","v":555555.55555555527},{"$f":"IF(BO$11=\"\",0,Calc!BO830)","v":527777.77777777752},{"$f":"IF(BP$11=\"\",0,Calc!BP830)","v":499999.99999999971},{"$f":"IF(BQ$11=\"\",0,Calc!BQ830)","v":472222.22222222196},{"$f":"IF(BR$11=\"\",0,Calc!BR830)","v":444444.44444444421},{"$f":"IF(BS$11=\"\",0,Calc!BS830)","v":416666.66666666651},{"$f":"IF(BT$11=\"\",0,Calc!BT830)","v":388888.88888888876},{"$f":"IF(BU$11=\"\",0,Calc!BU830)","v":361111.11111111112},{"$f":"IF(BV$11=\"\",0,Calc!BV830)","v":333333.33333333331},{"$f":"IF(BW$11=\"\",0,Calc!BW830)","v":305555.55555555562},{"$f":"IF(BX$11=\"\",0,Calc!BX830)","v":277777.77777777787},{"$f":"IF(BY$11=\"\",0,Calc!BY830)","v":250000.00000000017},{"$f":"IF(BZ$11=\"\",0,Calc!BZ830)","v":222222.22222222248},{"$f":"IF(CA$11=\"\",0,Calc!CA830)","v":194444.44444444455},{"$f":"IF(CB$11=\"\",0,Calc!CB830)","v":166666.66666666686},{"$f":"IF(CC$11=\"\",0,Calc!CC830)","v":138888.88888888917},{"$f":"IF(CD$11=\"\",0,Calc!CD830)","v":111111.11111111124},{"$f":"IF(CE$11=\"\",0,Calc!CE830)","v":83333.333333333328},{"$f":"IF(CF$11=\"\",0,Calc!CF830)","v":55555.55555555562},{"$f":"IF(CG$11=\"\",0,Calc!CG830)","v":27777.777777777912},{"$f":"IF(CH$11=\"\",0,Calc!CH830)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI830)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ830)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK830)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL830)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM830)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN830)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO830)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP830)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ830)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR830)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS830)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT830)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU830)","v":0}]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X178-($X172+$X174-$X176))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B178=Lists!$CU$24,SUMIFS($Z178:$CV178,$Z$2:$CV$2,Periods!$Q$18),SUM($Z178:$CV178))","v":380556283.26903629},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA832)","v":-5681157.4873826178},{"$f":"IF(AB$11=\"\",0,Calc!AB832)","v":-3087407.4873826178},{"$f":"IF(AC$11=\"\",0,Calc!AC832)","v":-3091574.1540492848},{"$f":"IF(AD$11=\"\",0,Calc!AD832)","v":-4129305.6355307661},{"$f":"IF(AE$11=\"\",0,Calc!AE832)","v":-3992837.3571558814},{"$f":"IF(AF$11=\"\",0,Calc!AF832)","v":-3711523.3179678516},{"$f":"IF(AG$11=\"\",0,Calc!AG832)","v":-3454952.974745424},{"$f":"IF(AH$11=\"\",0,Calc!AH832)","v":-3325091.3348561693},{"$f":"IF(AI$11=\"\",0,Calc!AI832)","v":-3592705.9628140768},{"$f":"IF(AJ$11=\"\",0,Calc!AJ832)","v":-3087075.5067751352},{"$f":"IF(AK$11=\"\",0,Calc!AK832)","v":-2053751.9215117805},{"$f":"IF(AL$11=\"\",0,Calc!AL832)","v":-923144.73876412399},{"$f":"IF(AM$11=\"\",0,Calc!AM832)","v":17879.420750878751},{"$f":"IF(AN$11=\"\",0,Calc!AN832)","v":477664.84142366052},{"$f":"IF(AO$11=\"\",0,Calc!AO832)","v":-386535.95356987044},{"$f":"IF(AP$11=\"\",0,Calc!AP832)","v":1667991.5512130223},{"$f":"IF(AQ$11=\"\",0,Calc!AQ832)","v":3207862.4229795896},{"$f":"IF(AR$11=\"\",0,Calc!AR832)","v":3541018.6736536771},{"$f":"IF(AS$11=\"\",0,Calc!AS832)","v":2583373.60620033},{"$f":"IF(AT$11=\"\",0,Calc!AT832)","v":1597911.8072732016},{"$f":"IF(AU$11=\"\",0,Calc!AU832)","v":-1043207.9549362678},{"$f":"IF(AV$11=\"\",0,Calc!AV832)","v":757788.42447789386},{"$f":"IF(AW$11=\"\",0,Calc!AW832)","v":4246986.8016115092},{"$f":"IF(AX$11=\"\",0,Calc!AX832)","v":6034745.8627637699},{"$f":"IF(AY$11=\"\",0,Calc!AY832)","v":7238764.5533066913},{"$f":"IF(AZ$11=\"\",0,Calc!AZ832)","v":6782195.007250376},{"$f":"IF(BA$11=\"\",0,Calc!BA832)","v":4087911.1990367249},{"$f":"IF(BB$11=\"\",0,Calc!BB832)","v":8155514.1245031282},{"$f":"IF(BC$11=\"\",0,Calc!BC832)","v":10484060.96717532},{"$f":"IF(BD$11=\"\",0,Calc!BD832)","v":10465612.064172283},{"$f":"IF(BE$11=\"\",0,Calc!BE832)","v":8168818.3944030851},{"$f":"IF(BF$11=\"\",0,Calc!BF832)","v":5986939.0828158334},{"$f":"IF(BG$11=\"\",0,Calc!BG832)","v":1114533.3655174114},{"$f":"IF(BH$11=\"\",0,Calc!BH832)","v":4006535.2843376622},{"$f":"IF(BI$11=\"\",0,Calc!BI832)","v":9858807.0719628707},{"$f":"IF(BJ$11=\"\",0,Calc!BJ832)","v":12545109.953458279},{"$f":"IF(BK$11=\"\",0,Calc!BK832)","v":13991173.631952927},{"$f":"IF(BL$11=\"\",0,Calc!BL832)","v":12844275.826837935},{"$f":"IF(BM$11=\"\",0,Calc!BM832)","v":8424118.2559209913},{"$f":"IF(BN$11=\"\",0,Calc!BN832)","v":14514005.503249511},{"$f":"IF(BO$11=\"\",0,Calc!BO832)","v":17530504.842334792},{"$f":"IF(BP$11=\"\",0,Calc!BP832)","v":17153956.342412591},{"$f":"IF(BQ$11=\"\",0,Calc!BQ832)","v":13582345.162310988},{"$f":"IF(BR$11=\"\",0,Calc!BR832)","v":10205324.072490849},{"$f":"IF(BS$11=\"\",0,Calc!BS832)","v":2992513.6322245374},{"$f":"IF(BT$11=\"\",0,Calc!BT832)","v":6503920.9120063856},{"$f":"IF(BU$11=\"\",0,Calc!BU832)","v":13647317.92549409},{"$f":"IF(BV$11=\"\",0,Calc!BV832)","v":17149568.654460192},{"$f":"IF(BW$11=\"\",0,Calc!BW832)","v":18014330.972501799},{"$f":"IF(BX$11=\"\",0,Calc!BX832)","v":15742123.303039521},{"$f":"IF(BY$11=\"\",0,Calc!BY832)","v":9964764.2565058023},{"$f":"IF(BZ$11=\"\",0,Calc!BZ832)","v":16849865.005642742},{"$f":"IF(CA$11=\"\",0,Calc!CA832)","v":19614248.507545799},{"$f":"IF(CB$11=\"\",0,Calc!CB832)","v":18228463.947185978},{"$f":"IF(CC$11=\"\",0,Calc!CC832)","v":13914518.900254622},{"$f":"IF(CD$11=\"\",0,Calc!CD832)","v":9961911.0583254993},{"$f":"IF(CE$11=\"\",0,Calc!CE832)","v":2604328.9781033248},{"$f":"IF(CF$11=\"\",0,Calc!CF832)","v":6045218.4979579002},{"$f":"IF(CG$11=\"\",0,Calc!CG832)","v":13080606.732342184},{"$f":"IF(CH$11=\"\",0,Calc!CH832)","v":16529125.655089885},{"$f":"IF(CI$11=\"\",0,Calc!CI832)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ832)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK832)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL832)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM832)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN832)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO832)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP832)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ832)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR832)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS832)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT832)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU832)","v":0}]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":181}]
[{"$f":"ROW()","v":182},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X182-($X178-$X180))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X182-Calc!X840","v":0},null,null,null,{"$f":"IF($B182=Lists!$CU$24,SUMIFS($Z182:$CV182,$Z$2:$CV$2,Periods!$Q$18),SUM($Z182:$CV182))","v":334889529.27675188},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA840)","v":-5681157.4873826178},{"$f":"IF(AB$11=\"\",0,Calc!AB840)","v":-3087407.4873826178},{"$f":"IF(AC$11=\"\",0,Calc!AC840)","v":-3091574.1540492848},{"$f":"IF(AD$11=\"\",0,Calc!AD840)","v":-4129305.6355307661},{"$f":"IF(AE$11=\"\",0,Calc!AE840)","v":-3992837.3571558814},{"$f":"IF(AF$11=\"\",0,Calc!AF840)","v":-3711523.3179678516},{"$f":"IF(AG$11=\"\",0,Calc!AG840)","v":-3454952.974745424},{"$f":"IF(AH$11=\"\",0,Calc!AH840)","v":-3325091.3348561693},{"$f":"IF(AI$11=\"\",0,Calc!AI840)","v":-3592705.9628140768},{"$f":"IF(AJ$11=\"\",0,Calc!AJ840)","v":-3087075.5067751352},{"$f":"IF(AK$11=\"\",0,Calc!AK840)","v":-2053751.9215117805},{"$f":"IF(AL$11=\"\",0,Calc!AL840)","v":-923144.73876412399},{"$f":"IF(AM$11=\"\",0,Calc!AM840)","v":17879.420750878751},{"$f":"IF(AN$11=\"\",0,Calc!AN840)","v":477664.84142366052},{"$f":"IF(AO$11=\"\",0,Calc!AO840)","v":-386535.95356987044},{"$f":"IF(AP$11=\"\",0,Calc!AP840)","v":1667991.5512130223},{"$f":"IF(AQ$11=\"\",0,Calc!AQ840)","v":3207862.4229795896},{"$f":"IF(AR$11=\"\",0,Calc!AR840)","v":3541018.6736536771},{"$f":"IF(AS$11=\"\",0,Calc!AS840)","v":2583373.60620033},{"$f":"IF(AT$11=\"\",0,Calc!AT840)","v":1597911.8072732016},{"$f":"IF(AU$11=\"\",0,Calc!AU840)","v":-1043207.9549362678},{"$f":"IF(AV$11=\"\",0,Calc!AV840)","v":757788.42447789386},{"$f":"IF(AW$11=\"\",0,Calc!AW840)","v":4246986.8016115092},{"$f":"IF(AX$11=\"\",0,Calc!AX840)","v":6034745.8627637699},{"$f":"IF(AY$11=\"\",0,Calc!AY840)","v":7238764.5533066913},{"$f":"IF(AZ$11=\"\",0,Calc!AZ840)","v":6782195.007250376},{"$f":"IF(BA$11=\"\",0,Calc!BA840)","v":4087911.1990367249},{"$f":"IF(BB$11=\"\",0,Calc!BB840)","v":8155514.1245031282},{"$f":"IF(BC$11=\"\",0,Calc!BC840)","v":10484060.96717532},{"$f":"IF(BD$11=\"\",0,Calc!BD840)","v":10465612.064172283},{"$f":"IF(BE$11=\"\",0,Calc!BE840)","v":8168818.3944030851},{"$f":"IF(BF$11=\"\",0,Calc!BF840)","v":5986939.0828158334},{"$f":"IF(BG$11=\"\",0,Calc!BG840)","v":1114533.3655174114},{"$f":"IF(BH$11=\"\",0,Calc!BH840)","v":4006535.2843376622},{"$f":"IF(BI$11=\"\",0,Calc!BI840)","v":9858807.0719628707},{"$f":"IF(BJ$11=\"\",0,Calc!BJ840)","v":12545109.953458279},{"$f":"IF(BK$11=\"\",0,Calc!BK840)","v":13991173.631952927},{"$f":"IF(BL$11=\"\",0,Calc!BL840)","v":12844275.826837935},{"$f":"IF(BM$11=\"\",0,Calc!BM840)","v":8424118.2559209913},{"$f":"IF(BN$11=\"\",0,Calc!BN840)","v":14514005.503249511},{"$f":"IF(BO$11=\"\",0,Calc!BO840)","v":17530504.842334792},{"$f":"IF(BP$11=\"\",0,Calc!BP840)","v":17153956.342412591},{"$f":"IF(BQ$11=\"\",0,Calc!BQ840)","v":13582345.162310988},{"$f":"IF(BR$11=\"\",0,Calc!BR840)","v":10205324.072490849},{"$f":"IF(BS$11=\"\",0,Calc!BS840)","v":2992513.6322245374},{"$f":"IF(BT$11=\"\",0,Calc!BT840)","v":6503920.9120063856},{"$f":"IF(BU$11=\"\",0,Calc!BU840)","v":13647317.92549409},{"$f":"IF(BV$11=\"\",0,Calc!BV840)","v":17149568.654460192},{"$f":"IF(BW$11=\"\",0,Calc!BW840)","v":18014330.972501799},{"$f":"IF(BX$11=\"\",0,Calc!BX840)","v":15742123.303039521},{"$f":"IF(BY$11=\"\",0,Calc!BY840)","v":9964764.2565058023},{"$f":"IF(BZ$11=\"\",0,Calc!BZ840)","v":16849865.005642742},{"$f":"IF(CA$11=\"\",0,Calc!CA840)","v":19614248.507545799},{"$f":"IF(CB$11=\"\",0,Calc!CB840)","v":18228463.947185978},{"$f":"IF(CC$11=\"\",0,Calc!CC840)","v":13914518.900254622},{"$f":"IF(CD$11=\"\",0,Calc!CD840)","v":9961911.0583254993},{"$f":"IF(CE$11=\"\",0,Calc!CE840)","v":-38783830.907934234},{"$f":"IF(CF$11=\"\",0,Calc!CF840)","v":5319792.2782029584},{"$f":"IF(CG$11=\"\",0,Calc!CG840)","v":11510933.924461126},{"$f":"IF(CH$11=\"\",0,Calc!CH840)","v":14545630.576479107},{"$f":"IF(CI$11=\"\",0,Calc!CI840)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ840)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK840)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL840)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM840)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN840)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO840)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP840)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ840)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR840)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS840)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT840)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU840)","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":187},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X187-SUM(X188:X194))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B187=Lists!$CU$24,SUMIFS($Z187:$CV187,$Z$2:$CV$2,Periods!$Q$18),SUM($Z187:$CV187))","v":3497237725.8357115},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA98)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB98)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC98)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD98)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE98)","v":1052882.8009958507},{"$f":"IF(AF$11=\"\",0,Calc!AF98)","v":2714463.4713174272},{"$f":"IF(AG$11=\"\",0,Calc!AG98)","v":3835254.6154755186},{"$f":"IF(AH$11=\"\",0,Calc!AH98)","v":4760776.128585062},{"$f":"IF(AI$11=\"\",0,Calc!AI98)","v":3915155.753297925},{"$f":"IF(AJ$11=\"\",0,Calc!AJ98)","v":6803338.8440165967},{"$f":"IF(AK$11=\"\",0,Calc!AK98)","v":12806284.882854771},{"$f":"IF(AL$11=\"\",0,Calc!AL98)","v":18255625.898111202},{"$f":"IF(AM$11=\"\",0,Calc!AM98)","v":22111347.710033629},{"$f":"IF(AN$11=\"\",0,Calc!AN98)","v":24173318.627437554},{"$f":"IF(AO$11=\"\",0,Calc!AO98)","v":20518466.739469543},{"$f":"IF(AP$11=\"\",0,Calc!AP98)","v":31472981.886895016},{"$f":"IF(AQ$11=\"\",0,Calc!AQ98)","v":39052189.769861571},{"$f":"IF(AR$11=\"\",0,Calc!AR98)","v":39501803.796817221},{"$f":"IF(AS$11=\"\",0,Calc!AS98)","v":34321231.896828808},{"$f":"IF(AT$11=\"\",0,Calc!AT98)","v":30551096.574828677},{"$f":"IF(AU$11=\"\",0,Calc!AU98)","v":19500699.941380002},{"$f":"IF(AV$11=\"\",0,Calc!AV98)","v":27608218.841511559},{"$f":"IF(AW$11=\"\",0,Calc!AW98)","v":43756422.314848505},{"$f":"IF(AX$11=\"\",0,Calc!AX98)","v":53783935.762001291},{"$f":"IF(AY$11=\"\",0,Calc!AY98)","v":57202781.319140755},{"$f":"IF(AZ$11=\"\",0,Calc!AZ98)","v":55687039.417827122},{"$f":"IF(BA$11=\"\",0,Calc!BA98)","v":44813238.821446672},{"$f":"IF(BB$11=\"\",0,Calc!BB98)","v":65618171.104126588},{"$f":"IF(BC$11=\"\",0,Calc!BC98)","v":78160879.866484791},{"$f":"IF(BD$11=\"\",0,Calc!BD98)","v":76246466.423809066},{"$f":"IF(BE$11=\"\",0,Calc!BE98)","v":64146301.045936063},{"$f":"IF(BF$11=\"\",0,Calc!BF98)","v":55459822.779298894},{"$f":"IF(BG$11=\"\",0,Calc!BG98)","v":34478636.812190637},{"$f":"IF(BH$11=\"\",0,Calc!BH98)","v":47655985.301845863},{"$f":"IF(BI$11=\"\",0,Calc!BI98)","v":73893550.243311569},{"$f":"IF(BJ$11=\"\",0,Calc!BJ98)","v":89020309.622830063},{"$f":"IF(BK$11=\"\",0,Calc!BK98)","v":92959113.889942124},{"$f":"IF(BL$11=\"\",0,Calc!BL98)","v":88961600.97484985},{"$f":"IF(BM$11=\"\",0,Calc!BM98)","v":70464634.435524642},{"$f":"IF(BN$11=\"\",0,Calc!BN98)","v":101667825.99063541},{"$f":"IF(BO$11=\"\",0,Calc!BO98)","v":119449515.18258901},{"$f":"IF(BP$11=\"\",0,Calc!BP98)","v":115038027.40595929},{"$f":"IF(BQ$11=\"\",0,Calc!BQ98)","v":95642101.24598892},{"$f":"IF(BR$11=\"\",0,Calc!BR98)","v":81763003.220349699},{"$f":"IF(BS$11=\"\",0,Calc!BS98)","v":49676177.586817518},{"$f":"IF(BT$11=\"\",0,Calc!BT98)","v":66346433.189954527},{"$f":"IF(BU$11=\"\",0,Calc!BU98)","v":99519649.784931779},{"$f":"IF(BV$11=\"\",0,Calc!BV98)","v":116106258.08242042},{"$f":"IF(BW$11=\"\",0,Calc!BW98)","v":117517196.82000776},{"$f":"IF(BX$11=\"\",0,Calc!BX98)","v":109123111.33286434},{"$f":"IF(BY$11=\"\",0,Calc!BY98)","v":83940854.871434107},{"$f":"IF(BZ$11=\"\",0,Calc!BZ98)","v":117679076.12814668},{"$f":"IF(CA$11=\"\",0,Calc!CA98)","v":134490372.71788192},{"$f":"IF(CB$11=\"\",0,Calc!CB98)","v":126084724.42301428},{"$f":"IF(CC$11=\"\",0,Calc!CC98)","v":102102980.63764398},{"$f":"IF(CD$11=\"\",0,Calc!CD98)","v":85085817.198036641},{"$f":"IF(CE$11=\"\",0,Calc!CE98)","v":51051490.318821989},{"$f":"IF(CF$11=\"\",0,Calc!CF98)","v":68162136.796018854},{"$f":"IF(CG$11=\"\",0,Calc!CG98)","v":102243205.19402829},{"$f":"IF(CH$11=\"\",0,Calc!CH98)","v":119283739.393033},{"$f":"IF(CI$11=\"\",0,Calc!CI98)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ98)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK98)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL98)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM98)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN98)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO98)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP98)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ98)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR98)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS98)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT98)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU98)","v":0}]
[{"$f":"ROW()","v":188},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H187","v":"Поступление ДС"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M187","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B188=Lists!$CU$24,SUMIFS($Z188:$CV188,$Z$2:$CV$2,Periods!$Q$18),SUM($Z188:$CV188))","v":833263944.67214966},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA99)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB99)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC99)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD99)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE99)","v":235369.1618257261},{"$f":"IF(AF$11=\"\",0,Calc!AF99)","v":606811.12033195014},{"$f":"IF(AG$11=\"\",0,Calc!AG99)","v":866091.2671867219},{"$f":"IF(AH$11=\"\",0,Calc!AH99)","v":1075095.9306224061},{"$f":"IF(AI$11=\"\",0,Calc!AI99)","v":884134.83525311179},{"$f":"IF(AJ$11=\"\",0,Calc!AJ99)","v":1536918.5965145226},{"$f":"IF(AK$11=\"\",0,Calc!AK99)","v":2893023.2404979244},{"$f":"IF(AL$11=\"\",0,Calc!AL99)","v":4124064.9006473026},{"$f":"IF(AM$11=\"\",0,Calc!AM99)","v":5045478.6805961821},{"$f":"IF(AN$11=\"\",0,Calc!AN99)","v":5515989.5893025696},{"$f":"IF(AO$11=\"\",0,Calc!AO99)","v":4682007.0784531105},{"$f":"IF(AP$11=\"\",0,Calc!AP99)","v":7184290.6109875478},{"$f":"IF(AQ$11=\"\",0,Calc!AQ99)","v":8914385.0846539363},{"$f":"IF(AR$11=\"\",0,Calc!AR99)","v":9017017.8076680489},{"$f":"IF(AS$11=\"\",0,Calc!AS99)","v":7912719.0316713927},{"$f":"IF(AT$11=\"\",0,Calc!AT99)","v":7043518.8350105202},{"$f":"IF(AU$11=\"\",0,Calc!AU99)","v":4495863.0861769281},{"$f":"IF(AV$11=\"\",0,Calc!AV99)","v":6367363.4594303966},{"$f":"IF(AW$11=\"\",0,Calc!AW99)","v":10091670.388531195},{"$f":"IF(AX$11=\"\",0,Calc!AX99)","v":12404344.852569593},{"$f":"IF(AY$11=\"\",0,Calc!AY99)","v":13323360.333854355},{"$f":"IF(AZ$11=\"\",0,Calc!AZ99)","v":12970321.98399416},{"$f":"IF(BA$11=\"\",0,Calc!BA99)","v":10437655.561084058},{"$f":"IF(BB$11=\"\",0,Calc!BB99)","v":15288985.32400224},{"$f":"IF(BC$11=\"\",0,Calc!BC99)","v":18211427.186739087},{"$f":"IF(BD$11=\"\",0,Calc!BD99)","v":17765370.270847674},{"$f":"IF(BE$11=\"\",0,Calc!BE99)","v":15092460.960374957},{"$f":"IF(BF$11=\"\",0,Calc!BF99)","v":13048690.205324184},{"$f":"IF(BG$11=\"\",0,Calc!BG99)","v":8112197.7662015418},{"$f":"IF(BH$11=\"\",0,Calc!BH99)","v":11216654.748798257},{"$f":"IF(BI$11=\"\",0,Calc!BI99)","v":17392116.352069199},{"$f":"IF(BJ$11=\"\",0,Calc!BJ99)","v":20952459.011097863},{"$f":"IF(BK$11=\"\",0,Calc!BK99)","v":22091760.882367983},{"$f":"IF(BL$11=\"\",0,Calc!BL99)","v":21141750.756960027},{"$f":"IF(BM$11=\"\",0,Calc!BM99)","v":16745941.19363171},{"$f":"IF(BN$11=\"\",0,Calc!BN99)","v":24170125.010135494},{"$f":"IF(BO$11=\"\",0,Calc!BO99)","v":28397476.647422209},{"$f":"IF(BP$11=\"\",0,Calc!BP99)","v":27348706.203057189},{"$f":"IF(BQ$11=\"\",0,Calc!BQ99)","v":22955963.598947622},{"$f":"IF(BR$11=\"\",0,Calc!BR99)","v":19624710.260594591},{"$f":"IF(BS$11=\"\",0,Calc!BS99)","v":11923248.334798226},{"$f":"IF(BT$11=\"\",0,Calc!BT99)","v":15930175.007637715},{"$f":"IF(BU$11=\"\",0,Calc!BU99)","v":23895262.511456568},{"$f":"IF(BV$11=\"\",0,Calc!BV99)","v":27877806.263365995},{"$f":"IF(BW$11=\"\",0,Calc!BW99)","v":28493393.740446858},{"$f":"IF(BX$11=\"\",0,Calc!BX99)","v":26458151.33041494},{"$f":"IF(BY$11=\"\",0,Calc!BY99)","v":20352424.100319188},{"$f":"IF(BZ$11=\"\",0,Calc!BZ99)","v":28551425.092260402},{"$f":"IF(CA$11=\"\",0,Calc!CA99)","v":32630200.10544046},{"$f":"IF(CB$11=\"\",0,Calc!CB99)","v":30590812.598850425},{"$f":"IF(CC$11=\"\",0,Calc!CC99)","v":25012839.062533211},{"$f":"IF(CD$11=\"\",0,Calc!CD99)","v":20844032.552111011},{"$f":"IF(CE$11=\"\",0,Calc!CE99)","v":12506419.531266605},{"$f":"IF(CF$11=\"\",0,Calc!CF99)","v":16709050.029602986},{"$f":"IF(CG$11=\"\",0,Calc!CG99)","v":25063575.044404477},{"$f":"IF(CH$11=\"\",0,Calc!CH99)","v":29240837.551805221},{"$f":"IF(CI$11=\"\",0,Calc!CI99)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ99)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK99)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL99)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM99)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN99)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO99)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP99)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ99)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR99)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS99)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT99)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU99)","v":0}]
[{"$f":"ROW()","v":190},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H187","v":"Поступление ДС"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L189+1","v":3},{"$f":"M187","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B190=Lists!$CU$24,SUMIFS($Z190:$CV190,$Z$2:$CV$2,Periods!$Q$18),SUM($Z190:$CV190))","v":811313538.82667828},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA101)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB101)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC101)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD101)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE101)","v":232118.4398340249},{"$f":"IF(AF$11=\"\",0,Calc!AF101)","v":598430.35269709548},{"$f":"IF(AG$11=\"\",0,Calc!AG101)","v":853207.75807468884},{"$f":"IF(AH$11=\"\",0,Calc!AH101)","v":1059103.3802489624},{"$f":"IF(AI$11=\"\",0,Calc!AI101)","v":870982.9197012448},{"$f":"IF(AJ$11=\"\",0,Calc!AJ101)","v":1512427.3214937756},{"$f":"IF(AK$11=\"\",0,Calc!AK101)","v":2846922.0169294607},{"$f":"IF(AL$11=\"\",0,Calc!AL101)","v":4058346.6460082987},{"$f":"IF(AM$11=\"\",0,Calc!AM101)","v":4959752.3038964318},{"$f":"IF(AN$11=\"\",0,Calc!AN101)","v":5422268.8877915349},{"$f":"IF(AO$11=\"\",0,Calc!AO101)","v":4602456.3503800826},{"$f":"IF(AP$11=\"\",0,Calc!AP101)","v":7054673.3914854769},{"$f":"IF(AQ$11=\"\",0,Calc!AQ101)","v":8753553.9224962648},{"$f":"IF(AR$11=\"\",0,Calc!AR101)","v":8854334.9709460568},{"$f":"IF(AS$11=\"\",0,Calc!AS101)","v":7761677.8060589666},{"$f":"IF(AT$11=\"\",0,Calc!AT101)","v":6909069.2591812778},{"$f":"IF(AU$11=\"\",0,Calc!AU101)","v":4410044.2079880489},{"$f":"IF(AV$11=\"\",0,Calc!AV101)","v":6239183.842165323},{"$f":"IF(AW$11=\"\",0,Calc!AW101)","v":9888517.7875827756},{"$f":"IF(AX$11=\"\",0,Calc!AX101)","v":12154636.44723716},{"$f":"IF(AY$11=\"\",0,Calc!AY101)","v":13041321.903666284},{"$f":"IF(AZ$11=\"\",0,Calc!AZ101)","v":12695756.922347941},{"$f":"IF(BA$11=\"\",0,Calc!BA101)","v":10216703.795498934},{"$f":"IF(BB$11=\"\",0,Calc!BB101)","v":14949532.825413723},{"$f":"IF(BC$11=\"\",0,Calc!BC101)","v":17807089.401700046},{"$f":"IF(BD$11=\"\",0,Calc!BD101)","v":17370936.029530026},{"$f":"IF(BE$11=\"\",0,Calc!BE101)","v":14741834.950266484},{"$f":"IF(BF$11=\"\",0,Calc!BF101)","v":12745544.80075123},{"$f":"IF(BG$11=\"\",0,Calc!BG101)","v":7923736.2857682342},{"$f":"IF(BH$11=\"\",0,Calc!BH101)","v":10944571.555375027},{"$f":"IF(BI$11=\"\",0,Calc!BI101)","v":16970234.546536561},{"$f":"IF(BJ$11=\"\",0,Calc!BJ101)","v":20444213.720012344},{"$f":"IF(BK$11=\"\",0,Calc!BK101)","v":21533323.858142376},{"$f":"IF(BL$11=\"\",0,Calc!BL101)","v":20607328.152872406},{"$f":"IF(BM$11=\"\",0,Calc!BM101)","v":16322636.160691015},{"$f":"IF(BN$11=\"\",0,Calc!BN101)","v":23534574.486210972},{"$f":"IF(BO$11=\"\",0,Calc!BO101)","v":27650768.421716496},{"$f":"IF(BP$11=\"\",0,Calc!BP101)","v":26629575.269778106},{"$f":"IF(BQ$11=\"\",0,Calc!BQ101)","v":22329092.873795319},{"$f":"IF(BR$11=\"\",0,Calc!BR101)","v":19088807.84469571},{"$f":"IF(BS$11=\"\",0,Calc!BS101)","v":11597653.84177731},{"$f":"IF(BT$11=\"\",0,Calc!BT101)","v":15479095.33543719},{"$f":"IF(BU$11=\"\",0,Calc!BU101)","v":23218643.003155779},{"$f":"IF(BV$11=\"\",0,Calc!BV101)","v":27088416.837015081},{"$f":"IF(BW$11=\"\",0,Calc!BW101)","v":27657954.204080764},{"$f":"IF(BX$11=\"\",0,Calc!BX101)","v":25682386.046646424},{"$f":"IF(BY$11=\"\",0,Calc!BY101)","v":19755681.574343402},{"$f":"IF(BZ$11=\"\",0,Calc!BZ101)","v":27685723.234406147},{"$f":"IF(CA$11=\"\",0,Calc!CA101)","v":31640826.553607024},{"$f":"IF(CB$11=\"\",0,Calc!CB101)","v":29663274.894006584},{"$f":"IF(CC$11=\"\",0,Calc!CC101)","v":24229510.380022421},{"$f":"IF(CD$11=\"\",0,Calc!CD101)","v":20191258.650018685},{"$f":"IF(CE$11=\"\",0,Calc!CE101)","v":12114755.190011211},{"$f":"IF(CF$11=\"\",0,Calc!CF101)","v":16169192.297690313},{"$f":"IF(CG$11=\"\",0,Calc!CG101)","v":24253788.446535472},{"$f":"IF(CH$11=\"\",0,Calc!CH101)","v":28296086.520958051},{"$f":"IF(CI$11=\"\",0,Calc!CI101)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ101)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK101)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL101)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM101)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN101)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO101)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP101)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ101)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR101)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS101)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT101)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU101)","v":0}]
[{"$f":"ROW()","v":191},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H190","v":"Поступление ДС"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L190+1","v":4},{"$f":"M190","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B191=Lists!$CU$24,SUMIFS($Z191:$CV191,$Z$2:$CV$2,Periods!$Q$18),SUM($Z191:$CV191))","v":1120166808.3954897},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA102)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB102)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC102)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD102)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE102)","v":357739.23585062241},{"$f":"IF(AF$11=\"\",0,Calc!AF102)","v":922296.46742738585},{"$f":"IF(AG$11=\"\",0,Calc!AG102)","v":1290595.5616929461},{"$f":"IF(AH$11=\"\",0,Calc!AH102)","v":1602041.3656431532},{"$f":"IF(AI$11=\"\",0,Calc!AI102)","v":1317482.9692282155},{"$f":"IF(AJ$11=\"\",0,Calc!AJ102)","v":2290271.6524481326},{"$f":"IF(AK$11=\"\",0,Calc!AK102)","v":4311099.5810788376},{"$f":"IF(AL$11=\"\",0,Calc!AL102)","v":6145562.2674024897},{"$f":"IF(AM$11=\"\",0,Calc!AM102)","v":7371365.0633029034},{"$f":"IF(AN$11=\"\",0,Calc!AN102)","v":8058774.1069045635},{"$f":"IF(AO$11=\"\",0,Calc!AO102)","v":6840338.7644813275},{"$f":"IF(AP$11=\"\",0,Calc!AP102)","v":10496366.346473029},{"$f":"IF(AQ$11=\"\",0,Calc!AQ102)","v":13024062.731950207},{"$f":"IF(AR$11=\"\",0,Calc!AR102)","v":13174010.822614105},{"$f":"IF(AS$11=\"\",0,Calc!AS102)","v":11334181.573045643},{"$f":"IF(AT$11=\"\",0,Calc!AT102)","v":10089138.900248963},{"$f":"IF(AU$11=\"\",0,Calc!AU102)","v":6439875.8937759334},{"$f":"IF(AV$11=\"\",0,Calc!AV102)","v":9120812.4633360989},{"$f":"IF(AW$11=\"\",0,Calc!AW102)","v":14455627.300381742},{"$f":"IF(AX$11=\"\",0,Calc!AX102)","v":17768375.223385893},{"$f":"IF(AY$11=\"\",0,Calc!AY102)","v":18710996.273327801},{"$f":"IF(AZ$11=\"\",0,Calc!AZ102)","v":18215197.984979253},{"$f":"IF(BA$11=\"\",0,Calc!BA102)","v":14658384.17726141},{"$f":"IF(BB$11=\"\",0,Calc!BB102)","v":21471935.222688798},{"$f":"IF(BC$11=\"\",0,Calc!BC102)","v":25576228.675717838},{"$f":"IF(BD$11=\"\",0,Calc!BD102)","v":24949783.88551867},{"$f":"IF(BE$11=\"\",0,Calc!BE102)","v":20780775.993360996},{"$f":"IF(BF$11=\"\",0,Calc!BF102)","v":17966712.57759336},{"$f":"IF(BG$11=\"\",0,Calc!BG102)","v":11169667.096431535},{"$f":"IF(BH$11=\"\",0,Calc!BH102)","v":15444518.04687137},{"$f":"IF(BI$11=\"\",0,Calc!BI102)","v":23947679.668182574},{"$f":"IF(BJ$11=\"\",0,Calc!BJ102)","v":28850012.64373444},{"$f":"IF(BK$11=\"\",0,Calc!BK102)","v":29822938.991999999},{"$f":"IF(BL$11=\"\",0,Calc!BL102)","v":28540465.667999998},{"$f":"IF(BM$11=\"\",0,Calc!BM102)","v":22606309.439999998},{"$f":"IF(BN$11=\"\",0,Calc!BN102)","v":32629335.888846464},{"$f":"IF(BO$11=\"\",0,Calc!BO102)","v":38336202.379419088},{"$f":"IF(BP$11=\"\",0,Calc!BP102)","v":36920376.723360993},{"$f":"IF(BQ$11=\"\",0,Calc!BQ102)","v":30383226.233626559},{"$f":"IF(BR$11=\"\",0,Calc!BR102)","v":25974166.104896266},{"$f":"IF(BS$11=\"\",0,Calc!BS102)","v":15780942.936000001},{"$f":"IF(BT$11=\"\",0,Calc!BT102)","v":21084730.919999994},{"$f":"IF(BU$11=\"\",0,Calc!BU102)","v":31627096.379999999},{"$f":"IF(BV$11=\"\",0,Calc!BV102)","v":36898279.109999999},{"$f":"IF(BW$11=\"\",0,Calc!BW102)","v":36974358.035999998},{"$f":"IF(BX$11=\"\",0,Calc!BX102)","v":34333332.462000005},{"$f":"IF(BY$11=\"\",0,Calc!BY102)","v":26410255.739999998},{"$f":"IF(BZ$11=\"\",0,Calc!BZ102)","v":37050436.962000005},{"$f":"IF(CA$11=\"\",0,Calc!CA102)","v":42343356.527999997},{"$f":"IF(CB$11=\"\",0,Calc!CB102)","v":39696896.74499999},{"$f":"IF(CC$11=\"\",0,Calc!CC102)","v":31822727.904000003},{"$f":"IF(CD$11=\"\",0,Calc!CD102)","v":26518939.919999998},{"$f":"IF(CE$11=\"\",0,Calc!CE102)","v":15911363.952000001},{"$f":"IF(CF$11=\"\",0,Calc!CF102)","v":21258625.607999995},{"$f":"IF(CG$11=\"\",0,Calc!CG102)","v":31887938.412},{"$f":"IF(CH$11=\"\",0,Calc!CH102)","v":37202594.814000003},{"$f":"IF(CI$11=\"\",0,Calc!CI102)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ102)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK102)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL102)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM102)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN102)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO102)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP102)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ102)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR102)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS102)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT102)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU102)","v":0}]
[{"$f":"ROW()","v":193},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H190","v":"Поступление ДС"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M190","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B193=Lists!$CU$24,SUMIFS($Z193:$CV193,$Z$2:$CV$2,Periods!$Q$18),SUM($Z193:$CV193))","v":84064996.463900417},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA104)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB104)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC104)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD104)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE104)","v":27218.509543568463},{"$f":"IF(AF$11=\"\",0,Calc!AF104)","v":70172.719917012437},{"$f":"IF(AG$11=\"\",0,Calc!AG104)","v":98086.012282157695},{"$f":"IF(AH$11=\"\",0,Calc!AH104)","v":121756.07427385892},{"$f":"IF(AI$11=\"\",0,Calc!AI104)","v":100129.4708713693},{"$f":"IF(AJ$11=\"\",0,Calc!AJ104)","v":173869.96182572615},{"$f":"IF(AK$11=\"\",0,Calc!AK104)","v":327284.63402489625},{"$f":"IF(AL$11=\"\",0,Calc!AL104)","v":466551.06423236517},{"$f":"IF(AM$11=\"\",0,Calc!AM104)","v":558994.61875518668},{"$f":"IF(AN$11=\"\",0,Calc!AN104)","v":611123.08518672211},{"$f":"IF(AO$11=\"\",0,Calc!AO104)","v":518725.16514522821},{"$f":"IF(AP$11=\"\",0,Calc!AP104)","v":795101.04149377602},{"$f":"IF(AQ$11=\"\",0,Calc!AQ104)","v":986574.35352697084},{"$f":"IF(AR$11=\"\",0,Calc!AR104)","v":997932.93983402487},{"$f":"IF(AS$11=\"\",0,Calc!AS104)","v":857627.35468879656},{"$f":"IF(AT$11=\"\",0,Calc!AT104)","v":763418.28921161813},{"$f":"IF(AU$11=\"\",0,Calc!AU104)","v":487288.26970954356},{"$f":"IF(AV$11=\"\",0,Calc!AV104)","v":689395.70987551869},{"$f":"IF(AW$11=\"\",0,Calc!AW104)","v":1092627.1628215765},{"$f":"IF(AX$11=\"\",0,Calc!AX104)","v":1343020.8876348548},{"$f":"IF(AY$11=\"\",0,Calc!AY104)","v":1412732.7769294602},{"$f":"IF(AZ$11=\"\",0,Calc!AZ104)","v":1375298.6134854772},{"$f":"IF(BA$11=\"\",0,Calc!BA104)","v":1106749.1800829873},{"$f":"IF(BB$11=\"\",0,Calc!BB104)","v":1619436.1010788383},{"$f":"IF(BC$11=\"\",0,Calc!BC104)","v":1928986.2612448132},{"$f":"IF(BD$11=\"\",0,Calc!BD104)","v":1881739.1315352698},{"$f":"IF(BE$11=\"\",0,Calc!BE104)","v":1565616.398340249},{"$f":"IF(BF$11=\"\",0,Calc!BF104)","v":1353605.8443983402},{"$f":"IF(BG$11=\"\",0,Calc!BG104)","v":841518.81410788372},{"$f":"IF(BH$11=\"\",0,Calc!BH104)","v":1162332.4959336098},{"$f":"IF(BI$11=\"\",0,Calc!BI104)","v":1802268.3644813278},{"$f":"IF(BJ$11=\"\",0,Calc!BJ104)","v":2171210.9825726137},{"$f":"IF(BK$11=\"\",0,Calc!BK104)","v":2242024.3105394193},{"$f":"IF(BL$11=\"\",0,Calc!BL104)","v":2145610.728672199},{"$f":"IF(BM$11=\"\",0,Calc!BM104)","v":1699493.6464730292},{"$f":"IF(BN$11=\"\",0,Calc!BN104)","v":2450379.7926970953},{"$f":"IF(BO$11=\"\",0,Calc!BO104)","v":2878950.891286307},{"$f":"IF(BP$11=\"\",0,Calc!BP104)","v":2772626.0004149377},{"$f":"IF(BQ$11=\"\",0,Calc!BQ104)","v":2279269.9837344401},{"$f":"IF(BR$11=\"\",0,Calc!BR104)","v":1948513.8510373444},{"$f":"IF(BS$11=\"\",0,Calc!BS104)","v":1183844.97},{"$f":"IF(BT$11=\"\",0,Calc!BT104)","v":1580040},{"$f":"IF(BU$11=\"\",0,Calc!BU104)","v":2370060},{"$f":"IF(BV$11=\"\",0,Calc!BV104)","v":2765070},{"$f":"IF(BW$11=\"\",0,Calc!BW104)","v":2765070},{"$f":"IF(BX$11=\"\",0,Calc!BX104)","v":2567565},{"$f":"IF(BY$11=\"\",0,Calc!BY104)","v":1975049.9999999998},{"$f":"IF(BZ$11=\"\",0,Calc!BZ104)","v":2765070},{"$f":"IF(CA$11=\"\",0,Calc!CA104)","v":3160080},{"$f":"IF(CB$11=\"\",0,Calc!CB104)","v":2962575},{"$f":"IF(CC$11=\"\",0,Calc!CC104)","v":2370060},{"$f":"IF(CD$11=\"\",0,Calc!CD104)","v":1975049.9999999998},{"$f":"IF(CE$11=\"\",0,Calc!CE104)","v":1185030},{"$f":"IF(CF$11=\"\",0,Calc!CF104)","v":1580040},{"$f":"IF(CG$11=\"\",0,Calc!CG104)","v":2370060},{"$f":"IF(CH$11=\"\",0,Calc!CH104)","v":2765070},{"$f":"IF(CI$11=\"\",0,Calc!CI104)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ104)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK104)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL104)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM104)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN104)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO104)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP104)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ104)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR104)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS104)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT104)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU104)","v":0}]
[{"$f":"ROW()","v":194},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":196},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$751","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B196=Lists!$CU$24,SUMIFS($Z196:$CV196,$Z$2:$CV$2,Periods!$Q$18),SUM($Z196:$CV196))","v":1672884727.039789},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA149)","v":14497.879672791934},{"$f":"IF(AB$11=\"\",0,Calc!AB149)","v":83053.25450800237},{"$f":"IF(AC$11=\"\",0,Calc!AC149)","v":319608.58885880257},{"$f":"IF(AD$11=\"\",0,Calc!AD149)","v":761443.92735862476},{"$f":"IF(AE$11=\"\",0,Calc!AE149)","v":1277252.601429757},{"$f":"IF(AF$11=\"\",0,Calc!AF149)","v":1729975.46408391},{"$f":"IF(AG$11=\"\",0,Calc!AG149)","v":2065828.9655388496},{"$f":"IF(AH$11=\"\",0,Calc!AH149)","v":2834055.1518797716},{"$f":"IF(AI$11=\"\",0,Calc!AI149)","v":4313999.3841564897},{"$f":"IF(AJ$11=\"\",0,Calc!AJ149)","v":6424596.6563827042},{"$f":"IF(AK$11=\"\",0,Calc!AK149)","v":8353823.4856907157},{"$f":"IF(AL$11=\"\",0,Calc!AL149)","v":9726000.3954903726},{"$f":"IF(AM$11=\"\",0,Calc!AM149)","v":10504407.154433023},{"$f":"IF(AN$11=\"\",0,Calc!AN149)","v":12343295.39725183},{"$f":"IF(AO$11=\"\",0,Calc!AO149)","v":14591662.324453549},{"$f":"IF(AP$11=\"\",0,Calc!AP149)","v":16552787.230146527},{"$f":"IF(AQ$11=\"\",0,Calc!AQ149)","v":16245756.266433844},{"$f":"IF(AR$11=\"\",0,Calc!AR149)","v":14600828.410514846},{"$f":"IF(AS$11=\"\",0,Calc!AS149)","v":12552824.648913868},{"$f":"IF(AT$11=\"\",0,Calc!AT149)","v":12896566.653857619},{"$f":"IF(AU$11=\"\",0,Calc!AU149)","v":15834565.854516769},{"$f":"IF(AV$11=\"\",0,Calc!AV149)","v":20622327.455168307},{"$f":"IF(AW$11=\"\",0,Calc!AW149)","v":23937795.872029185},{"$f":"IF(AX$11=\"\",0,Calc!AX149)","v":25030252.561676182},{"$f":"IF(AY$11=\"\",0,Calc!AY149)","v":24761251.767154142},{"$f":"IF(AZ$11=\"\",0,Calc!AZ149)","v":27181537.207182489},{"$f":"IF(BA$11=\"\",0,Calc!BA149)","v":30732734.035365183},{"$f":"IF(BB$11=\"\",0,Calc!BB149)","v":33755976.724584654},{"$f":"IF(BC$11=\"\",0,Calc!BC149)","v":32137558.063957464},{"$f":"IF(BD$11=\"\",0,Calc!BD149)","v":28022898.688725002},{"$f":"IF(BE$11=\"\",0,Calc!BE149)","v":23371476.108845688},{"$f":"IF(BF$11=\"\",0,Calc!BF149)","v":23255624.86496038},{"$f":"IF(BG$11=\"\",0,Calc!BG149)","v":27780033.868160851},{"$f":"IF(BH$11=\"\",0,Calc!BH149)","v":35529951.106286429},{"$f":"IF(BI$11=\"\",0,Calc!BI149)","v":40579582.313167356},{"$f":"IF(BJ$11=\"\",0,Calc!BJ149)","v":41727547.033139139},{"$f":"IF(BK$11=\"\",0,Calc!BK149)","v":40578890.570519641},{"$f":"IF(BL$11=\"\",0,Calc!BL149)","v":43781297.932160415},{"$f":"IF(BM$11=\"\",0,Calc!BM149)","v":48785670.577520281},{"$f":"IF(BN$11=\"\",0,Calc!BN149)","v":52993123.556638293},{"$f":"IF(BO$11=\"\",0,Calc!BO149)","v":49895478.210450336},{"$f":"IF(BP$11=\"\",0,Calc!BP149)","v":42958048.801003642},{"$f":"IF(BQ$11=\"\",0,Calc!BQ149)","v":35149511.165074237},{"$f":"IF(BR$11=\"\",0,Calc!BR149)","v":33883133.356908418},{"$f":"IF(BS$11=\"\",0,Calc!BS149)","v":38994785.954256669},{"$f":"IF(BT$11=\"\",0,Calc!BT149)","v":48478200.676863246},{"$f":"IF(BU$11=\"\",0,Calc!BU149)","v":53919327.41599156},{"$f":"IF(BV$11=\"\",0,Calc!BV149)","v":53880185.476896331},{"$f":"IF(BW$11=\"\",0,Calc!BW149)","v":50814642.457843348},{"$f":"IF(BX$11=\"\",0,Calc!BX149)","v":53068599.592066057},{"$f":"IF(BY$11=\"\",0,Calc!BY149)","v":57460943.831162781},{"$f":"IF(BZ$11=\"\",0,Calc!BZ149)","v":61012348.563924819},{"$f":"IF(CA$11=\"\",0,Calc!CA149)","v":56142363.043534301},{"$f":"IF(CB$11=\"\",0,Calc!CB149)","v":47215470.351725169},{"$f":"IF(CC$11=\"\",0,Calc!CC149)","v":37877411.56031923},{"$f":"IF(CD$11=\"\",0,Calc!CD149)","v":36067108.174483068},{"$f":"IF(CE$11=\"\",0,Calc!CE149)","v":39474790.920786604},{"$f":"IF(CF$11=\"\",0,Calc!CF149)","v":43701546.093609467},{"$f":"IF(CG$11=\"\",0,Calc!CG149)","v":30747138.224318475},{"$f":"IF(CH$11=\"\",0,Calc!CH149)","v":13551333.165757915},{"$f":"IF(CI$11=\"\",0,Calc!CI149)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ149)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK149)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL149)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM149)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN149)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO149)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP149)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ149)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR149)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS149)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT149)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU149)","v":0}]
[{"$f":"ROW()","v":197}]
[{"$f":"ROW()","v":199}]
[{"$f":"ROW()","v":200},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B200=Lists!$CU$24,SUMIFS($Z200:$CV200,$Z$2:$CV$2,Periods!$Q$18),SUM($Z200:$CV200))","v":5765223.4173404258},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA207)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB207)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC207)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD207)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE207)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF207)","v":1460.2067264611983},{"$f":"IF(AG$11=\"\",0,Calc!AG207)","v":3764.5954666577768},{"$f":"IF(AH$11=\"\",0,Calc!AH207)","v":5256.7442152603144},{"$f":"IF(AI$11=\"\",0,Calc!AI207)","v":6525.2988088734801},{"$f":"IF(AJ$11=\"\",0,Calc!AJ207)","v":6525.2988088734801},{"$f":"IF(AK$11=\"\",0,Calc!AK207)","v":9308.8178811901398},{"$f":"IF(AL$11=\"\",0,Calc!AL207)","v":17522.480717534378},{"$f":"IF(AM$11=\"\",0,Calc!AM207)","v":24978.661314526871},{"$f":"IF(AN$11=\"\",0,Calc!AN207)","v":30794.664706021831},{"$f":"IF(AO$11=\"\",0,Calc!AO207)","v":33666.389390908778},{"$f":"IF(AP$11=\"\",0,Calc!AP207)","v":33666.389390908778},{"$f":"IF(AQ$11=\"\",0,Calc!AQ207)","v":43757.376131419907},{"$f":"IF(AR$11=\"\",0,Calc!AR207)","v":54294.866710006732},{"$f":"IF(AS$11=\"\",0,Calc!AS207)","v":54919.972083312729},{"$f":"IF(AT$11=\"\",0,Calc!AT207)","v":54919.972083312729},{"$f":"IF(AU$11=\"\",0,Calc!AU207)","v":54919.972083312729},{"$f":"IF(AV$11=\"\",0,Calc!AV207)","v":54919.972083312729},{"$f":"IF(AW$11=\"\",0,Calc!AW207)","v":54919.972083312729},{"$f":"IF(AX$11=\"\",0,Calc!AX207)","v":60010.115837375866},{"$f":"IF(AY$11=\"\",0,Calc!AY207)","v":73762.434050107811},{"$f":"IF(AZ$11=\"\",0,Calc!AZ207)","v":79838.458278642123},{"$f":"IF(BA$11=\"\",0,Calc!BA207)","v":79838.458278642123},{"$f":"IF(BB$11=\"\",0,Calc!BB207)","v":79838.458278642123},{"$f":"IF(BC$11=\"\",0,Calc!BC207)","v":91427.911899735351},{"$f":"IF(BD$11=\"\",0,Calc!BD207)","v":108904.07212201878},{"$f":"IF(BE$11=\"\",0,Calc!BE207)","v":108904.07212201878},{"$f":"IF(BF$11=\"\",0,Calc!BF207)","v":108904.07212201878},{"$f":"IF(BG$11=\"\",0,Calc!BG207)","v":108904.07212201878},{"$f":"IF(BH$11=\"\",0,Calc!BH207)","v":108904.07212201878},{"$f":"IF(BI$11=\"\",0,Calc!BI207)","v":108904.07212201878},{"$f":"IF(BJ$11=\"\",0,Calc!BJ207)","v":108904.07212201878},{"$f":"IF(BK$11=\"\",0,Calc!BK207)","v":122333.12155598393},{"$f":"IF(BL$11=\"\",0,Calc!BL207)","v":129982.16094590546},{"$f":"IF(BM$11=\"\",0,Calc!BM207)","v":129982.16094590546},{"$f":"IF(BN$11=\"\",0,Calc!BN207)","v":129982.16094590546},{"$f":"IF(BO$11=\"\",0,Calc!BO207)","v":141919.29817563144},{"$f":"IF(BP$11=\"\",0,Calc!BP207)","v":166740.96447871253},{"$f":"IF(BQ$11=\"\",0,Calc!BQ207)","v":166740.96447871253},{"$f":"IF(BR$11=\"\",0,Calc!BR207)","v":166740.96447871253},{"$f":"IF(BS$11=\"\",0,Calc!BS207)","v":166740.96447871253},{"$f":"IF(BT$11=\"\",0,Calc!BT207)","v":166740.96447871253},{"$f":"IF(BU$11=\"\",0,Calc!BU207)","v":166740.96447871253},{"$f":"IF(BV$11=\"\",0,Calc!BV207)","v":166740.96447871253},{"$f":"IF(BW$11=\"\",0,Calc!BW207)","v":166740.96447871253},{"$f":"IF(BX$11=\"\",0,Calc!BX207)","v":171743.19341307387},{"$f":"IF(BY$11=\"\",0,Calc!BY207)","v":171743.19341307387},{"$f":"IF(BZ$11=\"\",0,Calc!BZ207)","v":171743.19341307387},{"$f":"IF(CA$11=\"\",0,Calc!CA207)","v":171743.19341307387},{"$f":"IF(CB$11=\"\",0,Calc!CB207)","v":188136.86187523091},{"$f":"IF(CC$11=\"\",0,Calc!CC207)","v":188136.86187523091},{"$f":"IF(CD$11=\"\",0,Calc!CD207)","v":188136.86187523091},{"$f":"IF(CE$11=\"\",0,Calc!CE207)","v":188136.86187523091},{"$f":"IF(CF$11=\"\",0,Calc!CF207)","v":188136.86187523091},{"$f":"IF(CG$11=\"\",0,Calc!CG207)","v":188136.86187523091},{"$f":"IF(CH$11=\"\",0,Calc!CH207)","v":188136.86187523091},{"$f":"IF(CI$11=\"\",0,Calc!CI207)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ207)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK207)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL207)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM207)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN207)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO207)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP207)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ207)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR207)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS207)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT207)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU207)","v":0}]
[{"$f":"ROW()","v":202},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X202-SUMIFS($X203:$X234,$J203:$J234,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B202=Lists!$CU$24,SUMIFS($Z202:$CV202,$Z$2:$CV$2,Periods!$Q$18),SUM($Z202:$CV202))","v":741397341.29438341},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA413)","v":28000},{"$f":"IF(AB$11=\"\",0,Calc!AB413)","v":34666.666666666672},{"$f":"IF(AC$11=\"\",0,Calc!AC413)","v":39666.666666666672},{"$f":"IF(AD$11=\"\",0,Calc!AD413)","v":70266.666666666657},{"$f":"IF(AE$11=\"\",0,Calc!AE413)","v":185029.16666666666},{"$f":"IF(AF$11=\"\",0,Calc!AF413)","v":514582.51302083337},{"$f":"IF(AG$11=\"\",0,Calc!AG413)","v":880246.04166666674},{"$f":"IF(AH$11=\"\",0,Calc!AH413)","v":1132677.244791667},{"$f":"IF(AI$11=\"\",0,Calc!AI413)","v":1327228.8281250002},{"$f":"IF(AJ$11=\"\",0,Calc!AJ413)","v":1544948.6458333335},{"$f":"IF(AK$11=\"\",0,Calc!AK413)","v":2474145},{"$f":"IF(AL$11=\"\",0,Calc!AL413)","v":3745546.4843750005},{"$f":"IF(AM$11=\"\",0,Calc!AM413)","v":4772259.463541667},{"$f":"IF(AN$11=\"\",0,Calc!AN413)","v":5306609.311484376},{"$f":"IF(AO$11=\"\",0,Calc!AO413)","v":5622844.9169010418},{"$f":"IF(AP$11=\"\",0,Calc!AP413)","v":5811956.3915104177},{"$f":"IF(AQ$11=\"\",0,Calc!AQ413)","v":7805893.2833333323},{"$f":"IF(AR$11=\"\",0,Calc!AR413)","v":8833845.997682292},{"$f":"IF(AS$11=\"\",0,Calc!AS413)","v":8559011.5222656243},{"$f":"IF(AT$11=\"\",0,Calc!AT413)","v":7380019.8555989582},{"$f":"IF(AU$11=\"\",0,Calc!AU413)","v":6494613.1889322922},{"$f":"IF(AV$11=\"\",0,Calc!AV413)","v":5654638.3889322923},{"$f":"IF(AW$11=\"\",0,Calc!AW413)","v":7768107.7020833334},{"$f":"IF(AX$11=\"\",0,Calc!AX413)","v":10618179.524843751},{"$f":"IF(AY$11=\"\",0,Calc!AY413)","v":12194534.866848957},{"$f":"IF(AZ$11=\"\",0,Calc!AZ413)","v":12317153.632465625},{"$f":"IF(BA$11=\"\",0,Calc!BA413)","v":12010171.965798961},{"$f":"IF(BB$11=\"\",0,Calc!BB413)","v":11755301.345811982},{"$f":"IF(BC$11=\"\",0,Calc!BC413)","v":15263146.491183337},{"$f":"IF(BD$11=\"\",0,Calc!BD413)","v":16722134.966558335},{"$f":"IF(BE$11=\"\",0,Calc!BE413)","v":15693883.299891666},{"$f":"IF(BF$11=\"\",0,Calc!BF413)","v":13127711.633225},{"$f":"IF(BG$11=\"\",0,Calc!BG413)","v":11240345.466558333},{"$f":"IF(BH$11=\"\",0,Calc!BH413)","v":9497817.3225583322},{"$f":"IF(BI$11=\"\",0,Calc!BI413)","v":12783973.989225002},{"$f":"IF(BJ$11=\"\",0,Calc!BJ413)","v":17142658.694107812},{"$f":"IF(BK$11=\"\",0,Calc!BK413)","v":19331670.778274741},{"$f":"IF(BL$11=\"\",0,Calc!BL413)","v":19210723.80395291},{"$f":"IF(BM$11=\"\",0,Calc!BM413)","v":18432562.137286242},{"$f":"IF(BN$11=\"\",0,Calc!BN413)","v":17729686.848699652},{"$f":"IF(BO$11=\"\",0,Calc!BO413)","v":22748228.343049332},{"$f":"IF(BP$11=\"\",0,Calc!BP413)","v":24642085.901284583},{"$f":"IF(BQ$11=\"\",0,Calc!BQ413)","v":22862934.234617919},{"$f":"IF(BR$11=\"\",0,Calc!BR413)","v":18898327.567951251},{"$f":"IF(BS$11=\"\",0,Calc!BS413)","v":15946528.116284583},{"$f":"IF(BT$11=\"\",0,Calc!BT413)","v":13067303.027964585},{"$f":"IF(BU$11=\"\",0,Calc!BU413)","v":17059809.694631249},{"$f":"IF(BV$11=\"\",0,Calc!BV413)","v":22181863.027964585},{"$f":"IF(BW$11=\"\",0,Calc!BW413)","v":24235999.200683855},{"$f":"IF(BX$11=\"\",0,Calc!BX413)","v":23419671.478323121},{"$f":"IF(BY$11=\"\",0,Calc!BY413)","v":21842527.311656456},{"$f":"IF(BZ$11=\"\",0,Calc!BZ413)","v":20338888.144989789},{"$f":"IF(CA$11=\"\",0,Calc!CA413)","v":25362198.204219762},{"$f":"IF(CB$11=\"\",0,Calc!CB413)","v":26785771.172452692},{"$f":"IF(CC$11=\"\",0,Calc!CC413)","v":24272342.005786024},{"$f":"IF(CD$11=\"\",0,Calc!CD413)","v":19639727.839119356},{"$f":"IF(CE$11=\"\",0,Calc!CE413)","v":16287286.35390269},{"$f":"IF(CF$11=\"\",0,Calc!CF413)","v":13273075.76293309},{"$f":"IF(CG$11=\"\",0,Calc!CG413)","v":17268462.429599758},{"$f":"IF(CH$11=\"\",0,Calc!CH413)","v":20205850.76293309},{"$f":"IF(CI$11=\"\",0,Calc!CI413)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ413)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK413)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL413)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM413)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN413)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO413)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP413)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ413)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR413)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS413)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT413)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU413)","v":0}]
[{"$f":"ROW()","v":203},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X203-SUM($X204:$X210))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B203=Lists!$CU$24,SUMIFS($Z203:$CV203,$Z$2:$CV$2,Periods!$Q$18),SUM($Z203:$CV203))","v":5796096},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA414)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB414)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC414)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD414)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE414)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF414)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG414)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH414)","v":50000},{"$f":"IF(AI$11=\"\",0,Calc!AI414)","v":50000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ414)","v":50000},{"$f":"IF(AK$11=\"\",0,Calc!AK414)","v":80000},{"$f":"IF(AL$11=\"\",0,Calc!AL414)","v":80000},{"$f":"IF(AM$11=\"\",0,Calc!AM414)","v":80000},{"$f":"IF(AN$11=\"\",0,Calc!AN414)","v":80000},{"$f":"IF(AO$11=\"\",0,Calc!AO414)","v":80000},{"$f":"IF(AP$11=\"\",0,Calc!AP414)","v":80000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ414)","v":80000},{"$f":"IF(AR$11=\"\",0,Calc!AR414)","v":80000},{"$f":"IF(AS$11=\"\",0,Calc!AS414)","v":80000},{"$f":"IF(AT$11=\"\",0,Calc!AT414)","v":90000},{"$f":"IF(AU$11=\"\",0,Calc!AU414)","v":90000},{"$f":"IF(AV$11=\"\",0,Calc!AV414)","v":90000},{"$f":"IF(AW$11=\"\",0,Calc!AW414)","v":96000},{"$f":"IF(AX$11=\"\",0,Calc!AX414)","v":96000},{"$f":"IF(AY$11=\"\",0,Calc!AY414)","v":96000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ414)","v":96000},{"$f":"IF(BA$11=\"\",0,Calc!BA414)","v":96000},{"$f":"IF(BB$11=\"\",0,Calc!BB414)","v":96000},{"$f":"IF(BC$11=\"\",0,Calc!BC414)","v":96000},{"$f":"IF(BD$11=\"\",0,Calc!BD414)","v":96000},{"$f":"IF(BE$11=\"\",0,Calc!BE414)","v":96000},{"$f":"IF(BF$11=\"\",0,Calc!BF414)","v":108000},{"$f":"IF(BG$11=\"\",0,Calc!BG414)","v":108000},{"$f":"IF(BH$11=\"\",0,Calc!BH414)","v":108000},{"$f":"IF(BI$11=\"\",0,Calc!BI414)","v":115200},{"$f":"IF(BJ$11=\"\",0,Calc!BJ414)","v":115200},{"$f":"IF(BK$11=\"\",0,Calc!BK414)","v":115200},{"$f":"IF(BL$11=\"\",0,Calc!BL414)","v":115200},{"$f":"IF(BM$11=\"\",0,Calc!BM414)","v":115200},{"$f":"IF(BN$11=\"\",0,Calc!BN414)","v":115200},{"$f":"IF(BO$11=\"\",0,Calc!BO414)","v":115200},{"$f":"IF(BP$11=\"\",0,Calc!BP414)","v":115200},{"$f":"IF(BQ$11=\"\",0,Calc!BQ414)","v":115200},{"$f":"IF(BR$11=\"\",0,Calc!BR414)","v":129600},{"$f":"IF(BS$11=\"\",0,Calc!BS414)","v":129600},{"$f":"IF(BT$11=\"\",0,Calc!BT414)","v":129600},{"$f":"IF(BU$11=\"\",0,Calc!BU414)","v":138240},{"$f":"IF(BV$11=\"\",0,Calc!BV414)","v":138240},{"$f":"IF(BW$11=\"\",0,Calc!BW414)","v":138240},{"$f":"IF(BX$11=\"\",0,Calc!BX414)","v":138240},{"$f":"IF(BY$11=\"\",0,Calc!BY414)","v":138240},{"$f":"IF(BZ$11=\"\",0,Calc!BZ414)","v":138240},{"$f":"IF(CA$11=\"\",0,Calc!CA414)","v":138240},{"$f":"IF(CB$11=\"\",0,Calc!CB414)","v":138240},{"$f":"IF(CC$11=\"\",0,Calc!CC414)","v":138240},{"$f":"IF(CD$11=\"\",0,Calc!CD414)","v":155520},{"$f":"IF(CE$11=\"\",0,Calc!CE414)","v":155520},{"$f":"IF(CF$11=\"\",0,Calc!CF414)","v":155520},{"$f":"IF(CG$11=\"\",0,Calc!CG414)","v":165888},{"$f":"IF(CH$11=\"\",0,Calc!CH414)","v":165888},{"$f":"IF(CI$11=\"\",0,Calc!CI414)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ414)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK414)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL414)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM414)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN414)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO414)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP414)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ414)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR414)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS414)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT414)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU414)","v":0}]
[{"$f":"ROW()","v":205},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I203","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L205)=0,$L205=0,$L205=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L205)))","v":"Полумаски FFP2"},null,{"$f":"L204+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B205=Lists!$CU$24,SUMIFS($Z205:$CV205,$Z$2:$CV$2,Periods!$Q$18),SUM($Z205:$CV205))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA416)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB416)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC416)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD416)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE416)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF416)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG416)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH416)","v":10000},{"$f":"IF(AI$11=\"\",0,Calc!AI416)","v":10000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ416)","v":10000},{"$f":"IF(AK$11=\"\",0,Calc!AK416)","v":10000},{"$f":"IF(AL$11=\"\",0,Calc!AL416)","v":10000},{"$f":"IF(AM$11=\"\",0,Calc!AM416)","v":10000},{"$f":"IF(AN$11=\"\",0,Calc!AN416)","v":10000},{"$f":"IF(AO$11=\"\",0,Calc!AO416)","v":10000},{"$f":"IF(AP$11=\"\",0,Calc!AP416)","v":10000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ416)","v":10000},{"$f":"IF(AR$11=\"\",0,Calc!AR416)","v":10000},{"$f":"IF(AS$11=\"\",0,Calc!AS416)","v":10000},{"$f":"IF(AT$11=\"\",0,Calc!AT416)","v":12000},{"$f":"IF(AU$11=\"\",0,Calc!AU416)","v":12000},{"$f":"IF(AV$11=\"\",0,Calc!AV416)","v":12000},{"$f":"IF(AW$11=\"\",0,Calc!AW416)","v":12000},{"$f":"IF(AX$11=\"\",0,Calc!AX416)","v":12000},{"$f":"IF(AY$11=\"\",0,Calc!AY416)","v":12000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ416)","v":12000},{"$f":"IF(BA$11=\"\",0,Calc!BA416)","v":12000},{"$f":"IF(BB$11=\"\",0,Calc!BB416)","v":12000},{"$f":"IF(BC$11=\"\",0,Calc!BC416)","v":12000},{"$f":"IF(BD$11=\"\",0,Calc!BD416)","v":12000},{"$f":"IF(BE$11=\"\",0,Calc!BE416)","v":12000},{"$f":"IF(BF$11=\"\",0,Calc!BF416)","v":14400},{"$f":"IF(BG$11=\"\",0,Calc!BG416)","v":14400},{"$f":"IF(BH$11=\"\",0,Calc!BH416)","v":14400},{"$f":"IF(BI$11=\"\",0,Calc!BI416)","v":14400},{"$f":"IF(BJ$11=\"\",0,Calc!BJ416)","v":14400},{"$f":"IF(BK$11=\"\",0,Calc!BK416)","v":14400},{"$f":"IF(BL$11=\"\",0,Calc!BL416)","v":14400},{"$f":"IF(BM$11=\"\",0,Calc!BM416)","v":14400},{"$f":"IF(BN$11=\"\",0,Calc!BN416)","v":14400},{"$f":"IF(BO$11=\"\",0,Calc!BO416)","v":14400},{"$f":"IF(BP$11=\"\",0,Calc!BP416)","v":14400},{"$f":"IF(BQ$11=\"\",0,Calc!BQ416)","v":14400},{"$f":"IF(BR$11=\"\",0,Calc!BR416)","v":17280},{"$f":"IF(BS$11=\"\",0,Calc!BS416)","v":17280},{"$f":"IF(BT$11=\"\",0,Calc!BT416)","v":17280},{"$f":"IF(BU$11=\"\",0,Calc!BU416)","v":17280},{"$f":"IF(BV$11=\"\",0,Calc!BV416)","v":17280},{"$f":"IF(BW$11=\"\",0,Calc!BW416)","v":17280},{"$f":"IF(BX$11=\"\",0,Calc!BX416)","v":17280},{"$f":"IF(BY$11=\"\",0,Calc!BY416)","v":17280},{"$f":"IF(BZ$11=\"\",0,Calc!BZ416)","v":17280},{"$f":"IF(CA$11=\"\",0,Calc!CA416)","v":17280},{"$f":"IF(CB$11=\"\",0,Calc!CB416)","v":17280},{"$f":"IF(CC$11=\"\",0,Calc!CC416)","v":17280},{"$f":"IF(CD$11=\"\",0,Calc!CD416)","v":20736},{"$f":"IF(CE$11=\"\",0,Calc!CE416)","v":20736},{"$f":"IF(CF$11=\"\",0,Calc!CF416)","v":20736},{"$f":"IF(CG$11=\"\",0,Calc!CG416)","v":20736},{"$f":"IF(CH$11=\"\",0,Calc!CH416)","v":20736},{"$f":"IF(CI$11=\"\",0,Calc!CI416)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ416)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK416)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL416)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM416)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN416)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO416)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP416)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ416)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR416)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS416)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT416)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU416)","v":0}]
[{"$f":"ROW()","v":206},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I203","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L206)=0,$L206=0,$L206=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L206)))","v":"Полумаски FFP3"},null,{"$f":"L205+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B206=Lists!$CU$24,SUMIFS($Z206:$CV206,$Z$2:$CV$2,Periods!$Q$18),SUM($Z206:$CV206))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA417)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB417)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC417)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD417)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE417)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF417)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG417)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH417)","v":10000},{"$f":"IF(AI$11=\"\",0,Calc!AI417)","v":10000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ417)","v":10000},{"$f":"IF(AK$11=\"\",0,Calc!AK417)","v":10000},{"$f":"IF(AL$11=\"\",0,Calc!AL417)","v":10000},{"$f":"IF(AM$11=\"\",0,Calc!AM417)","v":10000},{"$f":"IF(AN$11=\"\",0,Calc!AN417)","v":10000},{"$f":"IF(AO$11=\"\",0,Calc!AO417)","v":10000},{"$f":"IF(AP$11=\"\",0,Calc!AP417)","v":10000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ417)","v":10000},{"$f":"IF(AR$11=\"\",0,Calc!AR417)","v":10000},{"$f":"IF(AS$11=\"\",0,Calc!AS417)","v":10000},{"$f":"IF(AT$11=\"\",0,Calc!AT417)","v":12000},{"$f":"IF(AU$11=\"\",0,Calc!AU417)","v":12000},{"$f":"IF(AV$11=\"\",0,Calc!AV417)","v":12000},{"$f":"IF(AW$11=\"\",0,Calc!AW417)","v":12000},{"$f":"IF(AX$11=\"\",0,Calc!AX417)","v":12000},{"$f":"IF(AY$11=\"\",0,Calc!AY417)","v":12000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ417)","v":12000},{"$f":"IF(BA$11=\"\",0,Calc!BA417)","v":12000},{"$f":"IF(BB$11=\"\",0,Calc!BB417)","v":12000},{"$f":"IF(BC$11=\"\",0,Calc!BC417)","v":12000},{"$f":"IF(BD$11=\"\",0,Calc!BD417)","v":12000},{"$f":"IF(BE$11=\"\",0,Calc!BE417)","v":12000},{"$f":"IF(BF$11=\"\",0,Calc!BF417)","v":14400},{"$f":"IF(BG$11=\"\",0,Calc!BG417)","v":14400},{"$f":"IF(BH$11=\"\",0,Calc!BH417)","v":14400},{"$f":"IF(BI$11=\"\",0,Calc!BI417)","v":14400},{"$f":"IF(BJ$11=\"\",0,Calc!BJ417)","v":14400},{"$f":"IF(BK$11=\"\",0,Calc!BK417)","v":14400},{"$f":"IF(BL$11=\"\",0,Calc!BL417)","v":14400},{"$f":"IF(BM$11=\"\",0,Calc!BM417)","v":14400},{"$f":"IF(BN$11=\"\",0,Calc!BN417)","v":14400},{"$f":"IF(BO$11=\"\",0,Calc!BO417)","v":14400},{"$f":"IF(BP$11=\"\",0,Calc!BP417)","v":14400},{"$f":"IF(BQ$11=\"\",0,Calc!BQ417)","v":14400},{"$f":"IF(BR$11=\"\",0,Calc!BR417)","v":17280},{"$f":"IF(BS$11=\"\",0,Calc!BS417)","v":17280},{"$f":"IF(BT$11=\"\",0,Calc!BT417)","v":17280},{"$f":"IF(BU$11=\"\",0,Calc!BU417)","v":17280},{"$f":"IF(BV$11=\"\",0,Calc!BV417)","v":17280},{"$f":"IF(BW$11=\"\",0,Calc!BW417)","v":17280},{"$f":"IF(BX$11=\"\",0,Calc!BX417)","v":17280},{"$f":"IF(BY$11=\"\",0,Calc!BY417)","v":17280},{"$f":"IF(BZ$11=\"\",0,Calc!BZ417)","v":17280},{"$f":"IF(CA$11=\"\",0,Calc!CA417)","v":17280},{"$f":"IF(CB$11=\"\",0,Calc!CB417)","v":17280},{"$f":"IF(CC$11=\"\",0,Calc!CC417)","v":17280},{"$f":"IF(CD$11=\"\",0,Calc!CD417)","v":20736},{"$f":"IF(CE$11=\"\",0,Calc!CE417)","v":20736},{"$f":"IF(CF$11=\"\",0,Calc!CF417)","v":20736},{"$f":"IF(CG$11=\"\",0,Calc!CG417)","v":20736},{"$f":"IF(CH$11=\"\",0,Calc!CH417)","v":20736},{"$f":"IF(CI$11=\"\",0,Calc!CI417)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ417)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK417)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL417)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM417)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN417)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO417)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP417)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ417)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR417)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS417)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT417)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU417)","v":0}]
[{"$f":"ROW()","v":209},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H205","v":"Прямые расходы"},{"$f":"I206","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L209)=0,$L209=0,$L209=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L209)))","v":"Маски гигиенические"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B209=Lists!$CU$24,SUMIFS($Z209:$CV209,$Z$2:$CV$2,Periods!$Q$18),SUM($Z209:$CV209))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA420)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB420)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC420)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD420)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE420)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF420)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG420)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH420)","v":10000},{"$f":"IF(AI$11=\"\",0,Calc!AI420)","v":10000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ420)","v":10000},{"$f":"IF(AK$11=\"\",0,Calc!AK420)","v":10000},{"$f":"IF(AL$11=\"\",0,Calc!AL420)","v":10000},{"$f":"IF(AM$11=\"\",0,Calc!AM420)","v":10000},{"$f":"IF(AN$11=\"\",0,Calc!AN420)","v":10000},{"$f":"IF(AO$11=\"\",0,Calc!AO420)","v":10000},{"$f":"IF(AP$11=\"\",0,Calc!AP420)","v":10000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ420)","v":10000},{"$f":"IF(AR$11=\"\",0,Calc!AR420)","v":10000},{"$f":"IF(AS$11=\"\",0,Calc!AS420)","v":10000},{"$f":"IF(AT$11=\"\",0,Calc!AT420)","v":12000},{"$f":"IF(AU$11=\"\",0,Calc!AU420)","v":12000},{"$f":"IF(AV$11=\"\",0,Calc!AV420)","v":12000},{"$f":"IF(AW$11=\"\",0,Calc!AW420)","v":12000},{"$f":"IF(AX$11=\"\",0,Calc!AX420)","v":12000},{"$f":"IF(AY$11=\"\",0,Calc!AY420)","v":12000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ420)","v":12000},{"$f":"IF(BA$11=\"\",0,Calc!BA420)","v":12000},{"$f":"IF(BB$11=\"\",0,Calc!BB420)","v":12000},{"$f":"IF(BC$11=\"\",0,Calc!BC420)","v":12000},{"$f":"IF(BD$11=\"\",0,Calc!BD420)","v":12000},{"$f":"IF(BE$11=\"\",0,Calc!BE420)","v":12000},{"$f":"IF(BF$11=\"\",0,Calc!BF420)","v":14400},{"$f":"IF(BG$11=\"\",0,Calc!BG420)","v":14400},{"$f":"IF(BH$11=\"\",0,Calc!BH420)","v":14400},{"$f":"IF(BI$11=\"\",0,Calc!BI420)","v":14400},{"$f":"IF(BJ$11=\"\",0,Calc!BJ420)","v":14400},{"$f":"IF(BK$11=\"\",0,Calc!BK420)","v":14400},{"$f":"IF(BL$11=\"\",0,Calc!BL420)","v":14400},{"$f":"IF(BM$11=\"\",0,Calc!BM420)","v":14400},{"$f":"IF(BN$11=\"\",0,Calc!BN420)","v":14400},{"$f":"IF(BO$11=\"\",0,Calc!BO420)","v":14400},{"$f":"IF(BP$11=\"\",0,Calc!BP420)","v":14400},{"$f":"IF(BQ$11=\"\",0,Calc!BQ420)","v":14400},{"$f":"IF(BR$11=\"\",0,Calc!BR420)","v":17280},{"$f":"IF(BS$11=\"\",0,Calc!BS420)","v":17280},{"$f":"IF(BT$11=\"\",0,Calc!BT420)","v":17280},{"$f":"IF(BU$11=\"\",0,Calc!BU420)","v":17280},{"$f":"IF(BV$11=\"\",0,Calc!BV420)","v":17280},{"$f":"IF(BW$11=\"\",0,Calc!BW420)","v":17280},{"$f":"IF(BX$11=\"\",0,Calc!BX420)","v":17280},{"$f":"IF(BY$11=\"\",0,Calc!BY420)","v":17280},{"$f":"IF(BZ$11=\"\",0,Calc!BZ420)","v":17280},{"$f":"IF(CA$11=\"\",0,Calc!CA420)","v":17280},{"$f":"IF(CB$11=\"\",0,Calc!CB420)","v":17280},{"$f":"IF(CC$11=\"\",0,Calc!CC420)","v":17280},{"$f":"IF(CD$11=\"\",0,Calc!CD420)","v":20736},{"$f":"IF(CE$11=\"\",0,Calc!CE420)","v":20736},{"$f":"IF(CF$11=\"\",0,Calc!CF420)","v":20736},{"$f":"IF(CG$11=\"\",0,Calc!CG420)","v":20736},{"$f":"IF(CH$11=\"\",0,Calc!CH420)","v":20736},{"$f":"IF(CI$11=\"\",0,Calc!CI420)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ420)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK420)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL420)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM420)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN420)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO420)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP420)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ420)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR420)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS420)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT420)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU420)","v":0}]
[{"$f":"ROW()","v":210},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":212},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I211","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L212=0,$L212=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L212)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L212)))","v":"Расходы на привлечение заказчиков"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B212=Lists!$CU$24,SUMIFS($Z212:$CV212,$Z$2:$CV$2,Periods!$Q$18),SUM($Z212:$CV212))","v":126295250},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA423)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB423)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC423)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD423)","v":7999.9999999999991},{"$f":"IF(AE$11=\"\",0,Calc!AE423)","v":34750},{"$f":"IF(AF$11=\"\",0,Calc!AF423)","v":117500},{"$f":"IF(AG$11=\"\",0,Calc!AG423)","v":206750},{"$f":"IF(AH$11=\"\",0,Calc!AH423)","v":244000},{"$f":"IF(AI$11=\"\",0,Calc!AI423)","v":268500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ423)","v":275000},{"$f":"IF(AK$11=\"\",0,Calc!AK423)","v":438500},{"$f":"IF(AL$11=\"\",0,Calc!AL423)","v":672000},{"$f":"IF(AM$11=\"\",0,Calc!AM423)","v":839750},{"$f":"IF(AN$11=\"\",0,Calc!AN423)","v":905500},{"$f":"IF(AO$11=\"\",0,Calc!AO423)","v":942250},{"$f":"IF(AP$11=\"\",0,Calc!AP423)","v":957000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ423)","v":1315250},{"$f":"IF(AR$11=\"\",0,Calc!AR423)","v":1503500},{"$f":"IF(AS$11=\"\",0,Calc!AS423)","v":1457750},{"$f":"IF(AT$11=\"\",0,Calc!AT423)","v":1234000},{"$f":"IF(AU$11=\"\",0,Calc!AU423)","v":1078500},{"$f":"IF(AV$11=\"\",0,Calc!AV423)","v":905000},{"$f":"IF(AW$11=\"\",0,Calc!AW423)","v":1284500},{"$f":"IF(AX$11=\"\",0,Calc!AX423)","v":1806000},{"$f":"IF(AY$11=\"\",0,Calc!AY423)","v":2090749.9999999998},{"$f":"IF(AZ$11=\"\",0,Calc!AZ423)","v":2111500},{"$f":"IF(BA$11=\"\",0,Calc!BA423)","v":2067250},{"$f":"IF(BB$11=\"\",0,Calc!BB423)","v":1983000},{"$f":"IF(BC$11=\"\",0,Calc!BC423)","v":2620250},{"$f":"IF(BD$11=\"\",0,Calc!BD423)","v":2889500},{"$f":"IF(BE$11=\"\",0,Calc!BE423)","v":2708750},{"$f":"IF(BF$11=\"\",0,Calc!BF423)","v":2224000},{"$f":"IF(BG$11=\"\",0,Calc!BG423)","v":1888500},{"$f":"IF(BH$11=\"\",0,Calc!BH423)","v":1535000},{"$f":"IF(BI$11=\"\",0,Calc!BI423)","v":2130500},{"$f":"IF(BJ$11=\"\",0,Calc!BJ423)","v":2940000},{"$f":"IF(BK$11=\"\",0,Calc!BK423)","v":3341750},{"$f":"IF(BL$11=\"\",0,Calc!BL423)","v":3317500},{"$f":"IF(BM$11=\"\",0,Calc!BM423)","v":3192250},{"$f":"IF(BN$11=\"\",0,Calc!BN423)","v":3009000},{"$f":"IF(BO$11=\"\",0,Calc!BO423)","v":3925250},{"$f":"IF(BP$11=\"\",0,Calc!BP423)","v":4275500},{"$f":"IF(BQ$11=\"\",0,Calc!BQ423)","v":3959750},{"$f":"IF(BR$11=\"\",0,Calc!BR423)","v":3211750},{"$f":"IF(BS$11=\"\",0,Calc!BS423)","v":2685000},{"$f":"IF(BT$11=\"\",0,Calc!BT423)","v":2108750},{"$f":"IF(BU$11=\"\",0,Calc!BU423)","v":2831750},{"$f":"IF(BV$11=\"\",0,Calc!BV423)","v":3795750},{"$f":"IF(BW$11=\"\",0,Calc!BW423)","v":4187375},{"$f":"IF(BX$11=\"\",0,Calc!BX423)","v":4036750},{"$f":"IF(BY$11=\"\",0,Calc!BY423)","v":3765625},{"$f":"IF(BZ$11=\"\",0,Calc!BZ423)","v":3434250},{"$f":"IF(CA$11=\"\",0,Calc!CA423)","v":4368125},{"$f":"IF(CB$11=\"\",0,Calc!CB423)","v":4639250},{"$f":"IF(CC$11=\"\",0,Calc!CC423)","v":4187375},{"$f":"IF(CD$11=\"\",0,Calc!CD423)","v":3313750},{"$f":"IF(CE$11=\"\",0,Calc!CE423)","v":2711250},{"$f":"IF(CF$11=\"\",0,Calc!CF423)","v":2108750},{"$f":"IF(CG$11=\"\",0,Calc!CG423)","v":2831750},{"$f":"IF(CH$11=\"\",0,Calc!CH423)","v":3374000},{"$f":"IF(CI$11=\"\",0,Calc!CI423)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ423)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK423)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL423)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM423)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN423)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO423)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP423)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ423)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR423)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS423)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT423)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU423)","v":0}]
[{"$f":"ROW()","v":213},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I211","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L213=0,$L213=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L213)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L213)))","v":"Расходы на онлайн агрегаторы"},null,{"$f":"L212+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B213=Lists!$CU$24,SUMIFS($Z213:$CV213,$Z$2:$CV$2,Periods!$Q$18),SUM($Z213:$CV213))","v":25793266.666666668},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA424)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB424)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC424)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD424)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE424)","v":14933.333333333334},{"$f":"IF(AF$11=\"\",0,Calc!AF424)","v":36066.666666666664},{"$f":"IF(AG$11=\"\",0,Calc!AG424)","v":47300},{"$f":"IF(AH$11=\"\",0,Calc!AH424)","v":54533.333333333336},{"$f":"IF(AI$11=\"\",0,Calc!AI424)","v":42866.666666666664},{"$f":"IF(AJ$11=\"\",0,Calc!AJ424)","v":66266.666666666657},{"$f":"IF(AK$11=\"\",0,Calc!AK424)","v":116533.33333333333},{"$f":"IF(AL$11=\"\",0,Calc!AL424)","v":158266.66666666666},{"$f":"IF(AM$11=\"\",0,Calc!AM424)","v":180600},{"$f":"IF(AN$11=\"\",0,Calc!AN424)","v":188066.66666666669},{"$f":"IF(AO$11=\"\",0,Calc!AO424)","v":161900},{"$f":"IF(AP$11=\"\",0,Calc!AP424)","v":239333.33333333331},{"$f":"IF(AQ$11=\"\",0,Calc!AQ424)","v":300066.66666666663},{"$f":"IF(AR$11=\"\",0,Calc!AR424)","v":307266.66666666669},{"$f":"IF(AS$11=\"\",0,Calc!AS424)","v":266900},{"$f":"IF(AT$11=\"\",0,Calc!AT424)","v":236933.33333333334},{"$f":"IF(AU$11=\"\",0,Calc!AU424)","v":155666.66666666666},{"$f":"IF(AV$11=\"\",0,Calc!AV424)","v":207866.66666666666},{"$f":"IF(AW$11=\"\",0,Calc!AW424)","v":327733.33333333331},{"$f":"IF(AX$11=\"\",0,Calc!AX424)","v":407866.66666666669},{"$f":"IF(AY$11=\"\",0,Calc!AY424)","v":432600},{"$f":"IF(AZ$11=\"\",0,Calc!AZ424)","v":423266.66666666663},{"$f":"IF(BA$11=\"\",0,Calc!BA424)","v":345500},{"$f":"IF(BB$11=\"\",0,Calc!BB424)","v":486533.33333333337},{"$f":"IF(BC$11=\"\",0,Calc!BC424)","v":585666.66666666674},{"$f":"IF(BD$11=\"\",0,Calc!BD424)","v":578466.66666666663},{"$f":"IF(BE$11=\"\",0,Calc!BE424)","v":486500},{"$f":"IF(BF$11=\"\",0,Calc!BF424)","v":419333.33333333331},{"$f":"IF(BG$11=\"\",0,Calc!BG424)","v":268466.66666666669},{"$f":"IF(BH$11=\"\",0,Calc!BH424)","v":349466.66666666669},{"$f":"IF(BI$11=\"\",0,Calc!BI424)","v":538933.33333333337},{"$f":"IF(BJ$11=\"\",0,Calc!BJ424)","v":657466.66666666663},{"$f":"IF(BK$11=\"\",0,Calc!BK424)","v":684600},{"$f":"IF(BL$11=\"\",0,Calc!BL424)","v":658466.66666666674},{"$f":"IF(BM$11=\"\",0,Calc!BM424)","v":529100},{"$f":"IF(BN$11=\"\",0,Calc!BN424)","v":733733.33333333326},{"$f":"IF(BO$11=\"\",0,Calc!BO424)","v":871266.66666666674},{"$f":"IF(BP$11=\"\",0,Calc!BP424)","v":849666.66666666663},{"$f":"IF(BQ$11=\"\",0,Calc!BQ424)","v":706100},{"$f":"IF(BR$11=\"\",0,Calc!BR424)","v":601733.33333333337},{"$f":"IF(BS$11=\"\",0,Calc!BS424)","v":377066.66666666669},{"$f":"IF(BT$11=\"\",0,Calc!BT424)","v":473966.66666666669},{"$f":"IF(BU$11=\"\",0,Calc!BU424)","v":706933.33333333337},{"$f":"IF(BV$11=\"\",0,Calc!BV424)","v":835466.66666666663},{"$f":"IF(BW$11=\"\",0,Calc!BW424)","v":843500},{"$f":"IF(BX$11=\"\",0,Calc!BX424)","v":787266.66666666674},{"$f":"IF(BY$11=\"\",0,Calc!BY424)","v":614550},{"$f":"IF(BZ$11=\"\",0,Calc!BZ424)","v":827433.33333333326},{"$f":"IF(CA$11=\"\",0,Calc!CA424)","v":955966.66666666674},{"$f":"IF(CB$11=\"\",0,Calc!CB424)","v":907766.66666666663},{"$f":"IF(CC$11=\"\",0,Calc!CC424)","v":735050},{"$f":"IF(CD$11=\"\",0,Calc!CD424)","v":610533.33333333337},{"$f":"IF(CE$11=\"\",0,Calc!CE424)","v":377566.66666666669},{"$f":"IF(CF$11=\"\",0,Calc!CF424)","v":473966.66666666669},{"$f":"IF(CG$11=\"\",0,Calc!CG424)","v":706933.33333333337},{"$f":"IF(CH$11=\"\",0,Calc!CH424)","v":835466.66666666663},{"$f":"IF(CI$11=\"\",0,Calc!CI424)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ424)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK424)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL424)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM424)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN424)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO424)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP424)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ424)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR424)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS424)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT424)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU424)","v":0}]
[{"$f":"ROW()","v":215},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":216},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X216-SUM($X217:$X220))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B216=Lists!$CU$24,SUMIFS($Z216:$CV216,$Z$2:$CV$2,Periods!$Q$18),SUM($Z216:$CV216))","v":5898746.9800911946},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA427)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB427)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC427)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD427)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE427)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF427)","v":10000},{"$f":"IF(AG$11=\"\",0,Calc!AG427)","v":10000},{"$f":"IF(AH$11=\"\",0,Calc!AH427)","v":10000},{"$f":"IF(AI$11=\"\",0,Calc!AI427)","v":55000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ427)","v":106840},{"$f":"IF(AK$11=\"\",0,Calc!AK427)","v":106840},{"$f":"IF(AL$11=\"\",0,Calc!AL427)","v":106840},{"$f":"IF(AM$11=\"\",0,Calc!AM427)","v":106840},{"$f":"IF(AN$11=\"\",0,Calc!AN427)","v":106840},{"$f":"IF(AO$11=\"\",0,Calc!AO427)","v":106840},{"$f":"IF(AP$11=\"\",0,Calc!AP427)","v":106840},{"$f":"IF(AQ$11=\"\",0,Calc!AQ427)","v":106840},{"$f":"IF(AR$11=\"\",0,Calc!AR427)","v":107840},{"$f":"IF(AS$11=\"\",0,Calc!AS427)","v":107840},{"$f":"IF(AT$11=\"\",0,Calc!AT427)","v":107840},{"$f":"IF(AU$11=\"\",0,Calc!AU427)","v":109190},{"$f":"IF(AV$11=\"\",0,Calc!AV427)","v":110745.2},{"$f":"IF(AW$11=\"\",0,Calc!AW427)","v":110745.2},{"$f":"IF(AX$11=\"\",0,Calc!AX427)","v":110745.2},{"$f":"IF(AY$11=\"\",0,Calc!AY427)","v":110745.2},{"$f":"IF(AZ$11=\"\",0,Calc!AZ427)","v":110745.2},{"$f":"IF(BA$11=\"\",0,Calc!BA427)","v":110745.2},{"$f":"IF(BB$11=\"\",0,Calc!BB427)","v":110745.2},{"$f":"IF(BC$11=\"\",0,Calc!BC427)","v":110745.2},{"$f":"IF(BD$11=\"\",0,Calc!BD427)","v":111845.2},{"$f":"IF(BE$11=\"\",0,Calc!BE427)","v":111845.2},{"$f":"IF(BF$11=\"\",0,Calc!BF427)","v":111845.2},{"$f":"IF(BG$11=\"\",0,Calc!BG427)","v":113235.7},{"$f":"IF(BH$11=\"\",0,Calc!BH427)","v":114837.556},{"$f":"IF(BI$11=\"\",0,Calc!BI427)","v":114837.556},{"$f":"IF(BJ$11=\"\",0,Calc!BJ427)","v":114837.556},{"$f":"IF(BK$11=\"\",0,Calc!BK427)","v":114837.556},{"$f":"IF(BL$11=\"\",0,Calc!BL427)","v":114837.556},{"$f":"IF(BM$11=\"\",0,Calc!BM427)","v":114837.556},{"$f":"IF(BN$11=\"\",0,Calc!BN427)","v":114837.556},{"$f":"IF(BO$11=\"\",0,Calc!BO427)","v":114837.556},{"$f":"IF(BP$11=\"\",0,Calc!BP427)","v":116047.556},{"$f":"IF(BQ$11=\"\",0,Calc!BQ427)","v":116047.556},{"$f":"IF(BR$11=\"\",0,Calc!BR427)","v":116047.556},{"$f":"IF(BS$11=\"\",0,Calc!BS427)","v":117479.77099999999},{"$f":"IF(BT$11=\"\",0,Calc!BT427)","v":119129.68268000001},{"$f":"IF(BU$11=\"\",0,Calc!BU427)","v":119129.68268000001},{"$f":"IF(BV$11=\"\",0,Calc!BV427)","v":119129.68268000001},{"$f":"IF(BW$11=\"\",0,Calc!BW427)","v":119129.68268000001},{"$f":"IF(BX$11=\"\",0,Calc!BX427)","v":119129.68268000001},{"$f":"IF(BY$11=\"\",0,Calc!BY427)","v":119129.68268000001},{"$f":"IF(BZ$11=\"\",0,Calc!BZ427)","v":119129.68268000001},{"$f":"IF(CA$11=\"\",0,Calc!CA427)","v":119129.68268000001},{"$f":"IF(CB$11=\"\",0,Calc!CB427)","v":120460.68268000001},{"$f":"IF(CC$11=\"\",0,Calc!CC427)","v":120460.68268000001},{"$f":"IF(CD$11=\"\",0,Calc!CD427)","v":120460.68268000001},{"$f":"IF(CE$11=\"\",0,Calc!CE427)","v":121935.86413},{"$f":"IF(CF$11=\"\",0,Calc!CF427)","v":123635.27316039999},{"$f":"IF(CG$11=\"\",0,Calc!CG427)","v":123635.27316039999},{"$f":"IF(CH$11=\"\",0,Calc!CH427)","v":123635.27316039999},{"$f":"IF(CI$11=\"\",0,Calc!CI427)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ427)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK427)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL427)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM427)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN427)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO427)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP427)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ427)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR427)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS427)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT427)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU427)","v":0}]
[{"$f":"ROW()","v":218},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I216","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B218=Lists!$CU$24,SUMIFS($Z218:$CV218,$Z$2:$CV$2,Periods!$Q$18),SUM($Z218:$CV218))","v":366487.54494119989},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA429)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB429)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC429)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD429)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE429)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF429)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG429)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH429)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI429)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ429)","v":6840},{"$f":"IF(AK$11=\"\",0,Calc!AK429)","v":6840},{"$f":"IF(AL$11=\"\",0,Calc!AL429)","v":6840},{"$f":"IF(AM$11=\"\",0,Calc!AM429)","v":6840},{"$f":"IF(AN$11=\"\",0,Calc!AN429)","v":6840},{"$f":"IF(AO$11=\"\",0,Calc!AO429)","v":6840},{"$f":"IF(AP$11=\"\",0,Calc!AP429)","v":6840},{"$f":"IF(AQ$11=\"\",0,Calc!AQ429)","v":6840},{"$f":"IF(AR$11=\"\",0,Calc!AR429)","v":6840},{"$f":"IF(AS$11=\"\",0,Calc!AS429)","v":6840},{"$f":"IF(AT$11=\"\",0,Calc!AT429)","v":6840},{"$f":"IF(AU$11=\"\",0,Calc!AU429)","v":6840},{"$f":"IF(AV$11=\"\",0,Calc!AV429)","v":7045.2},{"$f":"IF(AW$11=\"\",0,Calc!AW429)","v":7045.2},{"$f":"IF(AX$11=\"\",0,Calc!AX429)","v":7045.2},{"$f":"IF(AY$11=\"\",0,Calc!AY429)","v":7045.2},{"$f":"IF(AZ$11=\"\",0,Calc!AZ429)","v":7045.2},{"$f":"IF(BA$11=\"\",0,Calc!BA429)","v":7045.2},{"$f":"IF(BB$11=\"\",0,Calc!BB429)","v":7045.2},{"$f":"IF(BC$11=\"\",0,Calc!BC429)","v":7045.2},{"$f":"IF(BD$11=\"\",0,Calc!BD429)","v":7045.2},{"$f":"IF(BE$11=\"\",0,Calc!BE429)","v":7045.2},{"$f":"IF(BF$11=\"\",0,Calc!BF429)","v":7045.2},{"$f":"IF(BG$11=\"\",0,Calc!BG429)","v":7045.2},{"$f":"IF(BH$11=\"\",0,Calc!BH429)","v":7256.5559999999996},{"$f":"IF(BI$11=\"\",0,Calc!BI429)","v":7256.5559999999996},{"$f":"IF(BJ$11=\"\",0,Calc!BJ429)","v":7256.5559999999996},{"$f":"IF(BK$11=\"\",0,Calc!BK429)","v":7256.5559999999996},{"$f":"IF(BL$11=\"\",0,Calc!BL429)","v":7256.5559999999996},{"$f":"IF(BM$11=\"\",0,Calc!BM429)","v":7256.5559999999996},{"$f":"IF(BN$11=\"\",0,Calc!BN429)","v":7256.5559999999996},{"$f":"IF(BO$11=\"\",0,Calc!BO429)","v":7256.5559999999996},{"$f":"IF(BP$11=\"\",0,Calc!BP429)","v":7256.5559999999996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ429)","v":7256.5559999999996},{"$f":"IF(BR$11=\"\",0,Calc!BR429)","v":7256.5559999999996},{"$f":"IF(BS$11=\"\",0,Calc!BS429)","v":7256.5559999999996},{"$f":"IF(BT$11=\"\",0,Calc!BT429)","v":7474.2526800000005},{"$f":"IF(BU$11=\"\",0,Calc!BU429)","v":7474.2526800000005},{"$f":"IF(BV$11=\"\",0,Calc!BV429)","v":7474.2526800000005},{"$f":"IF(BW$11=\"\",0,Calc!BW429)","v":7474.2526800000005},{"$f":"IF(BX$11=\"\",0,Calc!BX429)","v":7474.2526800000005},{"$f":"IF(BY$11=\"\",0,Calc!BY429)","v":7474.2526800000005},{"$f":"IF(BZ$11=\"\",0,Calc!BZ429)","v":7474.2526800000005},{"$f":"IF(CA$11=\"\",0,Calc!CA429)","v":7474.2526800000005},{"$f":"IF(CB$11=\"\",0,Calc!CB429)","v":7474.2526800000005},{"$f":"IF(CC$11=\"\",0,Calc!CC429)","v":7474.2526800000005},{"$f":"IF(CD$11=\"\",0,Calc!CD429)","v":7474.2526800000005},{"$f":"IF(CE$11=\"\",0,Calc!CE429)","v":7474.2526800000005},{"$f":"IF(CF$11=\"\",0,Calc!CF429)","v":7698.4802603999988},{"$f":"IF(CG$11=\"\",0,Calc!CG429)","v":7698.4802603999988},{"$f":"IF(CH$11=\"\",0,Calc!CH429)","v":7698.4802603999988},{"$f":"IF(CI$11=\"\",0,Calc!CI429)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ429)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK429)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL429)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM429)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN429)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO429)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP429)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ429)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR429)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS429)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT429)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU429)","v":0}]
[{"$f":"ROW()","v":219},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I216","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L219=0,$L219=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L219)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L219)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$217:L218)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B219=Lists!$CU$24,SUMIFS($Z219:$CV219,$Z$2:$CV$2,Periods!$Q$18),SUM($Z219:$CV219))","v":659407},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA430)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB430)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC430)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD430)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE430)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF430)","v":10000},{"$f":"IF(AG$11=\"\",0,Calc!AG430)","v":10000},{"$f":"IF(AH$11=\"\",0,Calc!AH430)","v":10000},{"$f":"IF(AI$11=\"\",0,Calc!AI430)","v":10000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ430)","v":10000},{"$f":"IF(AK$11=\"\",0,Calc!AK430)","v":10000},{"$f":"IF(AL$11=\"\",0,Calc!AL430)","v":10000},{"$f":"IF(AM$11=\"\",0,Calc!AM430)","v":10000},{"$f":"IF(AN$11=\"\",0,Calc!AN430)","v":10000},{"$f":"IF(AO$11=\"\",0,Calc!AO430)","v":10000},{"$f":"IF(AP$11=\"\",0,Calc!AP430)","v":10000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ430)","v":10000},{"$f":"IF(AR$11=\"\",0,Calc!AR430)","v":11000},{"$f":"IF(AS$11=\"\",0,Calc!AS430)","v":11000},{"$f":"IF(AT$11=\"\",0,Calc!AT430)","v":11000},{"$f":"IF(AU$11=\"\",0,Calc!AU430)","v":11000},{"$f":"IF(AV$11=\"\",0,Calc!AV430)","v":11000},{"$f":"IF(AW$11=\"\",0,Calc!AW430)","v":11000},{"$f":"IF(AX$11=\"\",0,Calc!AX430)","v":11000},{"$f":"IF(AY$11=\"\",0,Calc!AY430)","v":11000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ430)","v":11000},{"$f":"IF(BA$11=\"\",0,Calc!BA430)","v":11000},{"$f":"IF(BB$11=\"\",0,Calc!BB430)","v":11000},{"$f":"IF(BC$11=\"\",0,Calc!BC430)","v":11000},{"$f":"IF(BD$11=\"\",0,Calc!BD430)","v":12100.000000000002},{"$f":"IF(BE$11=\"\",0,Calc!BE430)","v":12100.000000000002},{"$f":"IF(BF$11=\"\",0,Calc!BF430)","v":12100.000000000002},{"$f":"IF(BG$11=\"\",0,Calc!BG430)","v":12100.000000000002},{"$f":"IF(BH$11=\"\",0,Calc!BH430)","v":12100.000000000002},{"$f":"IF(BI$11=\"\",0,Calc!BI430)","v":12100.000000000002},{"$f":"IF(BJ$11=\"\",0,Calc!BJ430)","v":12100.000000000002},{"$f":"IF(BK$11=\"\",0,Calc!BK430)","v":12100.000000000002},{"$f":"IF(BL$11=\"\",0,Calc!BL430)","v":12100.000000000002},{"$f":"IF(BM$11=\"\",0,Calc!BM430)","v":12100.000000000002},{"$f":"IF(BN$11=\"\",0,Calc!BN430)","v":12100.000000000002},{"$f":"IF(BO$11=\"\",0,Calc!BO430)","v":12100.000000000002},{"$f":"IF(BP$11=\"\",0,Calc!BP430)","v":13310.000000000004},{"$f":"IF(BQ$11=\"\",0,Calc!BQ430)","v":13310.000000000004},{"$f":"IF(BR$11=\"\",0,Calc!BR430)","v":13310.000000000004},{"$f":"IF(BS$11=\"\",0,Calc!BS430)","v":13310.000000000004},{"$f":"IF(BT$11=\"\",0,Calc!BT430)","v":13310.000000000004},{"$f":"IF(BU$11=\"\",0,Calc!BU430)","v":13310.000000000004},{"$f":"IF(BV$11=\"\",0,Calc!BV430)","v":13310.000000000004},{"$f":"IF(BW$11=\"\",0,Calc!BW430)","v":13310.000000000004},{"$f":"IF(BX$11=\"\",0,Calc!BX430)","v":13310.000000000004},{"$f":"IF(BY$11=\"\",0,Calc!BY430)","v":13310.000000000004},{"$f":"IF(BZ$11=\"\",0,Calc!BZ430)","v":13310.000000000004},{"$f":"IF(CA$11=\"\",0,Calc!CA430)","v":13310.000000000004},{"$f":"IF(CB$11=\"\",0,Calc!CB430)","v":14641.000000000004},{"$f":"IF(CC$11=\"\",0,Calc!CC430)","v":14641.000000000004},{"$f":"IF(CD$11=\"\",0,Calc!CD430)","v":14641.000000000004},{"$f":"IF(CE$11=\"\",0,Calc!CE430)","v":14641.000000000004},{"$f":"IF(CF$11=\"\",0,Calc!CF430)","v":14641.000000000004},{"$f":"IF(CG$11=\"\",0,Calc!CG430)","v":14641.000000000004},{"$f":"IF(CH$11=\"\",0,Calc!CH430)","v":14641.000000000004},{"$f":"IF(CI$11=\"\",0,Calc!CI430)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ430)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK430)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL430)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM430)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN430)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO430)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP430)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ430)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR430)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS430)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT430)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU430)","v":0}]
[{"$f":"ROW()","v":221},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X221-SUM($X222:$X228))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B221=Lists!$CU$24,SUMIFS($Z221:$CV221,$Z$2:$CV$2,Periods!$Q$18),SUM($Z221:$CV221))","v":525212545},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA432)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB432)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC432)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD432)","v":17600},{"$f":"IF(AE$11=\"\",0,Calc!AE432)","v":80575.000000000015},{"$f":"IF(AF$11=\"\",0,Calc!AF432)","v":277310},{"$f":"IF(AG$11=\"\",0,Calc!AG432)","v":522995.00000000012},{"$f":"IF(AH$11=\"\",0,Calc!AH432)","v":665500.00000000023},{"$f":"IF(AI$11=\"\",0,Calc!AI432)","v":792110},{"$f":"IF(AJ$11=\"\",0,Calc!AJ432)","v":888360.00000000012},{"$f":"IF(AK$11=\"\",0,Calc!AK432)","v":1508870.0000000002},{"$f":"IF(AL$11=\"\",0,Calc!AL432)","v":2440900.0000000005},{"$f":"IF(AM$11=\"\",0,Calc!AM432)","v":3222175.0000000005},{"$f":"IF(AN$11=\"\",0,Calc!AN432)","v":3644850.0000000009},{"$f":"IF(AO$11=\"\",0,Calc!AO432)","v":3938605},{"$f":"IF(AP$11=\"\",0,Calc!AP432)","v":4000260.0000000005},{"$f":"IF(AQ$11=\"\",0,Calc!AQ432)","v":5497745},{"$f":"IF(AR$11=\"\",0,Calc!AR432)","v":6284630.0000000009},{"$f":"IF(AS$11=\"\",0,Calc!AS432)","v":6093395},{"$f":"IF(AT$11=\"\",0,Calc!AT432)","v":5158120},{"$f":"IF(AU$11=\"\",0,Calc!AU432)","v":4508130},{"$f":"IF(AV$11=\"\",0,Calc!AV432)","v":3782900},{"$f":"IF(AW$11=\"\",0,Calc!AW432)","v":5369210},{"$f":"IF(AX$11=\"\",0,Calc!AX432)","v":7549080},{"$f":"IF(AY$11=\"\",0,Calc!AY432)","v":8739335},{"$f":"IF(AZ$11=\"\",0,Calc!AZ432)","v":8826070},{"$f":"IF(BA$11=\"\",0,Calc!BA432)","v":8641105.0000000019},{"$f":"IF(BB$11=\"\",0,Calc!BB432)","v":8288940.0000000019},{"$f":"IF(BC$11=\"\",0,Calc!BC432)","v":10952645.000000004},{"$f":"IF(BD$11=\"\",0,Calc!BD432)","v":12078110.000000002},{"$f":"IF(BE$11=\"\",0,Calc!BE432)","v":11322575},{"$f":"IF(BF$11=\"\",0,Calc!BF432)","v":9296320},{"$f":"IF(BG$11=\"\",0,Calc!BG432)","v":7893930.0000000009},{"$f":"IF(BH$11=\"\",0,Calc!BH432)","v":6416300},{"$f":"IF(BI$11=\"\",0,Calc!BI432)","v":8905490.0000000019},{"$f":"IF(BJ$11=\"\",0,Calc!BJ432)","v":12289200.000000002},{"$f":"IF(BK$11=\"\",0,Calc!BK432)","v":13968515.000000004},{"$f":"IF(BL$11=\"\",0,Calc!BL432)","v":13867150.000000004},{"$f":"IF(BM$11=\"\",0,Calc!BM432)","v":13343605},{"$f":"IF(BN$11=\"\",0,Calc!BN432)","v":12577620.000000002},{"$f":"IF(BO$11=\"\",0,Calc!BO432)","v":16407545},{"$f":"IF(BP$11=\"\",0,Calc!BP432)","v":17871590},{"$f":"IF(BQ$11=\"\",0,Calc!BQ432)","v":16551755},{"$f":"IF(BR$11=\"\",0,Calc!BR432)","v":13425115},{"$f":"IF(BS$11=\"\",0,Calc!BS432)","v":11223300},{"$f":"IF(BT$11=\"\",0,Calc!BT432)","v":8814575},{"$f":"IF(BU$11=\"\",0,Calc!BU432)","v":11836715},{"$f":"IF(BV$11=\"\",0,Calc!BV432)","v":15866235},{"$f":"IF(BW$11=\"\",0,Calc!BW432)","v":17503227.5},{"$f":"IF(BX$11=\"\",0,Calc!BX432)","v":16873615},{"$f":"IF(BY$11=\"\",0,Calc!BY432)","v":15740312.500000002},{"$f":"IF(BZ$11=\"\",0,Calc!BZ432)","v":14355165.000000002},{"$f":"IF(CA$11=\"\",0,Calc!CA432)","v":18258762.5},{"$f":"IF(CB$11=\"\",0,Calc!CB432)","v":19392065},{"$f":"IF(CC$11=\"\",0,Calc!CC432)","v":17503227.5},{"$f":"IF(CD$11=\"\",0,Calc!CD432)","v":13851475},{"$f":"IF(CE$11=\"\",0,Calc!CE432)","v":11333025},{"$f":"IF(CF$11=\"\",0,Calc!CF432)","v":8814575},{"$f":"IF(CG$11=\"\",0,Calc!CG432)","v":11836715},{"$f":"IF(CH$11=\"\",0,Calc!CH432)","v":14103320},{"$f":"IF(CI$11=\"\",0,Calc!CI432)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ432)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK432)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL432)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM432)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN432)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO432)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP432)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ432)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR432)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS432)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT432)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU432)","v":0}]
[{"$f":"ROW()","v":222},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I221","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L222)=0,$L222=0,$L222=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L222)))","v":"Полумаски FFP1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B222=Lists!$CU$24,SUMIFS($Z222:$CV222,$Z$2:$CV$2,Periods!$Q$18),SUM($Z222:$CV222))","v":34868882.655601658},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA433)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB433)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC433)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD433)","v":1168.4647302904564},{"$f":"IF(AE$11=\"\",0,Calc!AE433)","v":5349.3775933609959},{"$f":"IF(AF$11=\"\",0,Calc!AF433)","v":18410.622406639006},{"$f":"IF(AG$11=\"\",0,Calc!AG433)","v":34721.659751037339},{"$f":"IF(AH$11=\"\",0,Calc!AH433)","v":44182.572614107885},{"$f":"IF(AI$11=\"\",0,Calc!AI433)","v":52588.215767634843},{"$f":"IF(AJ$11=\"\",0,Calc!AJ433)","v":58978.257261410778},{"$f":"IF(AK$11=\"\",0,Calc!AK433)","v":100173.94190871369},{"$f":"IF(AL$11=\"\",0,Calc!AL433)","v":162051.45228215764},{"$f":"IF(AM$11=\"\",0,Calc!AM433)","v":213920.33195020747},{"$f":"IF(AN$11=\"\",0,Calc!AN433)","v":241981.74273858921},{"$f":"IF(AO$11=\"\",0,Calc!AO433)","v":261484.1493775933},{"$f":"IF(AP$11=\"\",0,Calc!AP433)","v":265577.42738589208},{"$f":"IF(AQ$11=\"\",0,Calc!AQ433)","v":364995.5186721991},{"$f":"IF(AR$11=\"\",0,Calc!AR433)","v":417236.846473029},{"$f":"IF(AS$11=\"\",0,Calc!AS433)","v":404540.7468879667},{"$f":"IF(AT$11=\"\",0,Calc!AT433)","v":342447.80082987546},{"$f":"IF(AU$11=\"\",0,Calc!AU433)","v":299294.93775933608},{"$f":"IF(AV$11=\"\",0,Calc!AV433)","v":251146.88796680496},{"$f":"IF(AW$11=\"\",0,Calc!AW433)","v":356462.07468879665},{"$f":"IF(AX$11=\"\",0,Calc!AX433)","v":501183.7344398339},{"$f":"IF(AY$11=\"\",0,Calc!AY433)","v":580204.81327800814},{"$f":"IF(AZ$11=\"\",0,Calc!AZ433)","v":585963.15352697088},{"$f":"IF(BA$11=\"\",0,Calc!BA433)","v":573683.31950207474},{"$f":"IF(BB$11=\"\",0,Calc!BB433)","v":550303.07053941907},{"$f":"IF(BC$11=\"\",0,Calc!BC433)","v":727146.55601659743},{"$f":"IF(BD$11=\"\",0,Calc!BD433)","v":801866.22406638996},{"$f":"IF(BE$11=\"\",0,Calc!BE433)","v":751706.22406638996},{"$f":"IF(BF$11=\"\",0,Calc!BF433)","v":617183.07053941896},{"$f":"IF(BG$11=\"\",0,Calc!BG433)","v":524078.34024896257},{"$f":"IF(BH$11=\"\",0,Calc!BH433)","v":425978.42323651444},{"$f":"IF(BI$11=\"\",0,Calc!BI433)","v":591235.85062240658},{"$f":"IF(BJ$11=\"\",0,Calc!BJ433)","v":815880.49792531109},{"$f":"IF(BK$11=\"\",0,Calc!BK433)","v":927370.29045643145},{"$f":"IF(BL$11=\"\",0,Calc!BL433)","v":920640.66390041483},{"$f":"IF(BM$11=\"\",0,Calc!BM433)","v":885882.48962655594},{"$f":"IF(BN$11=\"\",0,Calc!BN433)","v":835028.71369294589},{"$f":"IF(BO$11=\"\",0,Calc!BO433)","v":1089297.5933609956},{"$f":"IF(BP$11=\"\",0,Calc!BP433)","v":1186495.6016597508},{"$f":"IF(BQ$11=\"\",0,Calc!BQ433)","v":1098871.7012448132},{"$f":"IF(BR$11=\"\",0,Calc!BR433)","v":891293.94190871355},{"$f":"IF(BS$11=\"\",0,Calc!BS433)","v":745115.35269709537},{"$f":"IF(BT$11=\"\",0,Calc!BT433)","v":585199.99999999977},{"$f":"IF(BU$11=\"\",0,Calc!BU433)","v":785839.99999999977},{"$f":"IF(BV$11=\"\",0,Calc!BV433)","v":1053359.9999999998},{"$f":"IF(BW$11=\"\",0,Calc!BW433)","v":1162039.9999999998},{"$f":"IF(BX$11=\"\",0,Calc!BX433)","v":1120239.9999999998},{"$f":"IF(BY$11=\"\",0,Calc!BY433)","v":1044999.9999999998},{"$f":"IF(BZ$11=\"\",0,Calc!BZ433)","v":953039.99999999977},{"$f":"IF(CA$11=\"\",0,Calc!CA433)","v":1212199.9999999995},{"$f":"IF(CB$11=\"\",0,Calc!CB433)","v":1287439.9999999998},{"$f":"IF(CC$11=\"\",0,Calc!CC433)","v":1162039.9999999998},{"$f":"IF(CD$11=\"\",0,Calc!CD433)","v":919599.99999999977},{"$f":"IF(CE$11=\"\",0,Calc!CE433)","v":752399.99999999988},{"$f":"IF(CF$11=\"\",0,Calc!CF433)","v":585199.99999999977},{"$f":"IF(CG$11=\"\",0,Calc!CG433)","v":785839.99999999977},{"$f":"IF(CH$11=\"\",0,Calc!CH433)","v":936319.99999999977},{"$f":"IF(CI$11=\"\",0,Calc!CI433)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ433)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK433)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL433)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM433)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN433)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO433)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP433)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ433)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR433)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS433)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT433)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU433)","v":0}]
[{"$f":"ROW()","v":224},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I221","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L224)=0,$L224=0,$L224=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L224)))","v":"Полумаски FFP3"},null,{"$f":"L223+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B224=Lists!$CU$24,SUMIFS($Z224:$CV224,$Z$2:$CV$2,Periods!$Q$18),SUM($Z224:$CV224))","v":19613746.493775934},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA435)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB435)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC435)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD435)","v":657.26141078838168},{"$f":"IF(AE$11=\"\",0,Calc!AE435)","v":3009.0248962655605},{"$f":"IF(AF$11=\"\",0,Calc!AF435)","v":10355.975103734441},{"$f":"IF(AG$11=\"\",0,Calc!AG435)","v":19530.933609958509},{"$f":"IF(AH$11=\"\",0,Calc!AH435)","v":24852.697095435691},{"$f":"IF(AI$11=\"\",0,Calc!AI435)","v":29580.871369294604},{"$f":"IF(AJ$11=\"\",0,Calc!AJ435)","v":33175.269709543572},{"$f":"IF(AK$11=\"\",0,Calc!AK435)","v":56347.84232365145},{"$f":"IF(AL$11=\"\",0,Calc!AL435)","v":91153.941908713707},{"$f":"IF(AM$11=\"\",0,Calc!AM435)","v":120330.18672199172},{"$f":"IF(AN$11=\"\",0,Calc!AN435)","v":136114.73029045644},{"$f":"IF(AO$11=\"\",0,Calc!AO435)","v":147084.83402489626},{"$f":"IF(AP$11=\"\",0,Calc!AP435)","v":149387.30290456433},{"$f":"IF(AQ$11=\"\",0,Calc!AQ435)","v":205309.97925311205},{"$f":"IF(AR$11=\"\",0,Calc!AR435)","v":234695.72614107886},{"$f":"IF(AS$11=\"\",0,Calc!AS435)","v":227554.17012448132},{"$f":"IF(AT$11=\"\",0,Calc!AT435)","v":192626.88796680499},{"$f":"IF(AU$11=\"\",0,Calc!AU435)","v":168353.40248962655},{"$f":"IF(AV$11=\"\",0,Calc!AV435)","v":141270.12448132777},{"$f":"IF(AW$11=\"\",0,Calc!AW435)","v":200509.91701244813},{"$f":"IF(AX$11=\"\",0,Calc!AX435)","v":281915.85062240664},{"$f":"IF(AY$11=\"\",0,Calc!AY435)","v":326365.20746887964},{"$f":"IF(AZ$11=\"\",0,Calc!AZ435)","v":329604.27385892114},{"$f":"IF(BA$11=\"\",0,Calc!BA435)","v":322696.86721991701},{"$f":"IF(BB$11=\"\",0,Calc!BB435)","v":309545.4771784232},{"$f":"IF(BC$11=\"\",0,Calc!BC435)","v":409019.93775933608},{"$f":"IF(BD$11=\"\",0,Calc!BD435)","v":451049.75103734439},{"$f":"IF(BE$11=\"\",0,Calc!BE435)","v":422834.75103734439},{"$f":"IF(BF$11=\"\",0,Calc!BF435)","v":347165.47717842326},{"$f":"IF(BG$11=\"\",0,Calc!BG435)","v":294794.06639004149},{"$f":"IF(BH$11=\"\",0,Calc!BH435)","v":239612.86307053943},{"$f":"IF(BI$11=\"\",0,Calc!BI435)","v":332570.16597510374},{"$f":"IF(BJ$11=\"\",0,Calc!BJ435)","v":458932.78008298762},{"$f":"IF(BK$11=\"\",0,Calc!BK435)","v":521645.78838174278},{"$f":"IF(BL$11=\"\",0,Calc!BL435)","v":517860.3734439835},{"$f":"IF(BM$11=\"\",0,Calc!BM435)","v":498308.90041493776},{"$f":"IF(BN$11=\"\",0,Calc!BN435)","v":469703.65145228209},{"$f":"IF(BO$11=\"\",0,Calc!BO435)","v":612729.89626556018},{"$f":"IF(BP$11=\"\",0,Calc!BP435)","v":667403.77593360993},{"$f":"IF(BQ$11=\"\",0,Calc!BQ435)","v":618115.33195020747},{"$f":"IF(BR$11=\"\",0,Calc!BR435)","v":501352.84232365142},{"$f":"IF(BS$11=\"\",0,Calc!BS435)","v":419127.38589211617},{"$f":"IF(BT$11=\"\",0,Calc!BT435)","v":329175},{"$f":"IF(BU$11=\"\",0,Calc!BU435)","v":442035},{"$f":"IF(BV$11=\"\",0,Calc!BV435)","v":592515},{"$f":"IF(BW$11=\"\",0,Calc!BW435)","v":653647.5},{"$f":"IF(BX$11=\"\",0,Calc!BX435)","v":630135},{"$f":"IF(BY$11=\"\",0,Calc!BY435)","v":587812.5},{"$f":"IF(BZ$11=\"\",0,Calc!BZ435)","v":536085},{"$f":"IF(CA$11=\"\",0,Calc!CA435)","v":681862.5},{"$f":"IF(CB$11=\"\",0,Calc!CB435)","v":724185},{"$f":"IF(CC$11=\"\",0,Calc!CC435)","v":653647.5},{"$f":"IF(CD$11=\"\",0,Calc!CD435)","v":517275},{"$f":"IF(CE$11=\"\",0,Calc!CE435)","v":423225},{"$f":"IF(CF$11=\"\",0,Calc!CF435)","v":329175},{"$f":"IF(CG$11=\"\",0,Calc!CG435)","v":442035},{"$f":"IF(CH$11=\"\",0,Calc!CH435)","v":526680},{"$f":"IF(CI$11=\"\",0,Calc!CI435)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ435)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK435)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL435)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM435)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN435)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO435)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP435)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ435)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR435)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS435)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT435)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU435)","v":0}]
[{"$f":"ROW()","v":225},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H205","v":"Прямые расходы"},{"$f":"I224","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L225)=0,$L225=0,$L225=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L225)))","v":"Полумаски FFP4"},null,{"$f":"L224+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B225=Lists!$CU$24,SUMIFS($Z225:$CV225,$Z$2:$CV$2,Periods!$Q$18),SUM($Z225:$CV225))","v":26151661.991701245},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA436)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB436)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC436)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD436)","v":876.34854771784217},{"$f":"IF(AE$11=\"\",0,Calc!AE436)","v":4012.0331950207474},{"$f":"IF(AF$11=\"\",0,Calc!AF436)","v":13807.966804979253},{"$f":"IF(AG$11=\"\",0,Calc!AG436)","v":26041.244813278012},{"$f":"IF(AH$11=\"\",0,Calc!AH436)","v":33136.929460580919},{"$f":"IF(AI$11=\"\",0,Calc!AI436)","v":39441.161825726136},{"$f":"IF(AJ$11=\"\",0,Calc!AJ436)","v":44233.692946058087},{"$f":"IF(AK$11=\"\",0,Calc!AK436)","v":75130.456431535276},{"$f":"IF(AL$11=\"\",0,Calc!AL436)","v":121538.58921161825},{"$f":"IF(AM$11=\"\",0,Calc!AM436)","v":160440.24896265561},{"$f":"IF(AN$11=\"\",0,Calc!AN436)","v":181486.30705394191},{"$f":"IF(AO$11=\"\",0,Calc!AO436)","v":196113.11203319501},{"$f":"IF(AP$11=\"\",0,Calc!AP436)","v":199183.07053941907},{"$f":"IF(AQ$11=\"\",0,Calc!AQ436)","v":273746.63900414936},{"$f":"IF(AR$11=\"\",0,Calc!AR436)","v":312927.63485477178},{"$f":"IF(AS$11=\"\",0,Calc!AS436)","v":303405.56016597507},{"$f":"IF(AT$11=\"\",0,Calc!AT436)","v":256835.85062240664},{"$f":"IF(AU$11=\"\",0,Calc!AU436)","v":224471.20331950206},{"$f":"IF(AV$11=\"\",0,Calc!AV436)","v":188360.16597510374},{"$f":"IF(AW$11=\"\",0,Calc!AW436)","v":267346.55601659749},{"$f":"IF(AX$11=\"\",0,Calc!AX436)","v":375887.80082987552},{"$f":"IF(AY$11=\"\",0,Calc!AY436)","v":435153.60995850619},{"$f":"IF(AZ$11=\"\",0,Calc!AZ436)","v":439472.36514522822},{"$f":"IF(BA$11=\"\",0,Calc!BA436)","v":430262.48962655605},{"$f":"IF(BB$11=\"\",0,Calc!BB436)","v":412727.30290456431},{"$f":"IF(BC$11=\"\",0,Calc!BC436)","v":545359.91701244819},{"$f":"IF(BD$11=\"\",0,Calc!BD436)","v":601399.66804979253},{"$f":"IF(BE$11=\"\",0,Calc!BE436)","v":563779.66804979253},{"$f":"IF(BF$11=\"\",0,Calc!BF436)","v":462887.30290456431},{"$f":"IF(BG$11=\"\",0,Calc!BG436)","v":393058.75518672192},{"$f":"IF(BH$11=\"\",0,Calc!BH436)","v":319483.81742738583},{"$f":"IF(BI$11=\"\",0,Calc!BI436)","v":443426.88796680496},{"$f":"IF(BJ$11=\"\",0,Calc!BJ436)","v":611910.37344398338},{"$f":"IF(BK$11=\"\",0,Calc!BK436)","v":695527.71784232359},{"$f":"IF(BL$11=\"\",0,Calc!BL436)","v":690480.49792531121},{"$f":"IF(BM$11=\"\",0,Calc!BM436)","v":664411.86721991701},{"$f":"IF(BN$11=\"\",0,Calc!BN436)","v":626271.53526970954},{"$f":"IF(BO$11=\"\",0,Calc!BO436)","v":816973.19502074679},{"$f":"IF(BP$11=\"\",0,Calc!BP436)","v":889871.70124481327},{"$f":"IF(BQ$11=\"\",0,Calc!BQ436)","v":824153.77593360993},{"$f":"IF(BR$11=\"\",0,Calc!BR436)","v":668470.45643153531},{"$f":"IF(BS$11=\"\",0,Calc!BS436)","v":558836.51452282164},{"$f":"IF(BT$11=\"\",0,Calc!BT436)","v":438900},{"$f":"IF(BU$11=\"\",0,Calc!BU436)","v":589380},{"$f":"IF(BV$11=\"\",0,Calc!BV436)","v":790020},{"$f":"IF(BW$11=\"\",0,Calc!BW436)","v":871530},{"$f":"IF(BX$11=\"\",0,Calc!BX436)","v":840180},{"$f":"IF(BY$11=\"\",0,Calc!BY436)","v":783750},{"$f":"IF(BZ$11=\"\",0,Calc!BZ436)","v":714780},{"$f":"IF(CA$11=\"\",0,Calc!CA436)","v":909150},{"$f":"IF(CB$11=\"\",0,Calc!CB436)","v":965580},{"$f":"IF(CC$11=\"\",0,Calc!CC436)","v":871530},{"$f":"IF(CD$11=\"\",0,Calc!CD436)","v":689700},{"$f":"IF(CE$11=\"\",0,Calc!CE436)","v":564300},{"$f":"IF(CF$11=\"\",0,Calc!CF436)","v":438900},{"$f":"IF(CG$11=\"\",0,Calc!CG436)","v":589380},{"$f":"IF(CH$11=\"\",0,Calc!CH436)","v":702240},{"$f":"IF(CI$11=\"\",0,Calc!CI436)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ436)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK436)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL436)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM436)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN436)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO436)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP436)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ436)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR436)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS436)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT436)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU436)","v":0}]
[{"$f":"ROW()","v":227},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H205","v":"Прямые расходы"},{"$f":"I224","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L227)=0,$L227=0,$L227=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L227)))","v":"Маски гигиенические"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B227=Lists!$CU$24,SUMIFS($Z227:$CV227,$Z$2:$CV$2,Periods!$Q$18),SUM($Z227:$CV227))","v":65379154.979253113},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA438)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB438)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC438)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD438)","v":2190.8713692946058},{"$f":"IF(AE$11=\"\",0,Calc!AE438)","v":10030.08298755187},{"$f":"IF(AF$11=\"\",0,Calc!AF438)","v":34519.917012448139},{"$f":"IF(AG$11=\"\",0,Calc!AG438)","v":65103.112033195037},{"$f":"IF(AH$11=\"\",0,Calc!AH438)","v":82842.323651452301},{"$f":"IF(AI$11=\"\",0,Calc!AI438)","v":98602.904564315351},{"$f":"IF(AJ$11=\"\",0,Calc!AJ438)","v":110584.23236514523},{"$f":"IF(AK$11=\"\",0,Calc!AK438)","v":187826.14107883818},{"$f":"IF(AL$11=\"\",0,Calc!AL438)","v":303846.47302904568},{"$f":"IF(AM$11=\"\",0,Calc!AM438)","v":401100.62240663904},{"$f":"IF(AN$11=\"\",0,Calc!AN438)","v":453715.76763485488},{"$f":"IF(AO$11=\"\",0,Calc!AO438)","v":490282.78008298762},{"$f":"IF(AP$11=\"\",0,Calc!AP438)","v":497957.67634854774},{"$f":"IF(AQ$11=\"\",0,Calc!AQ438)","v":684366.59751037357},{"$f":"IF(AR$11=\"\",0,Calc!AR438)","v":782319.08713692951},{"$f":"IF(AS$11=\"\",0,Calc!AS438)","v":758513.90041493776},{"$f":"IF(AT$11=\"\",0,Calc!AT438)","v":642089.6265560165},{"$f":"IF(AU$11=\"\",0,Calc!AU438)","v":561178.00829875516},{"$f":"IF(AV$11=\"\",0,Calc!AV438)","v":470900.41493775928},{"$f":"IF(AW$11=\"\",0,Calc!AW438)","v":668366.39004149381},{"$f":"IF(AX$11=\"\",0,Calc!AX438)","v":939719.50207468867},{"$f":"IF(AY$11=\"\",0,Calc!AY438)","v":1087884.0248962655},{"$f":"IF(AZ$11=\"\",0,Calc!AZ438)","v":1098680.9128630706},{"$f":"IF(BA$11=\"\",0,Calc!BA438)","v":1075656.22406639},{"$f":"IF(BB$11=\"\",0,Calc!BB438)","v":1031818.2572614108},{"$f":"IF(BC$11=\"\",0,Calc!BC438)","v":1363399.7925311206},{"$f":"IF(BD$11=\"\",0,Calc!BD438)","v":1503499.1701244817},{"$f":"IF(BE$11=\"\",0,Calc!BE438)","v":1409449.1701244814},{"$f":"IF(BF$11=\"\",0,Calc!BF438)","v":1157218.2572614108},{"$f":"IF(BG$11=\"\",0,Calc!BG438)","v":982646.8879668049},{"$f":"IF(BH$11=\"\",0,Calc!BH438)","v":798709.54356846481},{"$f":"IF(BI$11=\"\",0,Calc!BI438)","v":1108567.2199170126},{"$f":"IF(BJ$11=\"\",0,Calc!BJ438)","v":1529775.9336099587},{"$f":"IF(BK$11=\"\",0,Calc!BK438)","v":1738819.2946058093},{"$f":"IF(BL$11=\"\",0,Calc!BL438)","v":1726201.2448132783},{"$f":"IF(BM$11=\"\",0,Calc!BM438)","v":1661029.6680497925},{"$f":"IF(BN$11=\"\",0,Calc!BN438)","v":1565678.838174274},{"$f":"IF(BO$11=\"\",0,Calc!BO438)","v":2042432.9875518673},{"$f":"IF(BP$11=\"\",0,Calc!BP438)","v":2224679.2531120335},{"$f":"IF(BQ$11=\"\",0,Calc!BQ438)","v":2060384.439834025},{"$f":"IF(BR$11=\"\",0,Calc!BR438)","v":1671176.1410788381},{"$f":"IF(BS$11=\"\",0,Calc!BS438)","v":1397091.2863070541},{"$f":"IF(BT$11=\"\",0,Calc!BT438)","v":1097250},{"$f":"IF(BU$11=\"\",0,Calc!BU438)","v":1473450},{"$f":"IF(BV$11=\"\",0,Calc!BV438)","v":1975050},{"$f":"IF(BW$11=\"\",0,Calc!BW438)","v":2178825},{"$f":"IF(BX$11=\"\",0,Calc!BX438)","v":2100450},{"$f":"IF(BY$11=\"\",0,Calc!BY438)","v":1959375},{"$f":"IF(BZ$11=\"\",0,Calc!BZ438)","v":1786950},{"$f":"IF(CA$11=\"\",0,Calc!CA438)","v":2272875},{"$f":"IF(CB$11=\"\",0,Calc!CB438)","v":2413950},{"$f":"IF(CC$11=\"\",0,Calc!CC438)","v":2178825},{"$f":"IF(CD$11=\"\",0,Calc!CD438)","v":1724250},{"$f":"IF(CE$11=\"\",0,Calc!CE438)","v":1410750},{"$f":"IF(CF$11=\"\",0,Calc!CF438)","v":1097250},{"$f":"IF(CG$11=\"\",0,Calc!CG438)","v":1473450},{"$f":"IF(CH$11=\"\",0,Calc!CH438)","v":1755600},{"$f":"IF(CI$11=\"\",0,Calc!CI438)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ438)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK438)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL438)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM438)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN438)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO438)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP438)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ438)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR438)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS438)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT438)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU438)","v":0}]
[{"$f":"ROW()","v":228},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":230},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I229","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L230=0,$L230=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L230)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L230)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B230=Lists!$CU$24,SUMIFS($Z230:$CV230,$Z$2:$CV$2,Periods!$Q$18),SUM($Z230:$CV230))","v":40962422.101330079},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA441)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB441)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC441)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD441)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE441)","v":5104.166666666667},{"$f":"IF(AF$11=\"\",0,Calc!AF441)","v":18263.346354166668},{"$f":"IF(AG$11=\"\",0,Calc!AG441)","v":31534.179687500004},{"$f":"IF(AH$11=\"\",0,Calc!AH441)","v":41184.244791666664},{"$f":"IF(AI$11=\"\",0,Calc!AI441)","v":45618.489583333336},{"$f":"IF(AJ$11=\"\",0,Calc!AJ441)","v":55348.307291666672},{"$f":"IF(AK$11=\"\",0,Calc!AK441)","v":93789.062499999985},{"$f":"IF(AL$11=\"\",0,Calc!AL441)","v":148563.15104166666},{"$f":"IF(AM$11=\"\",0,Calc!AM441)","v":194956.19791666669},{"$f":"IF(AN$11=\"\",0,Calc!AN441)","v":225324.23502604166},{"$f":"IF(AO$11=\"\",0,Calc!AO441)","v":235362.37630208334},{"$f":"IF(AP$11=\"\",0,Calc!AP441)","v":270635.517578125},{"$f":"IF(AQ$11=\"\",0,Calc!AQ441)","v":342742.55859375},{"$f":"IF(AR$11=\"\",0,Calc!AR441)","v":381761.52018229169},{"$f":"IF(AS$11=\"\",0,Calc!AS441)","v":383946.58203125},{"$f":"IF(AT$11=\"\",0,Calc!AT441)","v":383946.58203125},{"$f":"IF(AU$11=\"\",0,Calc!AU441)","v":383946.58203125},{"$f":"IF(AV$11=\"\",0,Calc!AV441)","v":383946.58203125},{"$f":"IF(AW$11=\"\",0,Calc!AW441)","v":401739.22851562494},{"$f":"IF(AX$11=\"\",0,Calc!AX441)","v":467603.23567708326},{"$f":"IF(AY$11=\"\",0,Calc!AY441)","v":536913.3975260416},{"$f":"IF(AZ$11=\"\",0,Calc!AZ441)","v":558152.19869791658},{"$f":"IF(BA$11=\"\",0,Calc!BA441)","v":558152.19869791658},{"$f":"IF(BB$11=\"\",0,Calc!BB441)","v":598663.24537760415},{"$f":"IF(BC$11=\"\",0,Calc!BC441)","v":700262.37832031248},{"$f":"IF(BD$11=\"\",0,Calc!BD441)","v":761350.46458333323},{"$f":"IF(BE$11=\"\",0,Calc!BE441)","v":761350.46458333323},{"$f":"IF(BF$11=\"\",0,Calc!BF441)","v":761350.46458333323},{"$f":"IF(BG$11=\"\",0,Calc!BG441)","v":761350.46458333323},{"$f":"IF(BH$11=\"\",0,Calc!BH441)","v":761350.46458333323},{"$f":"IF(BI$11=\"\",0,Calc!BI441)","v":761350.46458333323},{"$f":"IF(BJ$11=\"\",0,Calc!BJ441)","v":808291.83613281231},{"$f":"IF(BK$11=\"\",0,Calc!BK441)","v":881970.49849088548},{"$f":"IF(BL$11=\"\",0,Calc!BL441)","v":908707.78929947922},{"$f":"IF(BM$11=\"\",0,Calc!BM441)","v":908707.78929947922},{"$f":"IF(BN$11=\"\",0,Calc!BN441)","v":950434.16737955727},{"$f":"IF(BO$11=\"\",0,Calc!BO441)","v":1078924.9189277343},{"$f":"IF(BP$11=\"\",0,Calc!BP441)","v":1165689.2923958332},{"$f":"IF(BQ$11=\"\",0,Calc!BQ441)","v":1165689.2923958332},{"$f":"IF(BR$11=\"\",0,Calc!BR441)","v":1165689.2923958332},{"$f":"IF(BS$11=\"\",0,Calc!BS441)","v":1165689.2923958332},{"$f":"IF(BT$11=\"\",0,Calc!BT441)","v":1165689.2923958332},{"$f":"IF(BU$11=\"\",0,Calc!BU441)","v":1165689.2923958332},{"$f":"IF(BV$11=\"\",0,Calc!BV441)","v":1165689.2923958332},{"$f":"IF(BW$11=\"\",0,Calc!BW441)","v":1183174.6317817706},{"$f":"IF(BX$11=\"\",0,Calc!BX441)","v":1200659.9711677083},{"$f":"IF(BY$11=\"\",0,Calc!BY441)","v":1200659.9711677083},{"$f":"IF(BZ$11=\"\",0,Calc!BZ441)","v":1200659.9711677083},{"$f":"IF(CA$11=\"\",0,Calc!CA441)","v":1257964.1970643487},{"$f":"IF(CB$11=\"\",0,Calc!CB441)","v":1315268.4229609894},{"$f":"IF(CC$11=\"\",0,Calc!CC441)","v":1315268.4229609894},{"$f":"IF(CD$11=\"\",0,Calc!CD441)","v":1315268.4229609894},{"$f":"IF(CE$11=\"\",0,Calc!CE441)","v":1315268.4229609894},{"$f":"IF(CF$11=\"\",0,Calc!CF441)","v":1315268.4229609894},{"$f":"IF(CG$11=\"\",0,Calc!CG441)","v":1315268.4229609894},{"$f":"IF(CH$11=\"\",0,Calc!CH441)","v":1315268.4229609894},{"$f":"IF(CI$11=\"\",0,Calc!CI441)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ441)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK441)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL441)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM441)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN441)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO441)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP441)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ441)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR441)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS441)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT441)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU441)","v":0}]
[{"$f":"ROW()","v":231},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H202","v":"Прямые расходы"},{"$f":"I229","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B231=Lists!$CU$24,SUMIFS($Z231:$CV231,$Z$2:$CV$2,Periods!$Q$18),SUM($Z231:$CV231))","v":3063163.8796285684},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA442)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB442)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC442)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD442)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE442)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF442)","v":775.83333333333337},{"$f":"IF(AG$11=\"\",0,Calc!AG442)","v":2000.1953125000002},{"$f":"IF(AH$11=\"\",0,Calc!AH442)","v":2793.0000000000005},{"$f":"IF(AI$11=\"\",0,Calc!AI442)","v":3467.0052083333335},{"$f":"IF(AJ$11=\"\",0,Calc!AJ442)","v":3467.0052083333335},{"$f":"IF(AK$11=\"\",0,Calc!AK442)","v":4945.9375},{"$f":"IF(AL$11=\"\",0,Calc!AL442)","v":9309.9999999999982},{"$f":"IF(AM$11=\"\",0,Calc!AM442)","v":13271.598958333334},{"$f":"IF(AN$11=\"\",0,Calc!AN442)","v":16361.743124999999},{"$f":"IF(AO$11=\"\",0,Calc!AO442)","v":17887.540598958334},{"$f":"IF(AP$11=\"\",0,Calc!AP442)","v":17887.540598958334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ442)","v":23249.058072916661},{"$f":"IF(AR$11=\"\",0,Calc!AR442)","v":28847.810833333337},{"$f":"IF(AS$11=\"\",0,Calc!AS442)","v":29179.940234375001},{"$f":"IF(AT$11=\"\",0,Calc!AT442)","v":29179.940234375001},{"$f":"IF(AU$11=\"\",0,Calc!AU442)","v":29179.940234375001},{"$f":"IF(AV$11=\"\",0,Calc!AV442)","v":29179.940234375001},{"$f":"IF(AW$11=\"\",0,Calc!AW442)","v":29179.940234375001},{"$f":"IF(AX$11=\"\",0,Calc!AX442)","v":31884.422500000001},{"$f":"IF(AY$11=\"\",0,Calc!AY442)","v":39191.269322916662},{"$f":"IF(AZ$11=\"\",0,Calc!AZ442)","v":42419.567101041663},{"$f":"IF(BA$11=\"\",0,Calc!BA442)","v":42419.567101041663},{"$f":"IF(BB$11=\"\",0,Calc!BB442)","v":42419.567101041663},{"$f":"IF(BC$11=\"\",0,Calc!BC442)","v":48577.246196354157},{"$f":"IF(BD$11=\"\",0,Calc!BD442)","v":57862.635308333323},{"$f":"IF(BE$11=\"\",0,Calc!BE442)","v":57862.635308333323},{"$f":"IF(BF$11=\"\",0,Calc!BF442)","v":57862.635308333323},{"$f":"IF(BG$11=\"\",0,Calc!BG442)","v":57862.635308333323},{"$f":"IF(BH$11=\"\",0,Calc!BH442)","v":57862.635308333323},{"$f":"IF(BI$11=\"\",0,Calc!BI442)","v":57862.635308333323},{"$f":"IF(BJ$11=\"\",0,Calc!BJ442)","v":57862.635308333323},{"$f":"IF(BK$11=\"\",0,Calc!BK442)","v":64997.723783854162},{"$f":"IF(BL$11=\"\",0,Calc!BL442)","v":69061.791986760421},{"$f":"IF(BM$11=\"\",0,Calc!BM442)","v":69061.791986760421},{"$f":"IF(BN$11=\"\",0,Calc!BN442)","v":69061.791986760421},{"$f":"IF(BO$11=\"\",0,Calc!BO442)","v":75404.201454932278},{"$f":"IF(BP$11=\"\",0,Calc!BP442)","v":88592.386222083325},{"$f":"IF(BQ$11=\"\",0,Calc!BQ442)","v":88592.386222083325},{"$f":"IF(BR$11=\"\",0,Calc!BR442)","v":88592.386222083325},{"$f":"IF(BS$11=\"\",0,Calc!BS442)","v":88592.386222083325},{"$f":"IF(BT$11=\"\",0,Calc!BT442)","v":88592.386222083325},{"$f":"IF(BU$11=\"\",0,Calc!BU442)","v":88592.386222083325},{"$f":"IF(BV$11=\"\",0,Calc!BV442)","v":88592.386222083325},{"$f":"IF(BW$11=\"\",0,Calc!BW442)","v":88592.386222083325},{"$f":"IF(BX$11=\"\",0,Calc!BX442)","v":91250.157808745833},{"$f":"IF(BY$11=\"\",0,Calc!BY442)","v":91250.157808745833},{"$f":"IF(BZ$11=\"\",0,Calc!BZ442)","v":91250.157808745833},{"$f":"IF(CA$11=\"\",0,Calc!CA442)","v":91250.157808745833},{"$f":"IF(CB$11=\"\",0,Calc!CB442)","v":99960.400145035193},{"$f":"IF(CC$11=\"\",0,Calc!CC442)","v":99960.400145035193},{"$f":"IF(CD$11=\"\",0,Calc!CD442)","v":99960.400145035193},{"$f":"IF(CE$11=\"\",0,Calc!CE442)","v":99960.400145035193},{"$f":"IF(CF$11=\"\",0,Calc!CF442)","v":99960.400145035193},{"$f":"IF(CG$11=\"\",0,Calc!CG442)","v":99960.400145035193},{"$f":"IF(CH$11=\"\",0,Calc!CH442)","v":99960.400145035193},{"$f":"IF(CI$11=\"\",0,Calc!CI442)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ442)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK442)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL442)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM442)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN442)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO442)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP442)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ442)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR442)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS442)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT442)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU442)","v":0}]
[{"$f":"ROW()","v":233},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":234},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":236},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X236-SUMIFS($X237:$X263,$J237:$J263,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B236=Lists!$CU$24,SUMIFS($Z236:$CV236,$Z$2:$CV$2,Periods!$Q$18),SUM($Z236:$CV236))","v":365783329.36528993},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA605)","v":4305256.3697182834},{"$f":"IF(AB$11=\"\",0,Calc!AB605)","v":1800376.1848591415},{"$f":"IF(AC$11=\"\",0,Calc!AC605)","v":1800376.1848591415},{"$f":"IF(AD$11=\"\",0,Calc!AD605)","v":1800376.1848591415},{"$f":"IF(AE$11=\"\",0,Calc!AE605)","v":1890737.2225983513},{"$f":"IF(AF$11=\"\",0,Calc!AF605)","v":2006168.5779760773},{"$f":"IF(AG$11=\"\",0,Calc!AG605)","v":2071885.8617546405},{"$f":"IF(AH$11=\"\",0,Calc!AH605)","v":2131787.315824097},{"$f":"IF(AI$11=\"\",0,Calc!AI605)","v":2092621.8112356258},{"$f":"IF(AJ$11=\"\",0,Calc!AJ605)","v":2251280.8119635917},{"$f":"IF(AK$11=\"\",0,Calc!AK605)","v":2710853.065275399},{"$f":"IF(AL$11=\"\",0,Calc!AL605)","v":3100752.3174436279},{"$f":"IF(AM$11=\"\",0,Calc!AM605)","v":3356627.4687738996},{"$f":"IF(AN$11=\"\",0,Calc!AN605)","v":3500387.6796318078},{"$f":"IF(AO$11=\"\",0,Calc!AO605)","v":3348565.402166131},{"$f":"IF(AP$11=\"\",0,Calc!AP605)","v":4689538.7915454321},{"$f":"IF(AQ$11=\"\",0,Calc!AQ605)","v":4539100.3260144955},{"$f":"IF(AR$11=\"\",0,Calc!AR605)","v":4486420.6643328723},{"$f":"IF(AS$11=\"\",0,Calc!AS605)","v":4299920.834067666},{"$f":"IF(AT$11=\"\",0,Calc!AT605)","v":4012548.9407980088},{"$f":"IF(AU$11=\"\",0,Calc!AU605)","v":3512680.9989673016},{"$f":"IF(AV$11=\"\",0,Calc!AV605)","v":3464932.2614684459},{"$f":"IF(AW$11=\"\",0,Calc!AW605)","v":4427250.7151432745},{"$f":"IF(AX$11=\"\",0,Calc!AX605)","v":5566458.5732795037},{"$f":"IF(AY$11=\"\",0,Calc!AY605)","v":5720027.891596932},{"$f":"IF(AZ$11=\"\",0,Calc!AZ605)","v":5673483.7687130468},{"$f":"IF(BA$11=\"\",0,Calc!BA605)","v":5247428.490800322},{"$f":"IF(BB$11=\"\",0,Calc!BB605)","v":8561959.1117511541},{"$f":"IF(BC$11=\"\",0,Calc!BC605)","v":7253632.1211548531},{"$f":"IF(BD$11=\"\",0,Calc!BD605)","v":7033299.6932486771},{"$f":"IF(BE$11=\"\",0,Calc!BE605)","v":6552361.5017428501},{"$f":"IF(BF$11=\"\",0,Calc!BF605)","v":5885329.8010743596},{"$f":"IF(BG$11=\"\",0,Calc!BG605)","v":4890393.9442264549},{"$f":"IF(BH$11=\"\",0,Calc!BH605)","v":4722165.5623511402},{"$f":"IF(BI$11=\"\",0,Calc!BI605)","v":6035800.7899920968},{"$f":"IF(BJ$11=\"\",0,Calc!BJ605)","v":7802711.4933666978},{"$f":"IF(BK$11=\"\",0,Calc!BK605)","v":8138170.199097855},{"$f":"IF(BL$11=\"\",0,Calc!BL605)","v":8015699.5667068036},{"$f":"IF(BM$11=\"\",0,Calc!BM605)","v":7248380.3503776537},{"$f":"IF(BN$11=\"\",0,Calc!BN605)","v":12522825.417440781},{"$f":"IF(BO$11=\"\",0,Calc!BO605)","v":10121991.140999485},{"$f":"IF(BP$11=\"\",0,Calc!BP605)","v":9737714.0552396718},{"$f":"IF(BQ$11=\"\",0,Calc!BQ605)","v":8926512.0063418169},{"$f":"IF(BR$11=\"\",0,Calc!BR605)","v":7858865.790645333},{"$f":"IF(BS$11=\"\",0,Calc!BS605)","v":6319453.9527025297},{"$f":"IF(BT$11=\"\",0,Calc!BT605)","v":5940308.1298063602},{"$f":"IF(BU$11=\"\",0,Calc!BU605)","v":7601478.3787246738},{"$f":"IF(BV$11=\"\",0,Calc!BV605)","v":9198779.0421760958},{"$f":"IF(BW$11=\"\",0,Calc!BW605)","v":9774229.7203478627},{"$f":"IF(BX$11=\"\",0,Calc!BX605)","v":9545057.5702433828},{"$f":"IF(BY$11=\"\",0,Calc!BY605)","v":8411856.0294790231},{"$f":"IF(BZ$11=\"\",0,Calc!BZ605)","v":14696233.103878377},{"$f":"IF(CA$11=\"\",0,Calc!CA605)","v":10956322.80509001},{"$f":"IF(CB$11=\"\",0,Calc!CB605)","v":10654859.414247705},{"$f":"IF(CC$11=\"\",0,Calc!CC605)","v":9563328.932913715},{"$f":"IF(CD$11=\"\",0,Calc!CD605)","v":8248275.8989663478},{"$f":"IF(CE$11=\"\",0,Calc!CE605)","v":6546559.5550056156},{"$f":"IF(CF$11=\"\",0,Calc!CF605)","v":6124402.3753310665},{"$f":"IF(CG$11=\"\",0,Calc!CG605)","v":7830559.1635773033},{"$f":"IF(CH$11=\"\",0,Calc!CH605)","v":9255968.0313759558},{"$f":"IF(CI$11=\"\",0,Calc!CI605)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ605)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK605)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL605)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM605)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN605)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO605)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP605)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ605)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR605)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS605)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT605)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU605)","v":0}]
[{"$f":"ROW()","v":237},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X237-SUM($X238:$X245))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B237=Lists!$CU$24,SUMIFS($Z237:$CV237,$Z$2:$CV$2,Periods!$Q$18),SUM($Z237:$CV237))","v":79817650.39816004},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA606)","v":632000},{"$f":"IF(AB$11=\"\",0,Calc!AB606)","v":1264000},{"$f":"IF(AC$11=\"\",0,Calc!AC606)","v":1264000},{"$f":"IF(AD$11=\"\",0,Calc!AD606)","v":1264000},{"$f":"IF(AE$11=\"\",0,Calc!AE606)","v":1264000},{"$f":"IF(AF$11=\"\",0,Calc!AF606)","v":1264000},{"$f":"IF(AG$11=\"\",0,Calc!AG606)","v":1264000},{"$f":"IF(AH$11=\"\",0,Calc!AH606)","v":1264000},{"$f":"IF(AI$11=\"\",0,Calc!AI606)","v":1264000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ606)","v":1264000},{"$f":"IF(AK$11=\"\",0,Calc!AK606)","v":1264000},{"$f":"IF(AL$11=\"\",0,Calc!AL606)","v":1264000},{"$f":"IF(AM$11=\"\",0,Calc!AM606)","v":1282960},{"$f":"IF(AN$11=\"\",0,Calc!AN606)","v":1301920},{"$f":"IF(AO$11=\"\",0,Calc!AO606)","v":1301920},{"$f":"IF(AP$11=\"\",0,Calc!AP606)","v":1301920},{"$f":"IF(AQ$11=\"\",0,Calc!AQ606)","v":1301920},{"$f":"IF(AR$11=\"\",0,Calc!AR606)","v":1301920},{"$f":"IF(AS$11=\"\",0,Calc!AS606)","v":1301920},{"$f":"IF(AT$11=\"\",0,Calc!AT606)","v":1301920},{"$f":"IF(AU$11=\"\",0,Calc!AU606)","v":1301920},{"$f":"IF(AV$11=\"\",0,Calc!AV606)","v":1301920},{"$f":"IF(AW$11=\"\",0,Calc!AW606)","v":1301920},{"$f":"IF(AX$11=\"\",0,Calc!AX606)","v":1301920},{"$f":"IF(AY$11=\"\",0,Calc!AY606)","v":1321448.8},{"$f":"IF(AZ$11=\"\",0,Calc!AZ606)","v":1340977.5999999999},{"$f":"IF(BA$11=\"\",0,Calc!BA606)","v":1340977.5999999999},{"$f":"IF(BB$11=\"\",0,Calc!BB606)","v":1340977.5999999999},{"$f":"IF(BC$11=\"\",0,Calc!BC606)","v":1340977.5999999999},{"$f":"IF(BD$11=\"\",0,Calc!BD606)","v":1340977.5999999999},{"$f":"IF(BE$11=\"\",0,Calc!BE606)","v":1340977.5999999999},{"$f":"IF(BF$11=\"\",0,Calc!BF606)","v":1340977.5999999999},{"$f":"IF(BG$11=\"\",0,Calc!BG606)","v":1340977.5999999999},{"$f":"IF(BH$11=\"\",0,Calc!BH606)","v":1340977.5999999999},{"$f":"IF(BI$11=\"\",0,Calc!BI606)","v":1340977.5999999999},{"$f":"IF(BJ$11=\"\",0,Calc!BJ606)","v":1340977.5999999999},{"$f":"IF(BK$11=\"\",0,Calc!BK606)","v":1361092.264},{"$f":"IF(BL$11=\"\",0,Calc!BL606)","v":1381206.9279999996},{"$f":"IF(BM$11=\"\",0,Calc!BM606)","v":1381206.9279999996},{"$f":"IF(BN$11=\"\",0,Calc!BN606)","v":1381206.9279999996},{"$f":"IF(BO$11=\"\",0,Calc!BO606)","v":1381206.9279999996},{"$f":"IF(BP$11=\"\",0,Calc!BP606)","v":1381206.9279999996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ606)","v":1381206.9279999996},{"$f":"IF(BR$11=\"\",0,Calc!BR606)","v":1381206.9279999996},{"$f":"IF(BS$11=\"\",0,Calc!BS606)","v":1381206.9279999996},{"$f":"IF(BT$11=\"\",0,Calc!BT606)","v":1381206.9279999996},{"$f":"IF(BU$11=\"\",0,Calc!BU606)","v":1381206.9279999996},{"$f":"IF(BV$11=\"\",0,Calc!BV606)","v":1381206.9279999996},{"$f":"IF(BW$11=\"\",0,Calc!BW606)","v":1401925.0319199997},{"$f":"IF(BX$11=\"\",0,Calc!BX606)","v":1422643.1358399999},{"$f":"IF(BY$11=\"\",0,Calc!BY606)","v":1422643.1358399999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ606)","v":1422643.1358399999},{"$f":"IF(CA$11=\"\",0,Calc!CA606)","v":1422643.1358399999},{"$f":"IF(CB$11=\"\",0,Calc!CB606)","v":1422643.1358399999},{"$f":"IF(CC$11=\"\",0,Calc!CC606)","v":1422643.1358399999},{"$f":"IF(CD$11=\"\",0,Calc!CD606)","v":1422643.1358399999},{"$f":"IF(CE$11=\"\",0,Calc!CE606)","v":1422643.1358399999},{"$f":"IF(CF$11=\"\",0,Calc!CF606)","v":1422643.1358399999},{"$f":"IF(CG$11=\"\",0,Calc!CG606)","v":1422643.1358399999},{"$f":"IF(CH$11=\"\",0,Calc!CH606)","v":1422643.1358399999},{"$f":"IF(CI$11=\"\",0,Calc!CI606)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ606)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK606)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL606)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM606)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN606)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO606)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP606)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ606)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR606)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS606)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT606)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU606)","v":0}]
[{"$f":"ROW()","v":239},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"I237","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L239)=0,$L239=0,$L239=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L239)))","v":"Служба главного инженера"},null,{"$f":"L238+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B239=Lists!$CU$24,SUMIFS($Z239:$CV239,$Z$2:$CV$2,Periods!$Q$18),SUM($Z239:$CV239))","v":32836375.16379999},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA608)","v":260000},{"$f":"IF(AB$11=\"\",0,Calc!AB608)","v":520000},{"$f":"IF(AC$11=\"\",0,Calc!AC608)","v":520000},{"$f":"IF(AD$11=\"\",0,Calc!AD608)","v":520000},{"$f":"IF(AE$11=\"\",0,Calc!AE608)","v":520000},{"$f":"IF(AF$11=\"\",0,Calc!AF608)","v":520000},{"$f":"IF(AG$11=\"\",0,Calc!AG608)","v":520000},{"$f":"IF(AH$11=\"\",0,Calc!AH608)","v":520000},{"$f":"IF(AI$11=\"\",0,Calc!AI608)","v":520000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ608)","v":520000},{"$f":"IF(AK$11=\"\",0,Calc!AK608)","v":520000},{"$f":"IF(AL$11=\"\",0,Calc!AL608)","v":520000},{"$f":"IF(AM$11=\"\",0,Calc!AM608)","v":527800},{"$f":"IF(AN$11=\"\",0,Calc!AN608)","v":535600},{"$f":"IF(AO$11=\"\",0,Calc!AO608)","v":535600},{"$f":"IF(AP$11=\"\",0,Calc!AP608)","v":535600},{"$f":"IF(AQ$11=\"\",0,Calc!AQ608)","v":535600},{"$f":"IF(AR$11=\"\",0,Calc!AR608)","v":535600},{"$f":"IF(AS$11=\"\",0,Calc!AS608)","v":535600},{"$f":"IF(AT$11=\"\",0,Calc!AT608)","v":535600},{"$f":"IF(AU$11=\"\",0,Calc!AU608)","v":535600},{"$f":"IF(AV$11=\"\",0,Calc!AV608)","v":535600},{"$f":"IF(AW$11=\"\",0,Calc!AW608)","v":535600},{"$f":"IF(AX$11=\"\",0,Calc!AX608)","v":535600},{"$f":"IF(AY$11=\"\",0,Calc!AY608)","v":543634},{"$f":"IF(AZ$11=\"\",0,Calc!AZ608)","v":551668},{"$f":"IF(BA$11=\"\",0,Calc!BA608)","v":551668},{"$f":"IF(BB$11=\"\",0,Calc!BB608)","v":551668},{"$f":"IF(BC$11=\"\",0,Calc!BC608)","v":551668},{"$f":"IF(BD$11=\"\",0,Calc!BD608)","v":551668},{"$f":"IF(BE$11=\"\",0,Calc!BE608)","v":551668},{"$f":"IF(BF$11=\"\",0,Calc!BF608)","v":551668},{"$f":"IF(BG$11=\"\",0,Calc!BG608)","v":551668},{"$f":"IF(BH$11=\"\",0,Calc!BH608)","v":551668},{"$f":"IF(BI$11=\"\",0,Calc!BI608)","v":551668},{"$f":"IF(BJ$11=\"\",0,Calc!BJ608)","v":551668},{"$f":"IF(BK$11=\"\",0,Calc!BK608)","v":559943.02},{"$f":"IF(BL$11=\"\",0,Calc!BL608)","v":568218.04},{"$f":"IF(BM$11=\"\",0,Calc!BM608)","v":568218.04},{"$f":"IF(BN$11=\"\",0,Calc!BN608)","v":568218.04},{"$f":"IF(BO$11=\"\",0,Calc!BO608)","v":568218.04},{"$f":"IF(BP$11=\"\",0,Calc!BP608)","v":568218.04},{"$f":"IF(BQ$11=\"\",0,Calc!BQ608)","v":568218.04},{"$f":"IF(BR$11=\"\",0,Calc!BR608)","v":568218.04},{"$f":"IF(BS$11=\"\",0,Calc!BS608)","v":568218.04},{"$f":"IF(BT$11=\"\",0,Calc!BT608)","v":568218.04},{"$f":"IF(BU$11=\"\",0,Calc!BU608)","v":568218.04},{"$f":"IF(BV$11=\"\",0,Calc!BV608)","v":568218.04},{"$f":"IF(BW$11=\"\",0,Calc!BW608)","v":576741.31059999997},{"$f":"IF(BX$11=\"\",0,Calc!BX608)","v":585264.58120000002},{"$f":"IF(BY$11=\"\",0,Calc!BY608)","v":585264.58120000002},{"$f":"IF(BZ$11=\"\",0,Calc!BZ608)","v":585264.58120000002},{"$f":"IF(CA$11=\"\",0,Calc!CA608)","v":585264.58120000002},{"$f":"IF(CB$11=\"\",0,Calc!CB608)","v":585264.58120000002},{"$f":"IF(CC$11=\"\",0,Calc!CC608)","v":585264.58120000002},{"$f":"IF(CD$11=\"\",0,Calc!CD608)","v":585264.58120000002},{"$f":"IF(CE$11=\"\",0,Calc!CE608)","v":585264.58120000002},{"$f":"IF(CF$11=\"\",0,Calc!CF608)","v":585264.58120000002},{"$f":"IF(CG$11=\"\",0,Calc!CG608)","v":585264.58120000002},{"$f":"IF(CH$11=\"\",0,Calc!CH608)","v":585264.58120000002},{"$f":"IF(CI$11=\"\",0,Calc!CI608)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ608)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK608)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL608)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM608)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN608)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO608)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP608)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ608)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR608)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS608)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT608)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU608)","v":0}]
[{"$f":"ROW()","v":240},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"I237","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L240)=0,$L240=0,$L240=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L240)))","v":"Технический отдел"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B240=Lists!$CU$24,SUMIFS($Z240:$CV240,$Z$2:$CV$2,Periods!$Q$18),SUM($Z240:$CV240))","v":17681125.08820001},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA609)","v":140000},{"$f":"IF(AB$11=\"\",0,Calc!AB609)","v":280000},{"$f":"IF(AC$11=\"\",0,Calc!AC609)","v":280000},{"$f":"IF(AD$11=\"\",0,Calc!AD609)","v":280000},{"$f":"IF(AE$11=\"\",0,Calc!AE609)","v":280000},{"$f":"IF(AF$11=\"\",0,Calc!AF609)","v":280000},{"$f":"IF(AG$11=\"\",0,Calc!AG609)","v":280000},{"$f":"IF(AH$11=\"\",0,Calc!AH609)","v":280000},{"$f":"IF(AI$11=\"\",0,Calc!AI609)","v":280000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ609)","v":280000},{"$f":"IF(AK$11=\"\",0,Calc!AK609)","v":280000},{"$f":"IF(AL$11=\"\",0,Calc!AL609)","v":280000},{"$f":"IF(AM$11=\"\",0,Calc!AM609)","v":284200},{"$f":"IF(AN$11=\"\",0,Calc!AN609)","v":288400},{"$f":"IF(AO$11=\"\",0,Calc!AO609)","v":288400},{"$f":"IF(AP$11=\"\",0,Calc!AP609)","v":288400},{"$f":"IF(AQ$11=\"\",0,Calc!AQ609)","v":288400},{"$f":"IF(AR$11=\"\",0,Calc!AR609)","v":288400},{"$f":"IF(AS$11=\"\",0,Calc!AS609)","v":288400},{"$f":"IF(AT$11=\"\",0,Calc!AT609)","v":288400},{"$f":"IF(AU$11=\"\",0,Calc!AU609)","v":288400},{"$f":"IF(AV$11=\"\",0,Calc!AV609)","v":288400},{"$f":"IF(AW$11=\"\",0,Calc!AW609)","v":288400},{"$f":"IF(AX$11=\"\",0,Calc!AX609)","v":288400},{"$f":"IF(AY$11=\"\",0,Calc!AY609)","v":292726},{"$f":"IF(AZ$11=\"\",0,Calc!AZ609)","v":297052},{"$f":"IF(BA$11=\"\",0,Calc!BA609)","v":297052},{"$f":"IF(BB$11=\"\",0,Calc!BB609)","v":297052},{"$f":"IF(BC$11=\"\",0,Calc!BC609)","v":297052},{"$f":"IF(BD$11=\"\",0,Calc!BD609)","v":297052},{"$f":"IF(BE$11=\"\",0,Calc!BE609)","v":297052},{"$f":"IF(BF$11=\"\",0,Calc!BF609)","v":297052},{"$f":"IF(BG$11=\"\",0,Calc!BG609)","v":297052},{"$f":"IF(BH$11=\"\",0,Calc!BH609)","v":297052},{"$f":"IF(BI$11=\"\",0,Calc!BI609)","v":297052},{"$f":"IF(BJ$11=\"\",0,Calc!BJ609)","v":297052},{"$f":"IF(BK$11=\"\",0,Calc!BK609)","v":301507.78000000003},{"$f":"IF(BL$11=\"\",0,Calc!BL609)","v":305963.56},{"$f":"IF(BM$11=\"\",0,Calc!BM609)","v":305963.56},{"$f":"IF(BN$11=\"\",0,Calc!BN609)","v":305963.56},{"$f":"IF(BO$11=\"\",0,Calc!BO609)","v":305963.56},{"$f":"IF(BP$11=\"\",0,Calc!BP609)","v":305963.56},{"$f":"IF(BQ$11=\"\",0,Calc!BQ609)","v":305963.56},{"$f":"IF(BR$11=\"\",0,Calc!BR609)","v":305963.56},{"$f":"IF(BS$11=\"\",0,Calc!BS609)","v":305963.56},{"$f":"IF(BT$11=\"\",0,Calc!BT609)","v":305963.56},{"$f":"IF(BU$11=\"\",0,Calc!BU609)","v":305963.56},{"$f":"IF(BV$11=\"\",0,Calc!BV609)","v":305963.56},{"$f":"IF(BW$11=\"\",0,Calc!BW609)","v":310553.0134},{"$f":"IF(BX$11=\"\",0,Calc!BX609)","v":315142.46679999999},{"$f":"IF(BY$11=\"\",0,Calc!BY609)","v":315142.46679999999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ609)","v":315142.46679999999},{"$f":"IF(CA$11=\"\",0,Calc!CA609)","v":315142.46679999999},{"$f":"IF(CB$11=\"\",0,Calc!CB609)","v":315142.46679999999},{"$f":"IF(CC$11=\"\",0,Calc!CC609)","v":315142.46679999999},{"$f":"IF(CD$11=\"\",0,Calc!CD609)","v":315142.46679999999},{"$f":"IF(CE$11=\"\",0,Calc!CE609)","v":315142.46679999999},{"$f":"IF(CF$11=\"\",0,Calc!CF609)","v":315142.46679999999},{"$f":"IF(CG$11=\"\",0,Calc!CG609)","v":315142.46679999999},{"$f":"IF(CH$11=\"\",0,Calc!CH609)","v":315142.46679999999},{"$f":"IF(CI$11=\"\",0,Calc!CI609)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ609)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK609)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL609)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM609)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN609)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO609)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP609)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ609)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR609)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS609)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT609)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU609)","v":0}]
[{"$f":"ROW()","v":242},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H238","v":"Управленческие расходы"},{"$f":"I239","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L242)=0,$L242=0,$L242=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L242)))","v":"Начальник производства СИЗ"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B242=Lists!$CU$24,SUMIFS($Z242:$CV242,$Z$2:$CV$2,Periods!$Q$18),SUM($Z242:$CV242))","v":4104546.8954749987},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA611)","v":32500},{"$f":"IF(AB$11=\"\",0,Calc!AB611)","v":65000},{"$f":"IF(AC$11=\"\",0,Calc!AC611)","v":65000},{"$f":"IF(AD$11=\"\",0,Calc!AD611)","v":65000},{"$f":"IF(AE$11=\"\",0,Calc!AE611)","v":65000},{"$f":"IF(AF$11=\"\",0,Calc!AF611)","v":65000},{"$f":"IF(AG$11=\"\",0,Calc!AG611)","v":65000},{"$f":"IF(AH$11=\"\",0,Calc!AH611)","v":65000},{"$f":"IF(AI$11=\"\",0,Calc!AI611)","v":65000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ611)","v":65000},{"$f":"IF(AK$11=\"\",0,Calc!AK611)","v":65000},{"$f":"IF(AL$11=\"\",0,Calc!AL611)","v":65000},{"$f":"IF(AM$11=\"\",0,Calc!AM611)","v":65975},{"$f":"IF(AN$11=\"\",0,Calc!AN611)","v":66950},{"$f":"IF(AO$11=\"\",0,Calc!AO611)","v":66950},{"$f":"IF(AP$11=\"\",0,Calc!AP611)","v":66950},{"$f":"IF(AQ$11=\"\",0,Calc!AQ611)","v":66950},{"$f":"IF(AR$11=\"\",0,Calc!AR611)","v":66950},{"$f":"IF(AS$11=\"\",0,Calc!AS611)","v":66950},{"$f":"IF(AT$11=\"\",0,Calc!AT611)","v":66950},{"$f":"IF(AU$11=\"\",0,Calc!AU611)","v":66950},{"$f":"IF(AV$11=\"\",0,Calc!AV611)","v":66950},{"$f":"IF(AW$11=\"\",0,Calc!AW611)","v":66950},{"$f":"IF(AX$11=\"\",0,Calc!AX611)","v":66950},{"$f":"IF(AY$11=\"\",0,Calc!AY611)","v":67954.25},{"$f":"IF(AZ$11=\"\",0,Calc!AZ611)","v":68958.5},{"$f":"IF(BA$11=\"\",0,Calc!BA611)","v":68958.5},{"$f":"IF(BB$11=\"\",0,Calc!BB611)","v":68958.5},{"$f":"IF(BC$11=\"\",0,Calc!BC611)","v":68958.5},{"$f":"IF(BD$11=\"\",0,Calc!BD611)","v":68958.5},{"$f":"IF(BE$11=\"\",0,Calc!BE611)","v":68958.5},{"$f":"IF(BF$11=\"\",0,Calc!BF611)","v":68958.5},{"$f":"IF(BG$11=\"\",0,Calc!BG611)","v":68958.5},{"$f":"IF(BH$11=\"\",0,Calc!BH611)","v":68958.5},{"$f":"IF(BI$11=\"\",0,Calc!BI611)","v":68958.5},{"$f":"IF(BJ$11=\"\",0,Calc!BJ611)","v":68958.5},{"$f":"IF(BK$11=\"\",0,Calc!BK611)","v":69992.877500000002},{"$f":"IF(BL$11=\"\",0,Calc!BL611)","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,Calc!BM611)","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,Calc!BN611)","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,Calc!BO611)","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,Calc!BP611)","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,Calc!BQ611)","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,Calc!BR611)","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,Calc!BS611)","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,Calc!BT611)","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,Calc!BU611)","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,Calc!BV611)","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,Calc!BW611)","v":72092.663824999996},{"$f":"IF(BX$11=\"\",0,Calc!BX611)","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,Calc!BY611)","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,Calc!BZ611)","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,Calc!CA611)","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,Calc!CB611)","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,Calc!CC611)","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,Calc!CD611)","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,Calc!CE611)","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,Calc!CF611)","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,Calc!CG611)","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,Calc!CH611)","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,Calc!CI611)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ611)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK611)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL611)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM611)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN611)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO611)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP611)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ611)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR611)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS611)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT611)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU611)","v":0}]
[{"$f":"ROW()","v":243},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H239","v":"Управленческие расходы"},{"$f":"I240","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L243)=0,$L243=0,$L243=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L243)))","v":"Заведующий складом"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B243=Lists!$CU$24,SUMIFS($Z243:$CV243,$Z$2:$CV$2,Periods!$Q$18),SUM($Z243:$CV243))","v":2399581.2619699994},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA612)","v":19000},{"$f":"IF(AB$11=\"\",0,Calc!AB612)","v":38000},{"$f":"IF(AC$11=\"\",0,Calc!AC612)","v":38000},{"$f":"IF(AD$11=\"\",0,Calc!AD612)","v":38000},{"$f":"IF(AE$11=\"\",0,Calc!AE612)","v":38000},{"$f":"IF(AF$11=\"\",0,Calc!AF612)","v":38000},{"$f":"IF(AG$11=\"\",0,Calc!AG612)","v":38000},{"$f":"IF(AH$11=\"\",0,Calc!AH612)","v":38000},{"$f":"IF(AI$11=\"\",0,Calc!AI612)","v":38000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ612)","v":38000},{"$f":"IF(AK$11=\"\",0,Calc!AK612)","v":38000},{"$f":"IF(AL$11=\"\",0,Calc!AL612)","v":38000},{"$f":"IF(AM$11=\"\",0,Calc!AM612)","v":38570},{"$f":"IF(AN$11=\"\",0,Calc!AN612)","v":39140},{"$f":"IF(AO$11=\"\",0,Calc!AO612)","v":39140},{"$f":"IF(AP$11=\"\",0,Calc!AP612)","v":39140},{"$f":"IF(AQ$11=\"\",0,Calc!AQ612)","v":39140},{"$f":"IF(AR$11=\"\",0,Calc!AR612)","v":39140},{"$f":"IF(AS$11=\"\",0,Calc!AS612)","v":39140},{"$f":"IF(AT$11=\"\",0,Calc!AT612)","v":39140},{"$f":"IF(AU$11=\"\",0,Calc!AU612)","v":39140},{"$f":"IF(AV$11=\"\",0,Calc!AV612)","v":39140},{"$f":"IF(AW$11=\"\",0,Calc!AW612)","v":39140},{"$f":"IF(AX$11=\"\",0,Calc!AX612)","v":39140},{"$f":"IF(AY$11=\"\",0,Calc!AY612)","v":39727.1},{"$f":"IF(AZ$11=\"\",0,Calc!AZ612)","v":40314.199999999997},{"$f":"IF(BA$11=\"\",0,Calc!BA612)","v":40314.199999999997},{"$f":"IF(BB$11=\"\",0,Calc!BB612)","v":40314.199999999997},{"$f":"IF(BC$11=\"\",0,Calc!BC612)","v":40314.199999999997},{"$f":"IF(BD$11=\"\",0,Calc!BD612)","v":40314.199999999997},{"$f":"IF(BE$11=\"\",0,Calc!BE612)","v":40314.199999999997},{"$f":"IF(BF$11=\"\",0,Calc!BF612)","v":40314.199999999997},{"$f":"IF(BG$11=\"\",0,Calc!BG612)","v":40314.199999999997},{"$f":"IF(BH$11=\"\",0,Calc!BH612)","v":40314.199999999997},{"$f":"IF(BI$11=\"\",0,Calc!BI612)","v":40314.199999999997},{"$f":"IF(BJ$11=\"\",0,Calc!BJ612)","v":40314.199999999997},{"$f":"IF(BK$11=\"\",0,Calc!BK612)","v":40918.913},{"$f":"IF(BL$11=\"\",0,Calc!BL612)","v":41523.625999999997},{"$f":"IF(BM$11=\"\",0,Calc!BM612)","v":41523.625999999997},{"$f":"IF(BN$11=\"\",0,Calc!BN612)","v":41523.625999999997},{"$f":"IF(BO$11=\"\",0,Calc!BO612)","v":41523.625999999997},{"$f":"IF(BP$11=\"\",0,Calc!BP612)","v":41523.625999999997},{"$f":"IF(BQ$11=\"\",0,Calc!BQ612)","v":41523.625999999997},{"$f":"IF(BR$11=\"\",0,Calc!BR612)","v":41523.625999999997},{"$f":"IF(BS$11=\"\",0,Calc!BS612)","v":41523.625999999997},{"$f":"IF(BT$11=\"\",0,Calc!BT612)","v":41523.625999999997},{"$f":"IF(BU$11=\"\",0,Calc!BU612)","v":41523.625999999997},{"$f":"IF(BV$11=\"\",0,Calc!BV612)","v":41523.625999999997},{"$f":"IF(BW$11=\"\",0,Calc!BW612)","v":42146.480389999997},{"$f":"IF(BX$11=\"\",0,Calc!BX612)","v":42769.334779999997},{"$f":"IF(BY$11=\"\",0,Calc!BY612)","v":42769.334779999997},{"$f":"IF(BZ$11=\"\",0,Calc!BZ612)","v":42769.334779999997},{"$f":"IF(CA$11=\"\",0,Calc!CA612)","v":42769.334779999997},{"$f":"IF(CB$11=\"\",0,Calc!CB612)","v":42769.334779999997},{"$f":"IF(CC$11=\"\",0,Calc!CC612)","v":42769.334779999997},{"$f":"IF(CD$11=\"\",0,Calc!CD612)","v":42769.334779999997},{"$f":"IF(CE$11=\"\",0,Calc!CE612)","v":42769.334779999997},{"$f":"IF(CF$11=\"\",0,Calc!CF612)","v":42769.334779999997},{"$f":"IF(CG$11=\"\",0,Calc!CG612)","v":42769.334779999997},{"$f":"IF(CH$11=\"\",0,Calc!CH612)","v":42769.334779999997},{"$f":"IF(CI$11=\"\",0,Calc!CI612)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ612)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK612)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL612)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM612)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN612)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO612)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP612)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ612)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR612)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS612)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT612)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU612)","v":0}]
[{"$f":"ROW()","v":245},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":246},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B246=Lists!$CU$24,SUMIFS($Z246:$CV246,$Z$2:$CV$2,Periods!$Q$18),SUM($Z246:$CV246))","v":6066141.4302601619},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA615)","v":48032},{"$f":"IF(AB$11=\"\",0,Calc!AB615)","v":96064},{"$f":"IF(AC$11=\"\",0,Calc!AC615)","v":96064},{"$f":"IF(AD$11=\"\",0,Calc!AD615)","v":96064},{"$f":"IF(AE$11=\"\",0,Calc!AE615)","v":96064},{"$f":"IF(AF$11=\"\",0,Calc!AF615)","v":96064},{"$f":"IF(AG$11=\"\",0,Calc!AG615)","v":96064},{"$f":"IF(AH$11=\"\",0,Calc!AH615)","v":96064},{"$f":"IF(AI$11=\"\",0,Calc!AI615)","v":96064},{"$f":"IF(AJ$11=\"\",0,Calc!AJ615)","v":96064},{"$f":"IF(AK$11=\"\",0,Calc!AK615)","v":96064},{"$f":"IF(AL$11=\"\",0,Calc!AL615)","v":96064},{"$f":"IF(AM$11=\"\",0,Calc!AM615)","v":97504.959999999992},{"$f":"IF(AN$11=\"\",0,Calc!AN615)","v":98945.919999999998},{"$f":"IF(AO$11=\"\",0,Calc!AO615)","v":98945.919999999998},{"$f":"IF(AP$11=\"\",0,Calc!AP615)","v":98945.919999999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ615)","v":98945.919999999998},{"$f":"IF(AR$11=\"\",0,Calc!AR615)","v":98945.919999999998},{"$f":"IF(AS$11=\"\",0,Calc!AS615)","v":98945.919999999998},{"$f":"IF(AT$11=\"\",0,Calc!AT615)","v":98945.919999999998},{"$f":"IF(AU$11=\"\",0,Calc!AU615)","v":98945.919999999998},{"$f":"IF(AV$11=\"\",0,Calc!AV615)","v":98945.919999999998},{"$f":"IF(AW$11=\"\",0,Calc!AW615)","v":98945.919999999998},{"$f":"IF(AX$11=\"\",0,Calc!AX615)","v":98945.919999999998},{"$f":"IF(AY$11=\"\",0,Calc!AY615)","v":100430.1088},{"$f":"IF(AZ$11=\"\",0,Calc!AZ615)","v":101914.29759999999},{"$f":"IF(BA$11=\"\",0,Calc!BA615)","v":101914.29759999999},{"$f":"IF(BB$11=\"\",0,Calc!BB615)","v":101914.29759999999},{"$f":"IF(BC$11=\"\",0,Calc!BC615)","v":101914.29759999999},{"$f":"IF(BD$11=\"\",0,Calc!BD615)","v":101914.29759999999},{"$f":"IF(BE$11=\"\",0,Calc!BE615)","v":101914.29759999999},{"$f":"IF(BF$11=\"\",0,Calc!BF615)","v":101914.29759999999},{"$f":"IF(BG$11=\"\",0,Calc!BG615)","v":101914.29759999999},{"$f":"IF(BH$11=\"\",0,Calc!BH615)","v":101914.29759999999},{"$f":"IF(BI$11=\"\",0,Calc!BI615)","v":101914.29759999999},{"$f":"IF(BJ$11=\"\",0,Calc!BJ615)","v":101914.29759999999},{"$f":"IF(BK$11=\"\",0,Calc!BK615)","v":103443.012064},{"$f":"IF(BL$11=\"\",0,Calc!BL615)","v":104971.72652799997},{"$f":"IF(BM$11=\"\",0,Calc!BM615)","v":104971.72652799997},{"$f":"IF(BN$11=\"\",0,Calc!BN615)","v":104971.72652799997},{"$f":"IF(BO$11=\"\",0,Calc!BO615)","v":104971.72652799997},{"$f":"IF(BP$11=\"\",0,Calc!BP615)","v":104971.72652799997},{"$f":"IF(BQ$11=\"\",0,Calc!BQ615)","v":104971.72652799997},{"$f":"IF(BR$11=\"\",0,Calc!BR615)","v":104971.72652799997},{"$f":"IF(BS$11=\"\",0,Calc!BS615)","v":104971.72652799997},{"$f":"IF(BT$11=\"\",0,Calc!BT615)","v":104971.72652799997},{"$f":"IF(BU$11=\"\",0,Calc!BU615)","v":104971.72652799997},{"$f":"IF(BV$11=\"\",0,Calc!BV615)","v":104971.72652799997},{"$f":"IF(BW$11=\"\",0,Calc!BW615)","v":106546.30242591997},{"$f":"IF(BX$11=\"\",0,Calc!BX615)","v":108120.87832383999},{"$f":"IF(BY$11=\"\",0,Calc!BY615)","v":108120.87832383999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ615)","v":108120.87832383999},{"$f":"IF(CA$11=\"\",0,Calc!CA615)","v":108120.87832383999},{"$f":"IF(CB$11=\"\",0,Calc!CB615)","v":108120.87832383999},{"$f":"IF(CC$11=\"\",0,Calc!CC615)","v":108120.87832383999},{"$f":"IF(CD$11=\"\",0,Calc!CD615)","v":108120.87832383999},{"$f":"IF(CE$11=\"\",0,Calc!CE615)","v":108120.87832383999},{"$f":"IF(CF$11=\"\",0,Calc!CF615)","v":108120.87832383999},{"$f":"IF(CG$11=\"\",0,Calc!CG615)","v":108120.87832383999},{"$f":"IF(CH$11=\"\",0,Calc!CH615)","v":108120.87832383999},{"$f":"IF(CI$11=\"\",0,Calc!CI615)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ615)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK615)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL615)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM615)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN615)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO615)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP615)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ615)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR615)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS615)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT615)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU615)","v":0}]
[{"$f":"ROW()","v":248},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"I237","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L248)=0,$L248=0,$L248=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L248)))","v":"Содержание мест локации персонала"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B248=Lists!$CU$24,SUMIFS($Z248:$CV248,$Z$2:$CV$2,Periods!$Q$18),SUM($Z248:$CV248))","v":7767978.1554967538},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA617)","v":109824.36971828309},{"$f":"IF(AB$11=\"\",0,Calc!AB617)","v":54912.184859141547},{"$f":"IF(AC$11=\"\",0,Calc!AC617)","v":54912.184859141547},{"$f":"IF(AD$11=\"\",0,Calc!AD617)","v":54912.184859141547},{"$f":"IF(AE$11=\"\",0,Calc!AE617)","v":54912.184859141547},{"$f":"IF(AF$11=\"\",0,Calc!AF617)","v":54912.184859141547},{"$f":"IF(AG$11=\"\",0,Calc!AG617)","v":54912.184859141547},{"$f":"IF(AH$11=\"\",0,Calc!AH617)","v":54912.184859141547},{"$f":"IF(AI$11=\"\",0,Calc!AI617)","v":54912.184859141547},{"$f":"IF(AJ$11=\"\",0,Calc!AJ617)","v":54912.184859141547},{"$f":"IF(AK$11=\"\",0,Calc!AK617)","v":54912.184859141547},{"$f":"IF(AL$11=\"\",0,Calc!AL617)","v":93556.233218548732},{"$f":"IF(AM$11=\"\",0,Calc!AM617)","v":93556.233218548732},{"$f":"IF(AN$11=\"\",0,Calc!AN617)","v":93556.233218548732},{"$f":"IF(AO$11=\"\",0,Calc!AO617)","v":93556.233218548732},{"$f":"IF(AP$11=\"\",0,Calc!AP617)","v":93556.233218548732},{"$f":"IF(AQ$11=\"\",0,Calc!AQ617)","v":93556.233218548732},{"$f":"IF(AR$11=\"\",0,Calc!AR617)","v":93556.233218548732},{"$f":"IF(AS$11=\"\",0,Calc!AS617)","v":93556.233218548732},{"$f":"IF(AT$11=\"\",0,Calc!AT617)","v":93556.233218548732},{"$f":"IF(AU$11=\"\",0,Calc!AU617)","v":93556.233218548732},{"$f":"IF(AV$11=\"\",0,Calc!AV617)","v":93556.233218548732},{"$f":"IF(AW$11=\"\",0,Calc!AW617)","v":93556.233218548732},{"$f":"IF(AX$11=\"\",0,Calc!AX617)","v":133552.2078567837},{"$f":"IF(AY$11=\"\",0,Calc!AY617)","v":133552.2078567837},{"$f":"IF(AZ$11=\"\",0,Calc!AZ617)","v":133552.2078567837},{"$f":"IF(BA$11=\"\",0,Calc!BA617)","v":133552.2078567837},{"$f":"IF(BB$11=\"\",0,Calc!BB617)","v":133552.2078567837},{"$f":"IF(BC$11=\"\",0,Calc!BC617)","v":133552.2078567837},{"$f":"IF(BD$11=\"\",0,Calc!BD617)","v":133552.2078567837},{"$f":"IF(BE$11=\"\",0,Calc!BE617)","v":133552.2078567837},{"$f":"IF(BF$11=\"\",0,Calc!BF617)","v":133552.2078567837},{"$f":"IF(BG$11=\"\",0,Calc!BG617)","v":133552.2078567837},{"$f":"IF(BH$11=\"\",0,Calc!BH617)","v":133552.2078567837},{"$f":"IF(BI$11=\"\",0,Calc!BI617)","v":133552.2078567837},{"$f":"IF(BJ$11=\"\",0,Calc!BJ617)","v":171869.00591679418},{"$f":"IF(BK$11=\"\",0,Calc!BK617)","v":171869.00591679418},{"$f":"IF(BL$11=\"\",0,Calc!BL617)","v":171869.00591679418},{"$f":"IF(BM$11=\"\",0,Calc!BM617)","v":171869.00591679418},{"$f":"IF(BN$11=\"\",0,Calc!BN617)","v":171869.00591679418},{"$f":"IF(BO$11=\"\",0,Calc!BO617)","v":171869.00591679418},{"$f":"IF(BP$11=\"\",0,Calc!BP617)","v":171869.00591679418},{"$f":"IF(BQ$11=\"\",0,Calc!BQ617)","v":171869.00591679418},{"$f":"IF(BR$11=\"\",0,Calc!BR617)","v":171869.00591679418},{"$f":"IF(BS$11=\"\",0,Calc!BS617)","v":171869.00591679418},{"$f":"IF(BT$11=\"\",0,Calc!BT617)","v":171869.00591679418},{"$f":"IF(BU$11=\"\",0,Calc!BU617)","v":171869.00591679418},{"$f":"IF(BV$11=\"\",0,Calc!BV617)","v":193441.8811067944},{"$f":"IF(BW$11=\"\",0,Calc!BW617)","v":193441.8811067944},{"$f":"IF(BX$11=\"\",0,Calc!BX617)","v":193441.8811067944},{"$f":"IF(BY$11=\"\",0,Calc!BY617)","v":193441.8811067944},{"$f":"IF(BZ$11=\"\",0,Calc!BZ617)","v":193441.8811067944},{"$f":"IF(CA$11=\"\",0,Calc!CA617)","v":193441.8811067944},{"$f":"IF(CB$11=\"\",0,Calc!CB617)","v":193441.8811067944},{"$f":"IF(CC$11=\"\",0,Calc!CC617)","v":193441.8811067944},{"$f":"IF(CD$11=\"\",0,Calc!CD617)","v":193441.8811067944},{"$f":"IF(CE$11=\"\",0,Calc!CE617)","v":193441.8811067944},{"$f":"IF(CF$11=\"\",0,Calc!CF617)","v":193441.8811067944},{"$f":"IF(CG$11=\"\",0,Calc!CG617)","v":193441.8811067944},{"$f":"IF(CH$11=\"\",0,Calc!CH617)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI617)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ617)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK617)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL617)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM617)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN617)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO617)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP617)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ617)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR617)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS617)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT617)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU617)","v":0}]
[{"$f":"ROW()","v":249},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H236","v":"Управленческие расходы"},{"$f":"I237","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L249)=0,$L249=0,$L249=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L249)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L248+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B249=Lists!$CU$24,SUMIFS($Z249:$CV249,$Z$2:$CV$2,Periods!$Q$18),SUM($Z249:$CV249))","v":3979859.5042452547},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA618)","v":1425000},{"$f":"IF(AB$11=\"\",0,Calc!AB618)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC618)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD618)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE618)","v":20758.279000503273},{"$f":"IF(AF$11=\"\",0,Calc!AF618)","v":32759.15904766924},{"$f":"IF(AG$11=\"\",0,Calc!AG618)","v":21212.3663536393},{"$f":"IF(AH$11=\"\",0,Calc!AH618)","v":18033.754881687204},{"$f":"IF(AI$11=\"\",0,Calc!AI618)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ618)","v":39570.469344709367},{"$f":"IF(AK$11=\"\",0,Calc!AK618)","v":116765.31937783088},{"$f":"IF(AL$11=\"\",0,Calc!AL618)","v":105996.96214631989},{"$f":"IF(AM$11=\"\",0,Calc!AM618)","v":72726.630478263221},{"$f":"IF(AN$11=\"\",0,Calc!AN618)","v":41220.752525249365},{"$f":"IF(AO$11=\"\",0,Calc!AO618)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP618)","v":144846.08129576166},{"$f":"IF(AQ$11=\"\",0,Calc!AQ618)","v":151255.19993716714},{"$f":"IF(AR$11=\"\",0,Calc!AR618)","v":8972.7660979675748},{"$f":"IF(AS$11=\"\",0,Calc!AS618)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT618)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU618)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV618)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW618)","v":73063.952512021438},{"$f":"IF(AX$11=\"\",0,Calc!AX618)","v":197400.85415528575},{"$f":"IF(AY$11=\"\",0,Calc!AY618)","v":55990.060451317491},{"$f":"IF(AZ$11=\"\",0,Calc!AZ618)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA618)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB618)","v":167970.18135395262},{"$f":"IF(BC$11=\"\",0,Calc!BC618)","v":253288.36870834074},{"$f":"IF(BD$11=\"\",0,Calc!BD618)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE618)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF618)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG618)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH618)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI618)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ618)","v":194632.11490219884},{"$f":"IF(BK$11=\"\",0,Calc!BK618)","v":58229.662869369946},{"$f":"IF(BL$11=\"\",0,Calc!BL618)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM618)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN618)","v":174688.98860811035},{"$f":"IF(BO$11=\"\",0,Calc!BO618)","v":363242.18266130908},{"$f":"IF(BP$11=\"\",0,Calc!BP618)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ618)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR618)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS618)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT618)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU618)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV618)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW618)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX618)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY618)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ618)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA618)","v":242235.39753658013},{"$f":"IF(CB$11=\"\",0,Calc!CB618)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC618)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD618)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE618)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF618)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG618)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH618)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI618)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ618)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK618)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL618)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM618)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN618)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO618)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP618)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ618)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR618)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS618)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT618)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU618)","v":0}]
[{"$f":"ROW()","v":251},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H247","v":"Управленческие расходы"},{"$f":"I248","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L251)=0,$L251=0,$L251=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L251)))","v":"Канцелярские расходы"},null,{"$f":"L250+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B251=Lists!$CU$24,SUMIFS($Z251:$CV251,$Z$2:$CV$2,Periods!$Q$18),SUM($Z251:$CV251))","v":5060421.355419321},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA620)","v":47300},{"$f":"IF(AB$11=\"\",0,Calc!AB620)","v":47300},{"$f":"IF(AC$11=\"\",0,Calc!AC620)","v":47300},{"$f":"IF(AD$11=\"\",0,Calc!AD620)","v":47300},{"$f":"IF(AE$11=\"\",0,Calc!AE620)","v":47746.040308345917},{"$f":"IF(AF$11=\"\",0,Calc!AF620)","v":48449.947669954316},{"$f":"IF(AG$11=\"\",0,Calc!AG620)","v":48905.745110045296},{"$f":"IF(AH$11=\"\",0,Calc!AH620)","v":49293.242627920808},{"$f":"IF(AI$11=\"\",0,Calc!AI620)","v":49293.242627920808},{"$f":"IF(AJ$11=\"\",0,Calc!AJ620)","v":50143.506965705208},{"$f":"IF(AK$11=\"\",0,Calc!AK620)","v":52652.48370015098},{"$f":"IF(AL$11=\"\",0,Calc!AL620)","v":54930.077024642313},{"$f":"IF(AM$11=\"\",0,Calc!AM620)","v":59254.309079051745},{"$f":"IF(AN$11=\"\",0,Calc!AN620)","v":60148.550203487132},{"$f":"IF(AO$11=\"\",0,Calc!AO620)","v":60148.550203487132},{"$f":"IF(AP$11=\"\",0,Calc!AP620)","v":63290.834481985919},{"$f":"IF(AQ$11=\"\",0,Calc!AQ620)","v":66572.157887851907},{"$f":"IF(AR$11=\"\",0,Calc!AR620)","v":66766.812666166006},{"$f":"IF(AS$11=\"\",0,Calc!AS620)","v":66766.812666166006},{"$f":"IF(AT$11=\"\",0,Calc!AT620)","v":66766.812666166006},{"$f":"IF(AU$11=\"\",0,Calc!AU620)","v":66766.812666166006},{"$f":"IF(AV$11=\"\",0,Calc!AV620)","v":66766.812666166006},{"$f":"IF(AW$11=\"\",0,Calc!AW620)","v":68351.858718152129},{"$f":"IF(AX$11=\"\",0,Calc!AX620)","v":72634.263841061969},{"$f":"IF(AY$11=\"\",0,Calc!AY620)","v":77492.302136493818},{"$f":"IF(AZ$11=\"\",0,Calc!AZ620)","v":77492.302136493818},{"$f":"IF(BA$11=\"\",0,Calc!BA620)","v":77492.302136493818},{"$f":"IF(BB$11=\"\",0,Calc!BB620)","v":81171.277446630018},{"$f":"IF(BC$11=\"\",0,Calc!BC620)","v":86718.938628581425},{"$f":"IF(BD$11=\"\",0,Calc!BD620)","v":86718.938628581425},{"$f":"IF(BE$11=\"\",0,Calc!BE620)","v":86718.938628581425},{"$f":"IF(BF$11=\"\",0,Calc!BF620)","v":86718.938628581425},{"$f":"IF(BG$11=\"\",0,Calc!BG620)","v":86718.938628581425},{"$f":"IF(BH$11=\"\",0,Calc!BH620)","v":86718.938628581425},{"$f":"IF(BI$11=\"\",0,Calc!BI620)","v":86718.938628581425},{"$f":"IF(BJ$11=\"\",0,Calc!BJ620)","v":90981.878273659881},{"$f":"IF(BK$11=\"\",0,Calc!BK620)","v":96818.613545890548},{"$f":"IF(BL$11=\"\",0,Calc!BL620)","v":96818.613545890548},{"$f":"IF(BM$11=\"\",0,Calc!BM620)","v":96818.613545890548},{"$f":"IF(BN$11=\"\",0,Calc!BN620)","v":100681.53762153356},{"$f":"IF(BO$11=\"\",0,Calc!BO620)","v":108713.96704866426},{"$f":"IF(BP$11=\"\",0,Calc!BP620)","v":108713.96704866426},{"$f":"IF(BQ$11=\"\",0,Calc!BQ620)","v":108713.96704866426},{"$f":"IF(BR$11=\"\",0,Calc!BR620)","v":108713.96704866426},{"$f":"IF(BS$11=\"\",0,Calc!BS620)","v":108713.96704866426},{"$f":"IF(BT$11=\"\",0,Calc!BT620)","v":108713.96704866426},{"$f":"IF(BU$11=\"\",0,Calc!BU620)","v":108713.96704866426},{"$f":"IF(BV$11=\"\",0,Calc!BV620)","v":108713.96704866426},{"$f":"IF(BW$11=\"\",0,Calc!BW620)","v":114149.66540109746},{"$f":"IF(BX$11=\"\",0,Calc!BX620)","v":114149.66540109746},{"$f":"IF(BY$11=\"\",0,Calc!BY620)","v":114149.66540109746},{"$f":"IF(BZ$11=\"\",0,Calc!BZ620)","v":114149.66540109746},{"$f":"IF(CA$11=\"\",0,Calc!CA620)","v":119557.75910699769},{"$f":"IF(CB$11=\"\",0,Calc!CB620)","v":119557.75910699769},{"$f":"IF(CC$11=\"\",0,Calc!CC620)","v":119557.75910699769},{"$f":"IF(CD$11=\"\",0,Calc!CD620)","v":119557.75910699769},{"$f":"IF(CE$11=\"\",0,Calc!CE620)","v":119557.75910699769},{"$f":"IF(CF$11=\"\",0,Calc!CF620)","v":119557.75910699769},{"$f":"IF(CG$11=\"\",0,Calc!CG620)","v":119557.75910699769},{"$f":"IF(CH$11=\"\",0,Calc!CH620)","v":119557.75910699769},{"$f":"IF(CI$11=\"\",0,Calc!CI620)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ620)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK620)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL620)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM620)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN620)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO620)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP620)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ620)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR620)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS620)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT620)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU620)","v":0}]
[{"$f":"ROW()","v":252},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H248","v":"Управленческие расходы"},{"$f":"I249","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L252)=0,$L252=0,$L252=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L252)))","v":"Прочие расходы на персонал"},null,{"$f":"L251+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B252=Lists!$CU$24,SUMIFS($Z252:$CV252,$Z$2:$CV$2,Periods!$Q$18),SUM($Z252:$CV252))","v":1952181.3743788991},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA621)","v":25600},{"$f":"IF(AB$11=\"\",0,Calc!AB621)","v":25600},{"$f":"IF(AC$11=\"\",0,Calc!AC621)","v":25600},{"$f":"IF(AD$11=\"\",0,Calc!AD621)","v":25600},{"$f":"IF(AE$11=\"\",0,Calc!AE621)","v":25689.208061669182},{"$f":"IF(AF$11=\"\",0,Calc!AF621)","v":25829.989533990862},{"$f":"IF(AG$11=\"\",0,Calc!AG621)","v":25921.14902200906},{"$f":"IF(AH$11=\"\",0,Calc!AH621)","v":25998.648525584162},{"$f":"IF(AI$11=\"\",0,Calc!AI621)","v":25998.648525584162},{"$f":"IF(AJ$11=\"\",0,Calc!AJ621)","v":26168.70139314104},{"$f":"IF(AK$11=\"\",0,Calc!AK621)","v":26670.496740030198},{"$f":"IF(AL$11=\"\",0,Calc!AL621)","v":27126.015404928461},{"$f":"IF(AM$11=\"\",0,Calc!AM621)","v":27975.065763930055},{"$f":"IF(AN$11=\"\",0,Calc!AN621)","v":28148.80403953464},{"$f":"IF(AO$11=\"\",0,Calc!AO621)","v":28148.80403953464},{"$f":"IF(AP$11=\"\",0,Calc!AP621)","v":28759.304985071551},{"$f":"IF(AQ$11=\"\",0,Calc!AQ621)","v":29396.819246782659},{"$f":"IF(AR$11=\"\",0,Calc!AR621)","v":29434.637889426536},{"$f":"IF(AS$11=\"\",0,Calc!AS621)","v":29434.637889426536},{"$f":"IF(AT$11=\"\",0,Calc!AT621)","v":29434.637889426536},{"$f":"IF(AU$11=\"\",0,Calc!AU621)","v":29434.637889426536},{"$f":"IF(AV$11=\"\",0,Calc!AV621)","v":29434.637889426536},{"$f":"IF(AW$11=\"\",0,Calc!AW621)","v":29742.589693812413},{"$f":"IF(AX$11=\"\",0,Calc!AX621)","v":30574.599831977757},{"$f":"IF(AY$11=\"\",0,Calc!AY621)","v":31417.541921597855},{"$f":"IF(AZ$11=\"\",0,Calc!AZ621)","v":31417.541921597855},{"$f":"IF(BA$11=\"\",0,Calc!BA621)","v":31417.541921597855},{"$f":"IF(BB$11=\"\",0,Calc!BB621)","v":32111.892200539478},{"$f":"IF(BC$11=\"\",0,Calc!BC621)","v":33158.928335451448},{"$f":"IF(BD$11=\"\",0,Calc!BD621)","v":33158.928335451448},{"$f":"IF(BE$11=\"\",0,Calc!BE621)","v":33158.928335451448},{"$f":"IF(BF$11=\"\",0,Calc!BF621)","v":33158.928335451448},{"$f":"IF(BG$11=\"\",0,Calc!BG621)","v":33158.928335451448},{"$f":"IF(BH$11=\"\",0,Calc!BH621)","v":33158.928335451448},{"$f":"IF(BI$11=\"\",0,Calc!BI621)","v":33158.928335451448},{"$f":"IF(BJ$11=\"\",0,Calc!BJ621)","v":33963.492944383812},{"$f":"IF(BK$11=\"\",0,Calc!BK621)","v":34878.841898111627},{"$f":"IF(BL$11=\"\",0,Calc!BL621)","v":34878.841898111627},{"$f":"IF(BM$11=\"\",0,Calc!BM621)","v":34878.841898111627},{"$f":"IF(BN$11=\"\",0,Calc!BN621)","v":35587.079182632078},{"$f":"IF(BO$11=\"\",0,Calc!BO621)","v":37059.763059968267},{"$f":"IF(BP$11=\"\",0,Calc!BP621)","v":37059.763059968267},{"$f":"IF(BQ$11=\"\",0,Calc!BQ621)","v":37059.763059968267},{"$f":"IF(BR$11=\"\",0,Calc!BR621)","v":37059.763059968267},{"$f":"IF(BS$11=\"\",0,Calc!BS621)","v":37059.763059968267},{"$f":"IF(BT$11=\"\",0,Calc!BT621)","v":37059.763059968267},{"$f":"IF(BU$11=\"\",0,Calc!BU621)","v":37059.763059968267},{"$f":"IF(BV$11=\"\",0,Calc!BV621)","v":37059.763059968267},{"$f":"IF(BW$11=\"\",0,Calc!BW621)","v":37800.958321167644},{"$f":"IF(BX$11=\"\",0,Calc!BX621)","v":37800.958321167644},{"$f":"IF(BY$11=\"\",0,Calc!BY621)","v":37800.958321167644},{"$f":"IF(BZ$11=\"\",0,Calc!BZ621)","v":37800.958321167644},{"$f":"IF(CA$11=\"\",0,Calc!CA621)","v":38764.161028115464},{"$f":"IF(CB$11=\"\",0,Calc!CB621)","v":38764.161028115464},{"$f":"IF(CC$11=\"\",0,Calc!CC621)","v":38764.161028115464},{"$f":"IF(CD$11=\"\",0,Calc!CD621)","v":38764.161028115464},{"$f":"IF(CE$11=\"\",0,Calc!CE621)","v":38764.161028115464},{"$f":"IF(CF$11=\"\",0,Calc!CF621)","v":38764.161028115464},{"$f":"IF(CG$11=\"\",0,Calc!CG621)","v":38764.161028115464},{"$f":"IF(CH$11=\"\",0,Calc!CH621)","v":38764.161028115464},{"$f":"IF(CI$11=\"\",0,Calc!CI621)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ621)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK621)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL621)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM621)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN621)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO621)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP621)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ621)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR621)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS621)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT621)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU621)","v":0}]
[{"$f":"ROW()","v":254},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H243","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X254-SUM($X255:$X262))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B254=Lists!$CU$24,SUMIFS($Z254:$CV254,$Z$2:$CV$2,Periods!$Q$18),SUM($Z254:$CV254))","v":256650061.79331645},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA623)","v":312500},{"$f":"IF(AB$11=\"\",0,Calc!AB623)","v":312500},{"$f":"IF(AC$11=\"\",0,Calc!AC623)","v":312500},{"$f":"IF(AD$11=\"\",0,Calc!AD623)","v":312500},{"$f":"IF(AE$11=\"\",0,Calc!AE623)","v":359350.89803485479},{"$f":"IF(AF$11=\"\",0,Calc!AF623)","v":449092.70552598545},{"$f":"IF(AG$11=\"\",0,Calc!AG623)","v":538167.81568116602},{"$f":"IF(AH$11=\"\",0,Calc!AH623)","v":604184.80296474276},{"$f":"IF(AI$11=\"\",0,Calc!AI623)","v":602353.73522297922},{"$f":"IF(AJ$11=\"\",0,Calc!AJ623)","v":678071.53213951853},{"$f":"IF(AK$11=\"\",0,Calc!AK623)","v":974820.13622041489},{"$f":"IF(AL$11=\"\",0,Calc!AL623)","v":1345635.4529195351},{"$f":"IF(AM$11=\"\",0,Calc!AM623)","v":1644065.9467945129},{"$f":"IF(AN$11=\"\",0,Calc!AN623)","v":1831906.5832613232},{"$f":"IF(AO$11=\"\",0,Calc!AO623)","v":1765845.8947045605},{"$f":"IF(AP$11=\"\",0,Calc!AP623)","v":2801707.8550178623},{"$f":"IF(AQ$11=\"\",0,Calc!AQ623)","v":2634016.0985520054},{"$f":"IF(AR$11=\"\",0,Calc!AR623)","v":2877128.8259844501},{"$f":"IF(AS$11=\"\",0,Calc!AS623)","v":2709297.2302935249},{"$f":"IF(AT$11=\"\",0,Calc!AT623)","v":2421925.3370238678},{"$f":"IF(AU$11=\"\",0,Calc!AU623)","v":1922057.3951931603},{"$f":"IF(AV$11=\"\",0,Calc!AV623)","v":1874308.6576943044},{"$f":"IF(AW$11=\"\",0,Calc!AW623)","v":2682721.3462650445},{"$f":"IF(AX$11=\"\",0,Calc!AX623)","v":3518130.4211154999},{"$f":"IF(AY$11=\"\",0,Calc!AY623)","v":3938615.4190299651},{"$f":"IF(AZ$11=\"\",0,Calc!AZ623)","v":3988129.8191981716},{"$f":"IF(BA$11=\"\",0,Calc!BA623)","v":3562074.5412854468},{"$f":"IF(BB$11=\"\",0,Calc!BB623)","v":6521017.301090925},{"$f":"IF(BC$11=\"\",0,Calc!BC623)","v":5027700.9284507651},{"$f":"IF(BD$11=\"\",0,Calc!BD623)","v":5336977.7208278608},{"$f":"IF(BE$11=\"\",0,Calc!BE623)","v":4856039.5293220337},{"$f":"IF(BF$11=\"\",0,Calc!BF623)","v":4189007.8286535433},{"$f":"IF(BG$11=\"\",0,Calc!BG623)","v":3194071.9718056386},{"$f":"IF(BH$11=\"\",0,Calc!BH623)","v":3025843.5899303239},{"$f":"IF(BI$11=\"\",0,Calc!BI623)","v":4339478.8175712805},{"$f":"IF(BJ$11=\"\",0,Calc!BJ623)","v":5656042.3440983985},{"$f":"IF(BK$11=\"\",0,Calc!BK623)","v":6247703.2748328764},{"$f":"IF(BL$11=\"\",0,Calc!BL623)","v":6225954.4508180078},{"$f":"IF(BM$11=\"\",0,Calc!BM623)","v":5458635.2344888579},{"$f":"IF(BN$11=\"\",0,Calc!BN623)","v":10361413.579671273},{"$f":"IF(BO$11=\"\",0,Calc!BO623)","v":7554844.061109677},{"$f":"IF(BP$11=\"\",0,Calc!BP623)","v":7933892.6646862458},{"$f":"IF(BQ$11=\"\",0,Calc!BQ623)","v":7122690.6157883909},{"$f":"IF(BR$11=\"\",0,Calc!BR623)","v":6055044.400091907},{"$f":"IF(BS$11=\"\",0,Calc!BS623)","v":4515632.5621491037},{"$f":"IF(BT$11=\"\",0,Calc!BT623)","v":4136486.7392529342},{"$f":"IF(BU$11=\"\",0,Calc!BU623)","v":5797656.9881712478},{"$f":"IF(BV$11=\"\",0,Calc!BV623)","v":7373384.7764326688},{"$f":"IF(BW$11=\"\",0,Calc!BW623)","v":7920365.8811728843},{"$f":"IF(BX$11=\"\",0,Calc!BX623)","v":7668901.0512504838},{"$f":"IF(BY$11=\"\",0,Calc!BY623)","v":6535699.5104861241},{"$f":"IF(BZ$11=\"\",0,Calc!BZ623)","v":12820076.584885478},{"$f":"IF(CA$11=\"\",0,Calc!CA623)","v":8562190.3914702684},{"$f":"IF(CB$11=\"\",0,Calc!CB623)","v":8772331.5988419577},{"$f":"IF(CC$11=\"\",0,Calc!CC623)","v":7680801.1175079672},{"$f":"IF(CD$11=\"\",0,Calc!CD623)","v":6365748.0835606009},{"$f":"IF(CE$11=\"\",0,Calc!CE623)","v":4664031.7395998687},{"$f":"IF(CF$11=\"\",0,Calc!CF623)","v":4241874.5599253196},{"$f":"IF(CG$11=\"\",0,Calc!CG623)","v":5948031.3481715554},{"$f":"IF(CH$11=\"\",0,Calc!CH623)","v":7566882.0970770027},{"$f":"IF(CI$11=\"\",0,Calc!CI623)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ623)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK623)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL623)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM623)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN623)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO623)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP623)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ623)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR623)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS623)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT623)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU623)","v":0}]
[{"$f":"ROW()","v":255},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H243","v":"Управленческие расходы"},{"$f":"I244","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L255)=0,$L255=0,$L255=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L255)))","v":"Коммунальные расходы"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B255=Lists!$CU$24,SUMIFS($Z255:$CV255,$Z$2:$CV$2,Periods!$Q$18),SUM($Z255:$CV255))","v":104917131.77507131},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA624)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB624)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC624)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD624)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE624)","v":31586.484029875519},{"$f":"IF(AF$11=\"\",0,Calc!AF624)","v":81433.904139522812},{"$f":"IF(AG$11=\"\",0,Calc!AG624)","v":115057.63846426556},{"$f":"IF(AH$11=\"\",0,Calc!AH624)","v":142823.28385755184},{"$f":"IF(AI$11=\"\",0,Calc!AI624)","v":117454.67259893774},{"$f":"IF(AJ$11=\"\",0,Calc!AJ624)","v":204100.16532049788},{"$f":"IF(AK$11=\"\",0,Calc!AK624)","v":384188.54648564314},{"$f":"IF(AL$11=\"\",0,Calc!AL624)","v":547668.77694333601},{"$f":"IF(AM$11=\"\",0,Calc!AM624)","v":663340.43130100879},{"$f":"IF(AN$11=\"\",0,Calc!AN624)","v":725199.5588231266},{"$f":"IF(AO$11=\"\",0,Calc!AO624)","v":615554.00218408625},{"$f":"IF(AP$11=\"\",0,Calc!AP624)","v":944189.45660685049},{"$f":"IF(AQ$11=\"\",0,Calc!AQ624)","v":1171565.693095847},{"$f":"IF(AR$11=\"\",0,Calc!AR624)","v":1185054.1139045167},{"$f":"IF(AS$11=\"\",0,Calc!AS624)","v":1029636.9569048642},{"$f":"IF(AT$11=\"\",0,Calc!AT624)","v":916532.8972448603},{"$f":"IF(AU$11=\"\",0,Calc!AU624)","v":585020.9982414},{"$f":"IF(AV$11=\"\",0,Calc!AV624)","v":828246.56524534675},{"$f":"IF(AW$11=\"\",0,Calc!AW624)","v":1312692.6694454551},{"$f":"IF(AX$11=\"\",0,Calc!AX624)","v":1613518.0728600386},{"$f":"IF(AY$11=\"\",0,Calc!AY624)","v":1716083.4395742225},{"$f":"IF(AZ$11=\"\",0,Calc!AZ624)","v":1670611.1825348136},{"$f":"IF(BA$11=\"\",0,Calc!BA624)","v":1344397.1646434001},{"$f":"IF(BB$11=\"\",0,Calc!BB624)","v":1968545.1331237976},{"$f":"IF(BC$11=\"\",0,Calc!BC624)","v":2344826.3959945436},{"$f":"IF(BD$11=\"\",0,Calc!BD624)","v":2287393.9927142719},{"$f":"IF(BE$11=\"\",0,Calc!BE624)","v":1924389.0313780818},{"$f":"IF(BF$11=\"\",0,Calc!BF624)","v":1663794.6833789668},{"$f":"IF(BG$11=\"\",0,Calc!BG624)","v":1034359.104365719},{"$f":"IF(BH$11=\"\",0,Calc!BH624)","v":1429679.5590553759},{"$f":"IF(BI$11=\"\",0,Calc!BI624)","v":2216806.5072993468},{"$f":"IF(BJ$11=\"\",0,Calc!BJ624)","v":2670609.2886849018},{"$f":"IF(BK$11=\"\",0,Calc!BK624)","v":2788773.4166982635},{"$f":"IF(BL$11=\"\",0,Calc!BL624)","v":2668848.0292454953},{"$f":"IF(BM$11=\"\",0,Calc!BM624)","v":2113939.0330657391},{"$f":"IF(BN$11=\"\",0,Calc!BN624)","v":3050034.7797190621},{"$f":"IF(BO$11=\"\",0,Calc!BO624)","v":3583485.4554776703},{"$f":"IF(BP$11=\"\",0,Calc!BP624)","v":3451140.8221787787},{"$f":"IF(BQ$11=\"\",0,Calc!BQ624)","v":2869263.0373796676},{"$f":"IF(BR$11=\"\",0,Calc!BR624)","v":2452890.0966104907},{"$f":"IF(BS$11=\"\",0,Calc!BS624)","v":1490285.3276045255},{"$f":"IF(BT$11=\"\",0,Calc!BT624)","v":1990392.9956986357},{"$f":"IF(BU$11=\"\",0,Calc!BU624)","v":2985589.4935479532},{"$f":"IF(BV$11=\"\",0,Calc!BV624)","v":3483187.7424726128},{"$f":"IF(BW$11=\"\",0,Calc!BW624)","v":3525515.9046002324},{"$f":"IF(BX$11=\"\",0,Calc!BX624)","v":3273693.3399859304},{"$f":"IF(BY$11=\"\",0,Calc!BY624)","v":2518225.6461430229},{"$f":"IF(BZ$11=\"\",0,Calc!BZ624)","v":3530372.2838444002},{"$f":"IF(CA$11=\"\",0,Calc!CA624)","v":4034711.1815364575},{"$f":"IF(CB$11=\"\",0,Calc!CB624)","v":3782541.7326904284},{"$f":"IF(CC$11=\"\",0,Calc!CC624)","v":3063089.419129319},{"$f":"IF(CD$11=\"\",0,Calc!CD624)","v":2552574.5159410993},{"$f":"IF(CE$11=\"\",0,Calc!CE624)","v":1531544.7095646595},{"$f":"IF(CF$11=\"\",0,Calc!CF624)","v":2044864.1038805656},{"$f":"IF(CG$11=\"\",0,Calc!CG624)","v":3067296.1558208484},{"$f":"IF(CH$11=\"\",0,Calc!CH624)","v":3578512.1817909898},{"$f":"IF(CI$11=\"\",0,Calc!CI624)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ624)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK624)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL624)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM624)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN624)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO624)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP624)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ624)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR624)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS624)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT624)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU624)","v":0}]
[{"$f":"ROW()","v":257},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H243","v":"Управленческие расходы"},{"$f":"I244","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L257)=0,$L257=0,$L257=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L257)))","v":"Расходы на лицензии, ПО и т.п."},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B257=Lists!$CU$24,SUMIFS($Z257:$CV257,$Z$2:$CV$2,Periods!$Q$18),SUM($Z257:$CV257))","v":614455.5},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA626)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB626)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC626)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD626)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE626)","v":10000},{"$f":"IF(AF$11=\"\",0,Calc!AF626)","v":10000},{"$f":"IF(AG$11=\"\",0,Calc!AG626)","v":10000},{"$f":"IF(AH$11=\"\",0,Calc!AH626)","v":10000},{"$f":"IF(AI$11=\"\",0,Calc!AI626)","v":10000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ626)","v":10000},{"$f":"IF(AK$11=\"\",0,Calc!AK626)","v":10000},{"$f":"IF(AL$11=\"\",0,Calc!AL626)","v":10000},{"$f":"IF(AM$11=\"\",0,Calc!AM626)","v":10000},{"$f":"IF(AN$11=\"\",0,Calc!AN626)","v":10000},{"$f":"IF(AO$11=\"\",0,Calc!AO626)","v":10000},{"$f":"IF(AP$11=\"\",0,Calc!AP626)","v":10000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ626)","v":10500},{"$f":"IF(AR$11=\"\",0,Calc!AR626)","v":10500},{"$f":"IF(AS$11=\"\",0,Calc!AS626)","v":10500},{"$f":"IF(AT$11=\"\",0,Calc!AT626)","v":10500},{"$f":"IF(AU$11=\"\",0,Calc!AU626)","v":10500},{"$f":"IF(AV$11=\"\",0,Calc!AV626)","v":10500},{"$f":"IF(AW$11=\"\",0,Calc!AW626)","v":10500},{"$f":"IF(AX$11=\"\",0,Calc!AX626)","v":10500},{"$f":"IF(AY$11=\"\",0,Calc!AY626)","v":10500},{"$f":"IF(AZ$11=\"\",0,Calc!AZ626)","v":10500},{"$f":"IF(BA$11=\"\",0,Calc!BA626)","v":10500},{"$f":"IF(BB$11=\"\",0,Calc!BB626)","v":10500},{"$f":"IF(BC$11=\"\",0,Calc!BC626)","v":11025},{"$f":"IF(BD$11=\"\",0,Calc!BD626)","v":11025},{"$f":"IF(BE$11=\"\",0,Calc!BE626)","v":11025},{"$f":"IF(BF$11=\"\",0,Calc!BF626)","v":11025},{"$f":"IF(BG$11=\"\",0,Calc!BG626)","v":11025},{"$f":"IF(BH$11=\"\",0,Calc!BH626)","v":11025},{"$f":"IF(BI$11=\"\",0,Calc!BI626)","v":11025},{"$f":"IF(BJ$11=\"\",0,Calc!BJ626)","v":11025},{"$f":"IF(BK$11=\"\",0,Calc!BK626)","v":11025},{"$f":"IF(BL$11=\"\",0,Calc!BL626)","v":11025},{"$f":"IF(BM$11=\"\",0,Calc!BM626)","v":11025},{"$f":"IF(BN$11=\"\",0,Calc!BN626)","v":11025},{"$f":"IF(BO$11=\"\",0,Calc!BO626)","v":11576.250000000002},{"$f":"IF(BP$11=\"\",0,Calc!BP626)","v":11576.250000000002},{"$f":"IF(BQ$11=\"\",0,Calc!BQ626)","v":11576.250000000002},{"$f":"IF(BR$11=\"\",0,Calc!BR626)","v":11576.250000000002},{"$f":"IF(BS$11=\"\",0,Calc!BS626)","v":11576.250000000002},{"$f":"IF(BT$11=\"\",0,Calc!BT626)","v":11576.250000000002},{"$f":"IF(BU$11=\"\",0,Calc!BU626)","v":11576.250000000002},{"$f":"IF(BV$11=\"\",0,Calc!BV626)","v":11576.250000000002},{"$f":"IF(BW$11=\"\",0,Calc!BW626)","v":11576.250000000002},{"$f":"IF(BX$11=\"\",0,Calc!BX626)","v":11576.250000000002},{"$f":"IF(BY$11=\"\",0,Calc!BY626)","v":11576.250000000002},{"$f":"IF(BZ$11=\"\",0,Calc!BZ626)","v":11576.250000000002},{"$f":"IF(CA$11=\"\",0,Calc!CA626)","v":12155.0625},{"$f":"IF(CB$11=\"\",0,Calc!CB626)","v":12155.0625},{"$f":"IF(CC$11=\"\",0,Calc!CC626)","v":12155.0625},{"$f":"IF(CD$11=\"\",0,Calc!CD626)","v":12155.0625},{"$f":"IF(CE$11=\"\",0,Calc!CE626)","v":12155.0625},{"$f":"IF(CF$11=\"\",0,Calc!CF626)","v":12155.0625},{"$f":"IF(CG$11=\"\",0,Calc!CG626)","v":12155.0625},{"$f":"IF(CH$11=\"\",0,Calc!CH626)","v":12155.0625},{"$f":"IF(CI$11=\"\",0,Calc!CI626)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ626)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK626)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL626)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM626)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN626)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO626)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP626)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ626)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR626)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS626)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT626)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU626)","v":0}]
[{"$f":"ROW()","v":258},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H254","v":"Управленческие расходы"},{"$f":"I255","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L258)=0,$L258=0,$L258=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L258)))","v":"Банковские расходы"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B258=Lists!$CU$24,SUMIFS($Z258:$CV258,$Z$2:$CV$2,Periods!$Q$18),SUM($Z258:$CV258))","v":17486188.629178554},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA627)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB627)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC627)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD627)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE627)","v":5264.4140049792541},{"$f":"IF(AF$11=\"\",0,Calc!AF627)","v":13572.317356587137},{"$f":"IF(AG$11=\"\",0,Calc!AG627)","v":19176.273077377595},{"$f":"IF(AH$11=\"\",0,Calc!AH627)","v":23803.880642925309},{"$f":"IF(AI$11=\"\",0,Calc!AI627)","v":19575.778766489624},{"$f":"IF(AJ$11=\"\",0,Calc!AJ627)","v":34016.694220082987},{"$f":"IF(AK$11=\"\",0,Calc!AK627)","v":64031.424414273853},{"$f":"IF(AL$11=\"\",0,Calc!AL627)","v":91278.129490556006},{"$f":"IF(AM$11=\"\",0,Calc!AM627)","v":110556.73855016814},{"$f":"IF(AN$11=\"\",0,Calc!AN627)","v":120866.59313718777},{"$f":"IF(AO$11=\"\",0,Calc!AO627)","v":102592.33369734771},{"$f":"IF(AP$11=\"\",0,Calc!AP627)","v":157364.90943447509},{"$f":"IF(AQ$11=\"\",0,Calc!AQ627)","v":195260.94884930787},{"$f":"IF(AR$11=\"\",0,Calc!AR627)","v":197509.01898408611},{"$f":"IF(AS$11=\"\",0,Calc!AS627)","v":171606.15948414404},{"$f":"IF(AT$11=\"\",0,Calc!AT627)","v":152755.48287414337},{"$f":"IF(AU$11=\"\",0,Calc!AU627)","v":97503.499706900009},{"$f":"IF(AV$11=\"\",0,Calc!AV627)","v":138041.09420755779},{"$f":"IF(AW$11=\"\",0,Calc!AW627)","v":218782.11157424253},{"$f":"IF(AX$11=\"\",0,Calc!AX627)","v":268919.67881000647},{"$f":"IF(AY$11=\"\",0,Calc!AY627)","v":286013.9065957038},{"$f":"IF(AZ$11=\"\",0,Calc!AZ627)","v":278435.19708913559},{"$f":"IF(BA$11=\"\",0,Calc!BA627)","v":224066.19410723337},{"$f":"IF(BB$11=\"\",0,Calc!BB627)","v":328090.85552063293},{"$f":"IF(BC$11=\"\",0,Calc!BC627)","v":390804.39933242399},{"$f":"IF(BD$11=\"\",0,Calc!BD627)","v":381232.33211904531},{"$f":"IF(BE$11=\"\",0,Calc!BE627)","v":320731.50522968033},{"$f":"IF(BF$11=\"\",0,Calc!BF627)","v":277299.1138964945},{"$f":"IF(BG$11=\"\",0,Calc!BG627)","v":172393.18406095318},{"$f":"IF(BH$11=\"\",0,Calc!BH627)","v":238279.92650922932},{"$f":"IF(BI$11=\"\",0,Calc!BI627)","v":369467.75121655787},{"$f":"IF(BJ$11=\"\",0,Calc!BJ627)","v":445101.5481141503},{"$f":"IF(BK$11=\"\",0,Calc!BK627)","v":464795.56944971066},{"$f":"IF(BL$11=\"\",0,Calc!BL627)","v":444808.00487424928},{"$f":"IF(BM$11=\"\",0,Calc!BM627)","v":352323.1721776232},{"$f":"IF(BN$11=\"\",0,Calc!BN627)","v":508339.12995317706},{"$f":"IF(BO$11=\"\",0,Calc!BO627)","v":597247.57591294509},{"$f":"IF(BP$11=\"\",0,Calc!BP627)","v":575190.13702979649},{"$f":"IF(BQ$11=\"\",0,Calc!BQ627)","v":478210.50622994459},{"$f":"IF(BR$11=\"\",0,Calc!BR627)","v":408815.01610174851},{"$f":"IF(BS$11=\"\",0,Calc!BS627)","v":248380.8879340876},{"$f":"IF(BT$11=\"\",0,Calc!BT627)","v":331732.16594977264},{"$f":"IF(BU$11=\"\",0,Calc!BU627)","v":497598.24892465892},{"$f":"IF(BV$11=\"\",0,Calc!BV627)","v":580531.29041210213},{"$f":"IF(BW$11=\"\",0,Calc!BW627)","v":587585.98410003877},{"$f":"IF(BX$11=\"\",0,Calc!BX627)","v":545615.55666432169},{"$f":"IF(BY$11=\"\",0,Calc!BY627)","v":419704.27435717057},{"$f":"IF(BZ$11=\"\",0,Calc!BZ627)","v":588395.38064073341},{"$f":"IF(CA$11=\"\",0,Calc!CA627)","v":672451.86358940962},{"$f":"IF(CB$11=\"\",0,Calc!CB627)","v":630423.6221150714},{"$f":"IF(CC$11=\"\",0,Calc!CC627)","v":510514.90318821988},{"$f":"IF(CD$11=\"\",0,Calc!CD627)","v":425429.08599018323},{"$f":"IF(CE$11=\"\",0,Calc!CE627)","v":255257.45159410994},{"$f":"IF(CF$11=\"\",0,Calc!CF627)","v":340810.68398009427},{"$f":"IF(CG$11=\"\",0,Calc!CG627)","v":511216.02597014146},{"$f":"IF(CH$11=\"\",0,Calc!CH627)","v":596418.69696516497},{"$f":"IF(CI$11=\"\",0,Calc!CI627)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ627)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK627)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL627)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM627)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN627)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO627)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP627)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ627)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR627)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS627)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT627)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU627)","v":0}]
[{"$f":"ROW()","v":260},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H256","v":"Управленческие расходы"},{"$f":"I257","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L260)=0,$L260=0,$L260=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L260)))","v":"Расходы на банковскую гарантию (МСП)"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B260=Lists!$CU$24,SUMIFS($Z260:$CV260,$Z$2:$CV$2,Periods!$Q$18),SUM($Z260:$CV260))","v":18750000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA629)","v":312500},{"$f":"IF(AB$11=\"\",0,Calc!AB629)","v":312500},{"$f":"IF(AC$11=\"\",0,Calc!AC629)","v":312500},{"$f":"IF(AD$11=\"\",0,Calc!AD629)","v":312500},{"$f":"IF(AE$11=\"\",0,Calc!AE629)","v":312500},{"$f":"IF(AF$11=\"\",0,Calc!AF629)","v":312500},{"$f":"IF(AG$11=\"\",0,Calc!AG629)","v":312500},{"$f":"IF(AH$11=\"\",0,Calc!AH629)","v":312500},{"$f":"IF(AI$11=\"\",0,Calc!AI629)","v":312500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ629)","v":312500},{"$f":"IF(AK$11=\"\",0,Calc!AK629)","v":312500},{"$f":"IF(AL$11=\"\",0,Calc!AL629)","v":312500},{"$f":"IF(AM$11=\"\",0,Calc!AM629)","v":312500},{"$f":"IF(AN$11=\"\",0,Calc!AN629)","v":312500},{"$f":"IF(AO$11=\"\",0,Calc!AO629)","v":312500},{"$f":"IF(AP$11=\"\",0,Calc!AP629)","v":312500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ629)","v":312500},{"$f":"IF(AR$11=\"\",0,Calc!AR629)","v":312500},{"$f":"IF(AS$11=\"\",0,Calc!AS629)","v":312500},{"$f":"IF(AT$11=\"\",0,Calc!AT629)","v":312500},{"$f":"IF(AU$11=\"\",0,Calc!AU629)","v":312500},{"$f":"IF(AV$11=\"\",0,Calc!AV629)","v":312500},{"$f":"IF(AW$11=\"\",0,Calc!AW629)","v":312500},{"$f":"IF(AX$11=\"\",0,Calc!AX629)","v":312500},{"$f":"IF(AY$11=\"\",0,Calc!AY629)","v":312500},{"$f":"IF(AZ$11=\"\",0,Calc!AZ629)","v":312500},{"$f":"IF(BA$11=\"\",0,Calc!BA629)","v":312500},{"$f":"IF(BB$11=\"\",0,Calc!BB629)","v":312500},{"$f":"IF(BC$11=\"\",0,Calc!BC629)","v":312500},{"$f":"IF(BD$11=\"\",0,Calc!BD629)","v":312500},{"$f":"IF(BE$11=\"\",0,Calc!BE629)","v":312500},{"$f":"IF(BF$11=\"\",0,Calc!BF629)","v":312500},{"$f":"IF(BG$11=\"\",0,Calc!BG629)","v":312500},{"$f":"IF(BH$11=\"\",0,Calc!BH629)","v":312500},{"$f":"IF(BI$11=\"\",0,Calc!BI629)","v":312500},{"$f":"IF(BJ$11=\"\",0,Calc!BJ629)","v":312500},{"$f":"IF(BK$11=\"\",0,Calc!BK629)","v":312500},{"$f":"IF(BL$11=\"\",0,Calc!BL629)","v":312500},{"$f":"IF(BM$11=\"\",0,Calc!BM629)","v":312500},{"$f":"IF(BN$11=\"\",0,Calc!BN629)","v":312500},{"$f":"IF(BO$11=\"\",0,Calc!BO629)","v":312500},{"$f":"IF(BP$11=\"\",0,Calc!BP629)","v":312500},{"$f":"IF(BQ$11=\"\",0,Calc!BQ629)","v":312500},{"$f":"IF(BR$11=\"\",0,Calc!BR629)","v":312500},{"$f":"IF(BS$11=\"\",0,Calc!BS629)","v":312500},{"$f":"IF(BT$11=\"\",0,Calc!BT629)","v":312500},{"$f":"IF(BU$11=\"\",0,Calc!BU629)","v":312500},{"$f":"IF(BV$11=\"\",0,Calc!BV629)","v":312500},{"$f":"IF(BW$11=\"\",0,Calc!BW629)","v":312500},{"$f":"IF(BX$11=\"\",0,Calc!BX629)","v":312500},{"$f":"IF(BY$11=\"\",0,Calc!BY629)","v":312500},{"$f":"IF(BZ$11=\"\",0,Calc!BZ629)","v":312500},{"$f":"IF(CA$11=\"\",0,Calc!CA629)","v":312500},{"$f":"IF(CB$11=\"\",0,Calc!CB629)","v":312500},{"$f":"IF(CC$11=\"\",0,Calc!CC629)","v":312500},{"$f":"IF(CD$11=\"\",0,Calc!CD629)","v":312500},{"$f":"IF(CE$11=\"\",0,Calc!CE629)","v":312500},{"$f":"IF(CF$11=\"\",0,Calc!CF629)","v":312500},{"$f":"IF(CG$11=\"\",0,Calc!CG629)","v":312500},{"$f":"IF(CH$11=\"\",0,Calc!CH629)","v":312500},{"$f":"IF(CI$11=\"\",0,Calc!CI629)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ629)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK629)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL629)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM629)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN629)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO629)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP629)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ629)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR629)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS629)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT629)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU629)","v":0}]
[{"$f":"ROW()","v":261},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H257","v":"Управленческие расходы"},{"$f":"I258","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L261)=0,$L261=0,$L261=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L261)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B261=Lists!$CU$24,SUMIFS($Z261:$CV261,$Z$2:$CV$2,Periods!$Q$18),SUM($Z261:$CV261))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA630)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB630)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC630)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD630)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE630)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF630)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG630)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH630)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI630)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ630)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK630)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL630)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM630)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN630)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO630)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP630)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ630)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR630)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS630)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT630)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU630)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV630)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW630)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX630)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY630)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ630)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA630)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB630)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC630)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD630)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE630)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF630)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG630)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH630)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI630)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ630)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK630)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL630)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM630)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN630)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO630)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP630)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ630)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR630)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS630)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT630)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU630)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV630)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW630)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX630)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY630)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ630)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA630)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB630)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC630)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD630)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE630)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF630)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG630)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH630)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI630)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ630)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK630)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL630)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM630)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN630)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO630)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP630)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ630)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR630)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS630)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT630)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU630)","v":0}]
[{"$f":"ROW()","v":264}]
[{"$f":"ROW()","v":265},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X265-(X187-X196-X198-X200-X202-X236))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B265=Lists!$CU$24,SUMIFS($Z265:$CV265,$Z$2:$CV$2,Periods!$Q$18),SUM($Z265:$CV265))","v":634311159.34682834},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AA$15:AA264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-4347754.2493910752},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AB$15:AB264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-1918096.1060338104},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AC$15:AC264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-2159651.4403846106},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AD$15:AD264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-2632086.7788844327},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AE$15:AE264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-2309742.8128993269},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AF$15:AF264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-1572096.9891287955},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AG$15:AG264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-1245821.7679112833},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AH$15:AH264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-1420513.7690739827},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AI$15:AI264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-3911078.7638816629},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AJ$15:AJ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-3528184.3893012721},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AK$15:AK264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-918367.18729993142},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AL$15:AL264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":1386191.4435579479},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AM$15:AM264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":3086145.1855195351},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AN$15:AN264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":2568145.6921468712},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AO$15:AO264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-3521251.1012172028},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AP$15:AP264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":3875666.2058653571},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AQ$15:AQ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":9772601.9729390927},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AR$15:AR264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":10807895.181305364},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AS$15:AS264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":8131923.7078758031},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AT$15:AT264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":5484409.9408682436},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AU$15:AU264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-7118711.2847422101},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AV$15:AV264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-2911230.447763335},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AW$15:AW264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":6812229.0540311858},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AX$15:AX264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":11628952.421315238},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AY$15:AY264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":13442672.173117258},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(AZ$15:AZ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":9384520.3212051839},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BA$15:BA264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-4307440.1587785706},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BB$15:BB264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":10338343.028316095},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BC$15:BC264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":22097141.699198917},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BD$15:BD264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":22926280.685760051},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BE$15:BE264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":16986727.74593886},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BF$15:BF264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":11649304.090522148},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BG$15:BG264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-10973988.856272012},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BH$15:BH264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-3635801.0788670331},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BI$15:BI264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":12952340.761410117},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BJ$15:BJ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":20717191.003265426},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BK$15:BK264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":23128080.256665677},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BL$15:BL264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":16113605.919690326},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BM$15:BM264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-5842252.3819989264},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BN$15:BN264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":16503382.6179533},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BO$15:BO264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":34511238.567188278},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BP$15:BP264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":35339477.625022247},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BQ$15:BQ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":26342442.816545814},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BR$15:BR264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":18761975.481435567},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BS$15:BS264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-13945291.459835403},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BT$15:BT264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-3500079.6680888012},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BU$15:BU264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":18578333.272175148},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BV$15:BV264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":28484729.51197426},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BW$15:BW264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":30298715.016839594},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BX$15:BX264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":20658260.638120368},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BY$15:BY264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-6205994.3549755663},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(BZ$15:BZ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":19200084.26124227},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CA$15:CA264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":39490113.528938562},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CB$15:CB264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":38765001.598039404},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CC$15:CC264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":27726276.252075687},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CD$15:CD264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":18467083.398918547},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CE$15:CE264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":-13920768.397422239},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CF$15:CF264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":2399490.6775959134},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CG$15:CG264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":43733423.489983425},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CH$15:CH264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":73606965.546416715},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CI$15:CI264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CJ$15:CJ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CK$15:CK264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CL$15:CL264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CM$15:CM264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CN$15:CN264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CO$15:CO264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CP$15:CP264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CQ$15:CQ264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CR$15:CR264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CS$15:CS264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CT$15:CT264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$21)-SUMIFS(CU$15:CU264,$H$15:$H264,\"<>\"&\"\",$I$15:$I264,\"\",$B$15:$B264,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":267},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X267-SUMIFS($X268:$X274,$J268:$J274,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B267=Lists!$CU$24,SUMIFS($Z267:$CV267,$Z$2:$CV$2,Periods!$Q$18),SUM($Z267:$CV267))","v":225150000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA705)","v":105146250},{"$f":"IF(AB$11=\"\",0,Calc!AB705)","v":63228500},{"$f":"IF(AC$11=\"\",0,Calc!AC705)","v":34613500},{"$f":"IF(AD$11=\"\",0,Calc!AD705)","v":22161750.000000004},{"$f":"IF(AE$11=\"\",0,Calc!AE705)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF705)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG705)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH705)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI705)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ705)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK705)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL705)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM705)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN705)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO705)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP705)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ705)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR705)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS705)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT705)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU705)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV705)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW705)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX705)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY705)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ705)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA705)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB705)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC705)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD705)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE705)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF705)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG705)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH705)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI705)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ705)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK705)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL705)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM705)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN705)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO705)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP705)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ705)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR705)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS705)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT705)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU705)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV705)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW705)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX705)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY705)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ705)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA705)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB705)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC705)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD705)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE705)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF705)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG705)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH705)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI705)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ705)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK705)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL705)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM705)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN705)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO705)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP705)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ705)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR705)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS705)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT705)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU705)","v":0}]
[{"$f":"ROW()","v":268},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H267","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капитальные затраты"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B268=Lists!$CU$24,SUMIFS($Z268:$CV268,$Z$2:$CV$2,Periods!$Q$18),SUM($Z268:$CV268))","v":223250000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA706)","v":104956250},{"$f":"IF(AB$11=\"\",0,Calc!AB706)","v":62812500},{"$f":"IF(AC$11=\"\",0,Calc!AC706)","v":33487500.000000004},{"$f":"IF(AD$11=\"\",0,Calc!AD706)","v":21993750.000000004},{"$f":"IF(AE$11=\"\",0,Calc!AE706)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF706)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG706)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH706)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI706)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ706)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK706)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL706)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM706)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN706)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO706)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP706)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ706)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR706)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS706)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT706)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU706)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV706)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW706)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX706)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY706)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ706)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA706)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB706)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC706)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD706)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE706)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF706)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG706)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH706)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI706)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ706)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK706)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL706)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM706)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN706)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO706)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP706)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ706)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR706)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS706)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT706)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU706)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV706)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW706)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX706)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY706)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ706)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA706)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB706)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC706)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD706)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE706)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF706)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG706)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH706)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI706)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ706)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK706)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL706)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM706)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN706)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO706)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP706)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ706)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR706)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS706)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT706)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU706)","v":0}]
[{"$f":"ROW()","v":270},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H267","v":"Капзатраты"},{"$f":"I269","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L270)=0,$L270=0,$L270=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L270)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B270=Lists!$CU$24,SUMIFS($Z270:$CV270,$Z$2:$CV$2,Periods!$Q$18),SUM($Z270:$CV270))","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA708)","v":79999.999999999985},{"$f":"IF(AB$11=\"\",0,Calc!AB708)","v":180000},{"$f":"IF(AC$11=\"\",0,Calc!AC708)","v":600000},{"$f":"IF(AD$11=\"\",0,Calc!AD708)","v":140000},{"$f":"IF(AE$11=\"\",0,Calc!AE708)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF708)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG708)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH708)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI708)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ708)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK708)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL708)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM708)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN708)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO708)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP708)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ708)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR708)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS708)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT708)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU708)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV708)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW708)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX708)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY708)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ708)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA708)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB708)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC708)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD708)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE708)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF708)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG708)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH708)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI708)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ708)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK708)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL708)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM708)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN708)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO708)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP708)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ708)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR708)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS708)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT708)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU708)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV708)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW708)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX708)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY708)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ708)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA708)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB708)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC708)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD708)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE708)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF708)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG708)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH708)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI708)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ708)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK708)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL708)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM708)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN708)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO708)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP708)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ708)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR708)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS708)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT708)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU708)","v":0}]
[{"$f":"ROW()","v":271},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H268","v":"Капзатраты"},{"$f":"I269","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L271)=0,$L271=0,$L271=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L271)))","v":"Съемка видео-роликов"},null,{"$f":"L270+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B271=Lists!$CU$24,SUMIFS($Z271:$CV271,$Z$2:$CV$2,Periods!$Q$18),SUM($Z271:$CV271))","v":500000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA709)","v":49999.999999999993},{"$f":"IF(AB$11=\"\",0,Calc!AB709)","v":100000.00000000001},{"$f":"IF(AC$11=\"\",0,Calc!AC709)","v":350000},{"$f":"IF(AD$11=\"\",0,Calc!AD709)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE709)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF709)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG709)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH709)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI709)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ709)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK709)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL709)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM709)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN709)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO709)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP709)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ709)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR709)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS709)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT709)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU709)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV709)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW709)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX709)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY709)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ709)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA709)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB709)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC709)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD709)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE709)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF709)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG709)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH709)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI709)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ709)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK709)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL709)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM709)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN709)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO709)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP709)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ709)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR709)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS709)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT709)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU709)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV709)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW709)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX709)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY709)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ709)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA709)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB709)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC709)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD709)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE709)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF709)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG709)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH709)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI709)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ709)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK709)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL709)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM709)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN709)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO709)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP709)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ709)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR709)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS709)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT709)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU709)","v":0}]
[{"$f":"ROW()","v":273},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":274},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":276},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B276=Lists!$CU$24,SUMIFS($Z276:$CV276,$Z$2:$CV$2,Periods!$Q$18),SUM($Z276:$CV276))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA782)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB782)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC782)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD782)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE782)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF782)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG782)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH782)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI782)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ782)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK782)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL782)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM782)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN782)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO782)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP782)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ782)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR782)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS782)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT782)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU782)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV782)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW782)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX782)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY782)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ782)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA782)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB782)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC782)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD782)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE782)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF782)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG782)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH782)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI782)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ782)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK782)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL782)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM782)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN782)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO782)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP782)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ782)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR782)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS782)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT782)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU782)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV782)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW782)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX782)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY782)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ782)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA782)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB782)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC782)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD782)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE782)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF782)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG782)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH782)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI782)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ782)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK782)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL782)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM782)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN782)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO782)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP782)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ782)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR782)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS782)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT782)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU782)","v":0}]
[{"$f":"ROW()","v":277},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H276","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L277)=0,$L277=0,$L277=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L277)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B277=Lists!$CU$24,SUMIFS($Z277:$CV277,$Z$2:$CV$2,Periods!$Q$18),SUM($Z277:$CV277))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA783)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB783)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC783)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD783)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE783)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF783)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG783)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH783)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI783)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ783)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK783)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL783)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM783)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN783)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO783)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP783)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ783)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR783)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS783)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT783)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU783)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV783)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW783)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX783)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY783)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ783)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA783)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB783)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC783)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD783)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE783)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF783)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG783)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH783)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI783)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ783)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK783)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL783)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM783)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN783)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO783)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP783)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ783)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR783)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS783)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT783)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU783)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV783)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW783)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX783)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY783)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ783)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA783)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB783)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC783)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD783)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE783)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF783)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG783)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH783)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI783)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ783)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK783)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL783)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM783)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN783)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO783)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP783)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ783)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR783)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS783)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT783)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU783)","v":0}]
[{"$f":"ROW()","v":279},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H276","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L279)=0,$L279=0,$L279=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L279)))","v":"налог на имущество организаций"},null,null,{"$f":"L278+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B279=Lists!$CU$24,SUMIFS($Z279:$CV279,$Z$2:$CV$2,Periods!$Q$18),SUM($Z279:$CV279))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA785)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB785)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC785)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD785)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE785)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF785)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG785)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH785)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI785)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ785)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK785)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL785)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM785)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN785)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO785)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP785)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ785)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR785)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS785)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT785)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU785)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV785)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW785)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX785)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY785)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ785)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA785)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB785)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC785)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD785)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE785)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF785)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG785)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH785)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI785)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ785)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK785)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL785)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM785)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN785)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO785)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP785)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ785)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR785)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS785)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT785)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU785)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV785)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW785)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX785)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY785)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ785)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA785)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB785)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC785)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD785)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE785)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF785)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG785)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH785)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI785)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ785)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK785)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL785)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM785)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN785)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO785)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP785)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ785)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR785)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS785)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT785)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU785)","v":0}]
[{"$f":"ROW()","v":280},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":282}]
[{"$f":"ROW()","v":283},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B283=Lists!$CU$24,SUMIFS($Z283:$CV283,$Z$2:$CV$2,Periods!$Q$18),SUM($Z283:$CV283))","v":123707720.32868162},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA795)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB795)","v":-600052.03080985695},{"$f":"IF(AC$11=\"\",0,Calc!AC795)","v":-103381.83026450986},{"$f":"IF(AD$11=\"\",0,Calc!AD795)","v":-170147.85608055413},{"$f":"IF(AE$11=\"\",0,Calc!AE795)","v":-264232.76551722677},{"$f":"IF(AF$11=\"\",0,Calc!AF795)","v":-244481.18589431132},{"$f":"IF(AG$11=\"\",0,Calc!AG795)","v":-91709.068209314428},{"$f":"IF(AH$11=\"\",0,Calc!AH795)","v":-31019.03235979157},{"$f":"IF(AI$11=\"\",0,Calc!AI795)","v":-125317.92196528555},{"$f":"IF(AJ$11=\"\",0,Calc!AJ795)","v":-571525.08731129905},{"$f":"IF(AK$11=\"\",0,Calc!AK795)","v":-620969.27833230677},{"$f":"IF(AL$11=\"\",0,Calc!AL795)","v":-217641.73877685936},{"$f":"IF(AM$11=\"\",0,Calc!AM795)","v":382544.98453837028},{"$f":"IF(AN$11=\"\",0,Calc!AN795)","v":605607.44829549501},{"$f":"IF(AO$11=\"\",0,Calc!AO795)","v":483957.89548560977},{"$f":"IF(AP$11=\"\",0,Calc!AP795)","v":-422133.5189591907},{"$f":"IF(AQ$11=\"\",0,Calc!AQ795)","v":780540.75022988487},{"$f":"IF(AR$11=\"\",0,Calc!AR795)","v":1917587.3848093711},{"$f":"IF(AS$11=\"\",0,Calc!AS795)","v":2516328.6909994492},{"$f":"IF(AT$11=\"\",0,Calc!AT795)","v":2053586.6493476434},{"$f":"IF(AU$11=\"\",0,Calc!AU795)","v":1257409.6794872875},{"$f":"IF(AV$11=\"\",0,Calc!AV795)","v":-961681.42995763151},{"$f":"IF(AW$11=\"\",0,Calc!AW795)","v":-724663.44102939405},{"$f":"IF(AX$11=\"\",0,Calc!AX795)","v":908690.10207485408},{"$f":"IF(AY$11=\"\",0,Calc!AY795)","v":2306656.3431438133},{"$f":"IF(AZ$11=\"\",0,Calc!AZ795)","v":2501786.695198263},{"$f":"IF(BA$11=\"\",0,Calc!BA795)","v":1719979.0524532404},{"$f":"IF(BB$11=\"\",0,Calc!BB795)","v":-419778.53216569684},{"$f":"IF(BC$11=\"\",0,Calc!BC795)","v":2097128.8989648987},{"$f":"IF(BD$11=\"\",0,Calc!BD795)","v":4204447.8483382501},{"$f":"IF(BE$11=\"\",0,Calc!BE795)","v":5131065.4301763736},{"$f":"IF(BF$11=\"\",0,Calc!BF795)","v":4069669.747009567},{"$f":"IF(BG$11=\"\",0,Calc!BG795)","v":2519234.1134997271},{"$f":"IF(BH$11=\"\",0,Calc!BH795)","v":-1488019.286722241},{"$f":"IF(BI$11=\"\",0,Calc!BI795)","v":-1054335.6102518644},{"$f":"IF(BJ$11=\"\",0,Calc!BJ795)","v":1765472.5982263852},{"$f":"IF(BK$11=\"\",0,Calc!BK795)","v":4030412.6516667809},{"$f":"IF(BL$11=\"\",0,Calc!BL795)","v":4246229.9240007047},{"$f":"IF(BM$11=\"\",0,Calc!BM795)","v":2905567.881715972},{"$f":"IF(BN$11=\"\",0,Calc!BN795)","v":-556150.39498880133},{"$f":"IF(BO$11=\"\",0,Calc!BO795)","v":3380322.8607904147},{"$f":"IF(BP$11=\"\",0,Calc!BP795)","v":6538463.5099910647},{"$f":"IF(BQ$11=\"\",0,Calc!BQ795)","v":7855888.4881935585},{"$f":"IF(BR$11=\"\",0,Calc!BR795)","v":6235101.999819262},{"$f":"IF(BS$11=\"\",0,Calc!BS795)","v":4036427.9520504046},{"$f":"IF(BT$11=\"\",0,Calc!BT795)","v":-1728380.4315622682},{"$f":"IF(BU$11=\"\",0,Calc!BU795)","v":-1044122.344595952},{"$f":"IF(BV$11=\"\",0,Calc!BV795)","v":2792992.625893997},{"$f":"IF(BW$11=\"\",0,Calc!BW795)","v":5706160.2708934098},{"$f":"IF(BX$11=\"\",0,Calc!BX795)","v":5773449.2065875344},{"$f":"IF(BY$11=\"\",0,Calc!BY795)","v":3967893.1899438705},{"$f":"IF(BZ$11=\"\",0,Calc!BZ795)","v":-304930.83619032428},{"$f":"IF(CA$11=\"\",0,Calc!CA795)","v":4305465.1389523093},{"$f":"IF(CB$11=\"\",0,Calc!CB795)","v":7702188.1661532503},{"$f":"IF(CC$11=\"\",0,Calc!CC795)","v":8805657.537710445},{"$f":"IF(CD$11=\"\",0,Calc!CD795)","v":6751170.8400160857},{"$f":"IF(CE$11=\"\",0,Calc!CE795)","v":4151412.3448953331},{"$f":"IF(CF$11=\"\",0,Calc!CF795)","v":-1993580.644292403},{"$f":"IF(CG$11=\"\",0,Calc!CG795)","v":1833946.762190789},{"$f":"IF(CH$11=\"\",0,Calc!CH795)","v":9205528.9311750457},{"$f":"IF(CI$11=\"\",0,Calc!CI795)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ795)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK795)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL795)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM795)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN795)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO795)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP795)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ795)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR795)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS795)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT795)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU795)","v":0}]
[{"$f":"ROW()","v":285},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B285=Lists!$CU$24,SUMIFS($Z285:$CV285,$Z$2:$CV$2,Periods!$Q$18),SUM($Z285:$CV285))","v":43683258.913673565},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA836)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB836)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC836)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD836)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE836)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF836)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG836)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH836)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI836)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ836)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK836)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL836)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM836)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN836)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO836)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP836)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ836)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR836)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS836)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT836)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU836)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV836)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW836)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX836)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY836)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ836)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA836)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB836)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC836)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD836)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE836)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF836)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG836)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH836)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI836)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ836)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK836)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL836)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM836)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN836)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO836)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP836)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ836)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR836)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS836)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT836)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU836)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV836)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW836)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX836)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY836)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ836)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA836)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB836)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC836)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD836)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE836)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF836)","v":41388159.886037558},{"$f":"IF(CG$11=\"\",0,Calc!CG836)","v":725426.21975494176},{"$f":"IF(CH$11=\"\",0,Calc!CH836)","v":1569672.8078810647},{"$f":"IF(CI$11=\"\",0,Calc!CI836)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ836)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK836)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL836)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM836)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN836)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO836)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP836)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ836)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR836)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS836)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT836)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU836)","v":0}]
[{"$f":"ROW()","v":286}]
[{"$f":"ROW()","v":288}]
[{"$f":"ROW()","v":289},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B289=Lists!$CU$24,SUMIFS($Z289:$CV289,$Z$2:$CV$2,Periods!$Q$18),SUM($Z289:$CV289))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA874)","v":50000000},{"$f":"IF(AB$11=\"\",0,Calc!AB874)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC874)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD874)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE874)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF874)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG874)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH874)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI874)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ874)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK874)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL874)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM874)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN874)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO874)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP874)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ874)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR874)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS874)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT874)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU874)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV874)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW874)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX874)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY874)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ874)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA874)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB874)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC874)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD874)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE874)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF874)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG874)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH874)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI874)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ874)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK874)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL874)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM874)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN874)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO874)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP874)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ874)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR874)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS874)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT874)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU874)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV874)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW874)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX874)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY874)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ874)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA874)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB874)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC874)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD874)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE874)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF874)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG874)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH874)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI874)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ874)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK874)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL874)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM874)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN874)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO874)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP874)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ874)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR874)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS874)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT874)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU874)","v":0}]
[{"$f":"ROW()","v":291},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B291=Lists!$CU$24,SUMIFS($Z291:$CV291,$Z$2:$CV$2,Periods!$Q$18),SUM($Z291:$CV291))","v":200000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA900)","v":200000000},{"$f":"IF(AB$11=\"\",0,Calc!AB900)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC900)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD900)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE900)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF900)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG900)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH900)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI900)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ900)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK900)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL900)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM900)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN900)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO900)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP900)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ900)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR900)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS900)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT900)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU900)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV900)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW900)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX900)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY900)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ900)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA900)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB900)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC900)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD900)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE900)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF900)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG900)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH900)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI900)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ900)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK900)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL900)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM900)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN900)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO900)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP900)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ900)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR900)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS900)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT900)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU900)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV900)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW900)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX900)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY900)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ900)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA900)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB900)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC900)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD900)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE900)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF900)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG900)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH900)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI900)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ900)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK900)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL900)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM900)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN900)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO900)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP900)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ900)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR900)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS900)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT900)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU900)","v":0}]
[{"$f":"ROW()","v":292}]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":295},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B295=Lists!$CU$24,SUMIFS($Z295:$CV295,$Z$2:$CV$2,Periods!$Q$18),SUM($Z295:$CV295))","v":47333333.333333336},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA908)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB908)","v":1333333.3333333333},{"$f":"IF(AC$11=\"\",0,Calc!AC908)","v":1333333.3333333333},{"$f":"IF(AD$11=\"\",0,Calc!AD908)","v":1333333.3333333333},{"$f":"IF(AE$11=\"\",0,Calc!AE908)","v":1333333.3333333333},{"$f":"IF(AF$11=\"\",0,Calc!AF908)","v":1333333.3333333333},{"$f":"IF(AG$11=\"\",0,Calc!AG908)","v":1333333.3333333333},{"$f":"IF(AH$11=\"\",0,Calc!AH908)","v":1333333.3333333333},{"$f":"IF(AI$11=\"\",0,Calc!AI908)","v":1333333.3333333333},{"$f":"IF(AJ$11=\"\",0,Calc!AJ908)","v":1333333.3333333333},{"$f":"IF(AK$11=\"\",0,Calc!AK908)","v":1333333.3333333333},{"$f":"IF(AL$11=\"\",0,Calc!AL908)","v":1333333.3333333333},{"$f":"IF(AM$11=\"\",0,Calc!AM908)","v":1333333.3333333333},{"$f":"IF(AN$11=\"\",0,Calc!AN908)","v":1305555.5555555557},{"$f":"IF(AO$11=\"\",0,Calc!AO908)","v":1277777.7777777778},{"$f":"IF(AP$11=\"\",0,Calc!AP908)","v":1250000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ908)","v":1222222.2222222222},{"$f":"IF(AR$11=\"\",0,Calc!AR908)","v":1194444.4444444443},{"$f":"IF(AS$11=\"\",0,Calc!AS908)","v":1166666.6666666667},{"$f":"IF(AT$11=\"\",0,Calc!AT908)","v":1138888.888888889},{"$f":"IF(AU$11=\"\",0,Calc!AU908)","v":1111111.111111111},{"$f":"IF(AV$11=\"\",0,Calc!AV908)","v":1083333.3333333333},{"$f":"IF(AW$11=\"\",0,Calc!AW908)","v":1055555.5555555557},{"$f":"IF(AX$11=\"\",0,Calc!AX908)","v":1027777.7777777779},{"$f":"IF(AY$11=\"\",0,Calc!AY908)","v":1000000.0000000001},{"$f":"IF(AZ$11=\"\",0,Calc!AZ908)","v":972222.22222222236},{"$f":"IF(BA$11=\"\",0,Calc!BA908)","v":944444.44444444473},{"$f":"IF(BB$11=\"\",0,Calc!BB908)","v":916666.66666666663},{"$f":"IF(BC$11=\"\",0,Calc!BC908)","v":888888.88888888899},{"$f":"IF(BD$11=\"\",0,Calc!BD908)","v":861111.11111111136},{"$f":"IF(BE$11=\"\",0,Calc!BE908)","v":833333.33333333349},{"$f":"IF(BF$11=\"\",0,Calc!BF908)","v":805555.55555555562},{"$f":"IF(BG$11=\"\",0,Calc!BG908)","v":777777.77777777775},{"$f":"IF(BH$11=\"\",0,Calc!BH908)","v":750000},{"$f":"IF(BI$11=\"\",0,Calc!BI908)","v":722222.22222222225},{"$f":"IF(BJ$11=\"\",0,Calc!BJ908)","v":694444.44444444438},{"$f":"IF(BK$11=\"\",0,Calc!BK908)","v":666666.66666666651},{"$f":"IF(BL$11=\"\",0,Calc!BL908)","v":638888.88888888876},{"$f":"IF(BM$11=\"\",0,Calc!BM908)","v":611111.11111111101},{"$f":"IF(BN$11=\"\",0,Calc!BN908)","v":583333.33333333314},{"$f":"IF(BO$11=\"\",0,Calc!BO908)","v":555555.55555555527},{"$f":"IF(BP$11=\"\",0,Calc!BP908)","v":527777.77777777752},{"$f":"IF(BQ$11=\"\",0,Calc!BQ908)","v":499999.99999999971},{"$f":"IF(BR$11=\"\",0,Calc!BR908)","v":472222.22222222196},{"$f":"IF(BS$11=\"\",0,Calc!BS908)","v":444444.44444444421},{"$f":"IF(BT$11=\"\",0,Calc!BT908)","v":416666.66666666651},{"$f":"IF(BU$11=\"\",0,Calc!BU908)","v":388888.88888888876},{"$f":"IF(BV$11=\"\",0,Calc!BV908)","v":361111.11111111112},{"$f":"IF(BW$11=\"\",0,Calc!BW908)","v":333333.33333333331},{"$f":"IF(BX$11=\"\",0,Calc!BX908)","v":305555.55555555562},{"$f":"IF(BY$11=\"\",0,Calc!BY908)","v":277777.77777777787},{"$f":"IF(BZ$11=\"\",0,Calc!BZ908)","v":250000.00000000017},{"$f":"IF(CA$11=\"\",0,Calc!CA908)","v":222222.22222222248},{"$f":"IF(CB$11=\"\",0,Calc!CB908)","v":194444.44444444455},{"$f":"IF(CC$11=\"\",0,Calc!CC908)","v":166666.66666666686},{"$f":"IF(CD$11=\"\",0,Calc!CD908)","v":138888.88888888917},{"$f":"IF(CE$11=\"\",0,Calc!CE908)","v":111111.11111111124},{"$f":"IF(CF$11=\"\",0,Calc!CF908)","v":83333.333333333328},{"$f":"IF(CG$11=\"\",0,Calc!CG908)","v":55555.55555555562},{"$f":"IF(CH$11=\"\",0,Calc!CH908)","v":27777.777777777912},{"$f":"IF(CI$11=\"\",0,Calc!CI908)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ908)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK908)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL908)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM908)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN908)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO908)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP908)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ908)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR908)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS908)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT908)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU908)","v":0}]
[{"$f":"ROW()","v":297},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B297=Lists!$CU$24,SUMIFS($Z297:$CV297,$Z$2:$CV$2,Periods!$Q$18),SUM($Z297:$CV297))","v":8333011.2057204135},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA926)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB926)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC926)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD926)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE926)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF926)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG926)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH926)","v":564073.47790510394},{"$f":"IF(AI$11=\"\",0,Calc!AI926)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ926)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK926)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL926)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM926)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN926)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO926)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP926)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ926)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR926)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS926)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT926)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU926)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV926)","v":6025946.3878881522},{"$f":"IF(AW$11=\"\",0,Calc!AW926)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX926)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY926)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ926)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA926)","v":1742991.3399271574},{"$f":"IF(BB$11=\"\",0,Calc!BB926)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC926)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD926)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE926)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF926)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG926)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH926)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI926)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ926)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK926)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL926)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM926)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN926)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO926)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP926)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ926)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR926)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS926)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT926)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU926)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV926)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW926)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX926)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY926)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ926)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA926)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB926)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC926)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD926)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE926)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF926)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG926)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH926)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI926)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ926)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK926)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL926)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM926)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN926)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO926)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP926)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ926)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR926)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS926)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT926)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU926)","v":0}]
[{"$f":"ROW()","v":298}]
[{"$f":"ROW()","v":300}]
[{"$f":"ROW()","v":301},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B301=Lists!$CU$24,SUMIFS($Z301:$CV301,$Z$2:$CV$2,Periods!$Q$18),SUM($Z301:$CV301))","v":170647.75805240625},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA936)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB936)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC936)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD936)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE936)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF936)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG936)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH936)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI936)","v":9401.2246317517329},{"$f":"IF(AJ$11=\"\",0,Calc!AJ936)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK936)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL936)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM936)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN936)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO936)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP936)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ936)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR936)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS936)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT936)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU936)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV936)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW936)","v":100432.43979813588},{"$f":"IF(AX$11=\"\",0,Calc!AX936)","v":31764.237957066041},{"$f":"IF(AY$11=\"\",0,Calc!AY936)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ936)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA936)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB936)","v":29049.855665452604},{"$f":"IF(BC$11=\"\",0,Calc!BC936)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD936)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE936)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF936)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG936)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH936)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI936)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ936)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK936)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL936)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM936)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN936)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO936)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP936)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ936)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR936)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS936)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT936)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU936)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV936)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW936)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX936)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY936)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ936)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA936)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB936)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC936)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD936)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE936)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF936)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG936)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH936)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI936)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ936)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK936)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL936)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM936)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN936)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO936)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP936)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ936)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR936)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS936)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT936)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU936)","v":0}]
[{"$f":"ROW()","v":303},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X303-(X289+X291+X297-X293-X295-X299-X301))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B303=Lists!$CU$24,SUMIFS($Z303:$CV303,$Z$2:$CV$2,Periods!$Q$18),SUM($Z303:$CV303))","v":2496018.9086141009},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$288:AA302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AA$288:AA302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":250000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$288:AB302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AB$288:AB302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-1333333.3333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$288:AC302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AC$288:AC302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-1333333.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$288:AD302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AD$288:AD302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-1333333.3333333333},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$288:AE302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AE$288:AE302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-1333333.3333333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$288:AF302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AF$288:AF302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-1333333.3333333333},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$288:AG302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AG$288:AG302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-1333333.3333333333},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$288:AH302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AH$288:AH302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-769259.85542822932},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$288:AI302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AI$288:AI302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-1906808.0358701888},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$288:AJ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AJ$288:AJ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-1333333.3333333333},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$288:AK302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AK$288:AK302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-1333333.3333333333},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$288:AL302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AL$288:AL302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-1333333.3333333333},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$288:AM302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AM$288:AM302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5500000},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$288:AN302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AN$288:AN302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5472222.2222222229},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$288:AO302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AO$288:AO302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5444444.444444444},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$288:AP302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AP$288:AP302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5416666.666666666},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$288:AQ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AQ$288:AQ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5388888.888888889},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$288:AR302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AR$288:AR302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5361111.111111111},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$288:AS302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AS$288:AS302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5333333.333333333},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$288:AT302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AT$288:AT302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5305555.555555556},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$288:AU302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AU$288:AU302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5277777.777777778},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$288:AV302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AV$288:AV302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":775946.38788815215},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$288:AW302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AW$288:AW302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-7536892.4950605845},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$288:AX302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AX$288:AX302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-9037917.2372494377},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$288:AY302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AY$288:AY302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5166666.666666667},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$288:AZ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(AZ$288:AZ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5138888.888888889},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$288:BA302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BA$288:BA302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-3368119.7711839546},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$288:BB302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BB$288:BB302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-6855374.5289259432},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$288:BC302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BC$288:BC302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5055555.555555556},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$288:BD302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BD$288:BD302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5027777.7777777789},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$288:BE302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BE$288:BE302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-5000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$288:BF302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BF$288:BF302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4972222.2222222229},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$288:BG302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BG$288:BG302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4944444.444444445},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$288:BH302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BH$288:BH302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4916666.666666666},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$288:BI302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BI$288:BI302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4888888.888888889},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$288:BJ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BJ$288:BJ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4861111.1111111101},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$288:BK302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BK$288:BK302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4833333.3333333321},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$288:BL302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BL$288:BL302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4805555.5555555541},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$288:BM302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BM$288:BM302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4777777.7777777761},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$288:BN302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BN$288:BN302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4749999.9999999981},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$288:BO302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BO$288:BO302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4722222.2222222202},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$288:BP302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BP$288:BP302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4694444.4444444422},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$288:BQ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BQ$288:BQ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4666666.6666666642},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$288:BR302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BR$288:BR302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4638888.8888888853},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$288:BS302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BS$288:BS302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4611111.1111111082},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$288:BT302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BT$288:BT302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4583333.3333333312},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$288:BU302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BU$288:BU302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4555555.5555555541},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$288:BV302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BV$288:BV302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4527777.7777777771},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$288:BW302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BW$288:BW302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4500000},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$288:BX302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BX$288:BX302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4472222.2222222229},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$288:BY302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BY$288:BY302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4444444.4444444468},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$288:BZ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(BZ$288:BZ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4416666.6666666698},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$288:CA302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CA$288:CA302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4388888.8888888936},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$288:CB302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CB$288:CB302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4361111.1111111138},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$288:CC302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CC$288:CC302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4333333.3333333386},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$288:CD302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CD$288:CD302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4305555.5555555634},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$288:CE302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CE$288:CE302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4277777.7777777826},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$288:CF302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CF$288:CF302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4250000},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$288:CG302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CG$288:CG302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4222222.2222222276},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$288:CH302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CH$288:CH302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":-4194444.4444444645},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$288:CI302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CI$288:CI302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$288:CJ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CJ$288:CJ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$288:CK302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CK$288:CK302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$288:CL302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CL$288:CL302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$288:CM302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CM$288:CM302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$288:CN302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CN$288:CN302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$288:CO302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CO$288:CO302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$288:CP302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CP$288:CP302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$288:CQ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CQ$288:CQ302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$288:CR302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CR$288:CR302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$288:CS302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CS$288:CS302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$288:CT302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CT$288:CT302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$288:CU302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$21)-SUMIFS(CU$288:CU302,$H$288:$H302,\"<>\"&\"\",$I$288:$I302,\"\",$B$288:$B302,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":304}]
[{"$f":"ROW()","v":306},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X306-(X287+X303))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B306=Lists!$CU$24,SUMIFS($Z306:$CV306,$Z$2:$CV$2,Periods!$Q$18),SUM($Z306:$CV306))","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AA$15:AA305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":140505995.75060892},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AB$15:AB305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-65879877.408557288},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AC$15:AC305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-38003102.943453439},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AD$15:AD305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-25957022.256137215},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AE$15:AE305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-3378843.3807154335},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AF$15:AF305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-2660949.1365678171},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AG$15:AG305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-2487446.0330353016},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AH$15:AH305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-2138754.5921424199},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AI$15:AI305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":7334931.122213427},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AJ$15:AJ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":20187507.364676692},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AK$15:AK305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-1630731.2423009593},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AL$15:AL305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":270499.84900147468},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AM$15:AM305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-2796399.7990188338},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AN$15:AN305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-3509683.978370849},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AO$15:AO305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-9449653.4411472566},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AP$15:AP305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-1118866.9418421201},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AQ$15:AQ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":3603172.3338203207},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AR$15:AR305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":3529196.685384877},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AS$15:AS305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":282261.683543019},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AT$15:AT305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-1874732.2640349567},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AU$15:AU305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-13653898.742007278},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AV$15:AV305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-1173602.6299175546},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AW$15:AW305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AX$15:AX305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":1682345.0819909498},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AY$15:AY305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":5969349.1633067802},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(AZ$15:AZ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":1743844.7371180356},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BA$15:BA305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-9395538.9824157655},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BB$15:BB305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":3902747.0315558538},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BC$15:BC305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":14944457.244678468},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BD$15:BD305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":13694055.059644029},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BE$15:BE305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":6855662.31576249},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BF$15:BF305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":2607412.1212903634},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BG$15:BG305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-18437667.414216183},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BH$15:BH305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-7064448.4588114545},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BI$15:BI305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":9117787.4827730954},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BJ$15:BJ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":14090607.293927923},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BK$15:BK305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":14264334.271665558},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BL$15:BL305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":7061820.4401340485},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BM$15:BM305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-13525598.041492671},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BN$15:BN305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":12309533.012942106},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BO$15:BO305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":26408693.484175637},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BP$15:BP305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":24106569.670586735},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BQ$15:BQ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":13819887.661685601},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BR$15:BR305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":7887984.5927274227},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BS$15:BS305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-22592830.522996917},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BT$15:BT305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-6355032.5698598698},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BU$15:BU305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":15066900.061215535},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BV$15:BV305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":21163959.108302489},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BW$15:BW305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":20092554.745946184},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BX$15:BX305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":10412589.209310606},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BY$15:BY305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-14618331.989363879},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(BZ$15:BZ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":15088348.430765927},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CA$15:CA305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":30795759.501097351},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CB$15:CB305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":26701702.320775032},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CC$15:CC305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":14587285.381031901},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CD$15:CD305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":7410357.0033468902},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CE$15:CE305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-22349958.520095341},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CF$15:CF305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":-41245088.564149246},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CG$15:CG305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":36951828.28581547},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CH$15:CH305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":58637319.362916142},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CI$15:CI305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CJ$15:CJ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CK$15:CK305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CL$15:CL305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CM$15:CM305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CN$15:CN305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CO$15:CO305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CP$15:CP305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CQ$15:CQ305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CR$15:CR305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CS$15:CS305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CT$15:CT305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$21)-SUMIFS(CU$15:CU305,$H$15:$H305,\"<>\"&\"\",$I$15:$I305,\"\",$B$15:$B305,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":307}]
[{"$f":"ROW()","v":309}]
[{"$f":"ROW()","v":310},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":312},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X312-SUM(X313:X323))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z312:$CV312,$Z$2:$CV$2,Periods!$Q$18)","v":427289560.86880541},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA313:AA323))","v":140652993.63028172},{"$f":"IF(AB$11=\"\",0,SUM(AB313:AB323))","v":153046517.33932489},262360976.85555831,236289210.12480977,232864990.26953727,229726077.79041272,226746138.70902249,224728450.32595366,221237208.85601285,219957041.76509559,220530896.0660277,{"$f":"IF(AL$11=\"\",0,SUM(AL313:AL323))","v":221297306.74550647},218961646.0595558,217015216.25702542,212767295.49117136,213082314.53377116,214174688.00776649,212518310.20444596,208943284.76231146,206178910.64519578,200064833.25734523,207069396.85847861,210652571.46806401,210967942.69754854,215912898.5120526,220057040.79025903,221053050.61386752,227053896.48036304,236224989.14864537,239466365.04192176,238851755.1596038,239531416.16099775,234305073.4889189,241147755.53093529,255898126.48199239,267246286.9805963,279316493.69725394,289712821.21091062,292382386.27776992,307525625.48770481,324504182.95459259,332189165.43917912,334092009.39885664,337651521.66082263,332316754.63376313,343282124.62701333,363599471.63459903,378922512.41546321,393827723.53646094,405780763.75680125,408261866.08482671,424254991.92862773,442063937.95744807,448847917.61002278,449448190.98661709,451889942.84142274,447914158.85120559,409318719.52659571,419069896.66363531,427289560.86880541,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN313:CN323))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,null,null,null,null,null,{"$f":"H311","v":0},{"$f":"Calc!I805","v":"Внеоборотные активы"},null,null,null,{"$f":"M311","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z313:$CV313,$Z$2:$CV$2,Periods!$Q$18)","v":127128472.22222221},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA805)","v":100000},{"$f":"IF(AB$11=\"\",0,Calc!AB805)","v":65237500.000000007},{"$f":"IF(AC$11=\"\",0,Calc!AC805)","v":187625000.00000003},{"$f":"IF(AD$11=\"\",0,Calc!AD805)","v":186591435.18518519},{"$f":"IF(AE$11=\"\",0,Calc!AE805)","v":185557142.0661692},{"$f":"IF(AF$11=\"\",0,Calc!AF805)","v":184521756.49085146},{"$f":"IF(AG$11=\"\",0,Calc!AG805)","v":183485278.459232},{"$f":"IF(AH$11=\"\",0,Calc!AH805)","v":182447707.97131079},{"$f":"IF(AI$11=\"\",0,Calc!AI805)","v":181409045.02708781},{"$f":"IF(AJ$11=\"\",0,Calc!AJ805)","v":180369289.6265631},{"$f":"IF(AK$11=\"\",0,Calc!AK805)","v":179328441.76973665},{"$f":"IF(AL$11=\"\",0,Calc!AL805)","v":178286501.45660841},{"$f":"IF(AM$11=\"\",0,Calc!AM805)","v":177243468.68717843},{"$f":"IF(AN$11=\"\",0,Calc!AN805)","v":176199343.46144673},{"$f":"IF(AO$11=\"\",0,Calc!AO805)","v":175154125.77941328},{"$f":"IF(AP$11=\"\",0,Calc!AP805)","v":174107815.64107808},{"$f":"IF(AQ$11=\"\",0,Calc!AQ805)","v":173060413.04644111},{"$f":"IF(AR$11=\"\",0,Calc!AR805)","v":172011917.99550244},{"$f":"IF(AS$11=\"\",0,Calc!AS805)","v":170962330.48826197},{"$f":"IF(AT$11=\"\",0,Calc!AT805)","v":169911650.52471974},{"$f":"IF(AU$11=\"\",0,Calc!AU805)","v":168859878.1048758},{"$f":"IF(AV$11=\"\",0,Calc!AV805)","v":167807013.22873011},{"$f":"IF(AW$11=\"\",0,Calc!AW805)","v":166753055.89628267},{"$f":"IF(AX$11=\"\",0,Calc!AX805)","v":165698006.10753351},{"$f":"IF(AY$11=\"\",0,Calc!AY805)","v":164641863.86248255},{"$f":"IF(AZ$11=\"\",0,Calc!AZ805)","v":163584629.16112986},{"$f":"IF(BA$11=\"\",0,Calc!BA805)","v":162526302.00347543},{"$f":"IF(BB$11=\"\",0,Calc!BB805)","v":161466882.38951924},{"$f":"IF(BC$11=\"\",0,Calc!BC805)","v":160406370.31926131},{"$f":"IF(BD$11=\"\",0,Calc!BD805)","v":159344765.79270163},{"$f":"IF(BE$11=\"\",0,Calc!BE805)","v":158282068.80984023},{"$f":"IF(BF$11=\"\",0,Calc!BF805)","v":157218279.37067705},{"$f":"IF(BG$11=\"\",0,Calc!BG805)","v":156153397.47521213},{"$f":"IF(BH$11=\"\",0,Calc!BH805)","v":155087423.12344542},{"$f":"IF(BI$11=\"\",0,Calc!BI805)","v":154020356.31537703},{"$f":"IF(BJ$11=\"\",0,Calc!BJ805)","v":152952197.05100685},{"$f":"IF(BK$11=\"\",0,Calc!BK805)","v":151882945.33033496},{"$f":"IF(BL$11=\"\",0,Calc!BL805)","v":150812601.15336126},{"$f":"IF(BM$11=\"\",0,Calc!BM805)","v":149741164.52008584},{"$f":"IF(BN$11=\"\",0,Calc!BN805)","v":148668635.4305087},{"$f":"IF(BO$11=\"\",0,Calc!BO805)","v":147595013.88462979},{"$f":"IF(BP$11=\"\",0,Calc!BP805)","v":146520299.88244915},{"$f":"IF(BQ$11=\"\",0,Calc!BQ805)","v":145444493.42396677},{"$f":"IF(BR$11=\"\",0,Calc!BR805)","v":144367594.5091826},{"$f":"IF(BS$11=\"\",0,Calc!BS805)","v":143290149.36624753},{"$f":"IF(BT$11=\"\",0,Calc!BT805)","v":142212704.22331256},{"$f":"IF(BU$11=\"\",0,Calc!BU805)","v":141135259.08037752},{"$f":"IF(BV$11=\"\",0,Calc!BV805)","v":140057813.93744251},{"$f":"IF(BW$11=\"\",0,Calc!BW805)","v":138980368.79450747},{"$f":"IF(BX$11=\"\",0,Calc!BX805)","v":137902923.65157244},{"$f":"IF(BY$11=\"\",0,Calc!BY805)","v":136825478.5086374},{"$f":"IF(BZ$11=\"\",0,Calc!BZ805)","v":135748033.36570239},{"$f":"IF(CA$11=\"\",0,Calc!CA805)","v":134670588.22276738},{"$f":"IF(CB$11=\"\",0,Calc!CB805)","v":133593143.07983236},{"$f":"IF(CC$11=\"\",0,Calc!CC805)","v":132515697.93689732},{"$f":"IF(CD$11=\"\",0,Calc!CD805)","v":131438252.79396231},{"$f":"IF(CE$11=\"\",0,Calc!CE805)","v":130360807.65102728},{"$f":"IF(CF$11=\"\",0,Calc!CF805)","v":129283362.50809225},{"$f":"IF(CG$11=\"\",0,Calc!CG805)","v":128205917.36515723},{"$f":"IF(CH$11=\"\",0,Calc!CH805)","v":127128472.22222221},{"$f":"IF(CI$11=\"\",0,Calc!CI805)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ805)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK805)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL805)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM805)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN805)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO805)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP805)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ805)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR805)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS805)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT805)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU805)","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,null,null,{"$f":"H312","v":"АКТИВЫ"},{"$f":"Calc!I808","v":"Незавершенное производство"},null,null,null,{"$f":"M312","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z316:$CV316,$Z$2:$CV$2,Periods!$Q$18)","v":608394.16666615009},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA808)","v":12500},{"$f":"IF(AB$11=\"\",0,Calc!AB808)","v":14583.333333333336},{"$f":"IF(AC$11=\"\",0,Calc!AC808)","v":16666.666666666657},{"$f":"IF(AD$11=\"\",0,Calc!AD808)","v":18749.999999999985},{"$f":"IF(AE$11=\"\",0,Calc!AE808)","v":27500},{"$f":"IF(AF$11=\"\",0,Calc!AF808)","v":50875},{"$f":"IF(AG$11=\"\",0,Calc!AG808)","v":69375},{"$f":"IF(AH$11=\"\",0,Calc!AH808)","v":82000.000000000931},{"$f":"IF(AI$11=\"\",0,Calc!AI808)","v":83750.000000000931},{"$f":"IF(AJ$11=\"\",0,Calc!AJ808)","v":95083.333333335817},{"$f":"IF(AK$11=\"\",0,Calc!AK808)","v":125333.33333333395},{"$f":"IF(AL$11=\"\",0,Calc!AL808)","v":157500},{"$f":"IF(AM$11=\"\",0,Calc!AM808)","v":178583.33333333023},{"$f":"IF(AN$11=\"\",0,Calc!AN808)","v":188624.99999999255},{"$f":"IF(AO$11=\"\",0,Calc!AO808)","v":178374.99999999255},{"$f":"IF(AP$11=\"\",0,Calc!AP808)","v":206666.66666666791},{"$f":"IF(AQ$11=\"\",0,Calc!AQ808)","v":252499.9999999851},{"$f":"IF(AR$11=\"\",0,Calc!AR808)","v":269541.66666665673},{"$f":"IF(AS$11=\"\",0,Calc!AS808)","v":252958.33333332837},{"$f":"IF(AT$11=\"\",0,Calc!AT808)","v":230499.9999999851},{"$f":"IF(AU$11=\"\",0,Calc!AU808)","v":188166.66666664928},{"$f":"IF(AV$11=\"\",0,Calc!AV808)","v":192916.66666664183},{"$f":"IF(AW$11=\"\",0,Calc!AW808)","v":260083.33333329856},{"$f":"IF(AX$11=\"\",0,Calc!AX808)","v":323166.66666665673},{"$f":"IF(AY$11=\"\",0,Calc!AY808)","v":351166.66666662693},{"$f":"IF(AZ$11=\"\",0,Calc!AZ808)","v":351624.9999999851},{"$f":"IF(BA$11=\"\",0,Calc!BA808)","v":314374.9999999553},{"$f":"IF(BB$11=\"\",0,Calc!BB808)","v":359166.66666661203},{"$f":"IF(BC$11=\"\",0,Calc!BC808)","v":437999.9999999404},{"$f":"IF(BD$11=\"\",0,Calc!BD808)","v":456624.9999999404},{"$f":"IF(BE$11=\"\",0,Calc!BE808)","v":413108.33333328366},{"$f":"IF(BF$11=\"\",0,Calc!BF808)","v":362199.99999988079},{"$f":"IF(BG$11=\"\",0,Calc!BG808)","v":280899.9999999404},{"$f":"IF(BH$11=\"\",0,Calc!BH808)","v":282666.66666659713},{"$f":"IF(BI$11=\"\",0,Calc!BI808)","v":388833.33333319426},{"$f":"IF(BJ$11=\"\",0,Calc!BJ808)","v":484916.66666650772},{"$f":"IF(BK$11=\"\",0,Calc!BK808)","v":521916.66666662693},{"$f":"IF(BL$11=\"\",0,Calc!BL808)","v":514874.99999982119},{"$f":"IF(BM$11=\"\",0,Calc!BM808)","v":450624.9999999404},{"$f":"IF(BN$11=\"\",0,Calc!BN808)","v":511916.66666662693},{"$f":"IF(BO$11=\"\",0,Calc!BO808)","v":623749.99999982119},{"$f":"IF(BP$11=\"\",0,Calc!BP808)","v":643966.66666650772},{"$f":"IF(BQ$11=\"\",0,Calc!BQ808)","v":573523.33333307505},{"$f":"IF(BR$11=\"\",0,Calc!BR808)","v":494169.99999988079},{"$f":"IF(BS$11=\"\",0,Calc!BS808)","v":372031.66666644812},{"$f":"IF(BT$11=\"\",0,Calc!BT808)","v":364066.66666644812},{"$f":"IF(BU$11=\"\",0,Calc!BU808)","v":494608.33333301544},{"$f":"IF(BV$11=\"\",0,Calc!BV808)","v":605066.66666644812},{"$f":"IF(BW$11=\"\",0,Calc!BW808)","v":635191.66666656733},{"$f":"IF(BX$11=\"\",0,Calc!BX808)","v":610087.4999999404},{"$f":"IF(BY$11=\"\",0,Calc!BY808)","v":519712.5000000596},{"$f":"IF(BZ$11=\"\",0,Calc!BZ808)","v":574941.66666668653},{"$f":"IF(CA$11=\"\",0,Calc!CA808)","v":685399.99999976158},{"$f":"IF(CB$11=\"\",0,Calc!CB808)","v":691529.99999976158},{"$f":"IF(CC$11=\"\",0,Calc!CC808)","v":602042.33333313465},{"$f":"IF(CD$11=\"\",0,Calc!CD808)","v":507311.99999952316},{"$f":"IF(CE$11=\"\",0,Calc!CE808)","v":377213.99999952316},{"$f":"IF(CF$11=\"\",0,Calc!CF808)","v":367394.16666638851},{"$f":"IF(CG$11=\"\",0,Calc!CG808)","v":497935.83333277702},{"$f":"IF(CH$11=\"\",0,Calc!CH808)","v":608394.16666615009},{"$f":"IF(CI$11=\"\",0,Calc!CI808)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ808)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK808)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL808)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM808)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN808)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO808)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP808)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ808)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR808)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS808)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT808)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU808)","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,null,{"$f":"H315","v":"АКТИВЫ"},{"$f":"Calc!I809","v":"Авансы выданные"},null,null,null,{"$f":"M315","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z317:$CV317,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA809)","v":14497.879672791934},{"$f":"IF(AB$11=\"\",0,Calc!AB809)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC809)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD809)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE809)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF809)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG809)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH809)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI809)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ809)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK809)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL809)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM809)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN809)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO809)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP809)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ809)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR809)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS809)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT809)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU809)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV809)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW809)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX809)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY809)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ809)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA809)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB809)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC809)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD809)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE809)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF809)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG809)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH809)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI809)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ809)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK809)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL809)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM809)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN809)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO809)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP809)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ809)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR809)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS809)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT809)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU809)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV809)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW809)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX809)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY809)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ809)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA809)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB809)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC809)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD809)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE809)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF809)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG809)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH809)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI809)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ809)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK809)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL809)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM809)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN809)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO809)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP809)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ809)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR809)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS809)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT809)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU809)","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,null,{"$f":"H315","v":"АКТИВЫ"},{"$f":"Calc!I810","v":"Денежные средства"},null,null,null,{"$f":"M315","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z318:$CV318,$Z$2:$CV$2,Periods!$Q$18)","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,AA308)","v":140505995.75060892},{"$f":"IF(AB$11=\"\",0,AB308)","v":74626118.342051625},36623015.398598187,10665993.142460972,7287149.7617455386,4626200.6251777215,2138754.5921424199,0,7334931.122213427,27522438.486890119,25891707.244589157,26162207.093590632,23365807.294571798,19856123.316200949,10406469.875053693,9287602.9332115725,12890775.267031893,16419971.95241677,16702233.635959789,14827501.371924832,1173602.6299175546,0,0,1682345.0819909498,7651694.24529773,9395538.9824157655,0,3902747.0315558538,18847204.276234321,32541259.33587835,39396921.65164084,42004333.772931203,23566666.35871502,16502217.899903566,25620005.382676661,39710612.676604584,53974946.948270142,61036767.388404191,47511169.34691152,59820702.359853625,86229395.844029263,110335965.514616,124155853.1763016,132043837.76902902,109451007.2460321,103095974.67617223,118162874.73738776,139326833.84569025,159419388.59163642,169831977.80094701,155213645.81158313,170301994.24234906,201097753.74344641,227799456.06422144,242386741.44525334,249797098.44860023,227447139.92850488,186202051.36435562,223153879.6501711,281791199.01308727,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN308)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},null,null,null,null,null,null,{"$f":"H316","v":"АКТИВЫ"},{"$f":"Calc!I811","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,{"$f":"M316","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z319:$CV319,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA811)","v":20000},{"$f":"IF(AB$11=\"\",0,Calc!AB811)","v":13047499.999999993},{"$f":"IF(AC$11=\"\",0,Calc!AC811)","v":37524999.999999993},{"$f":"IF(AD$11=\"\",0,Calc!AD811)","v":37524999.999999993},{"$f":"IF(AE$11=\"\",0,Calc!AE811)","v":37524999.999999993},{"$f":"IF(AF$11=\"\",0,Calc!AF811)","v":37524999.999999993},{"$f":"IF(AG$11=\"\",0,Calc!AG811)","v":37524999.999999993},{"$f":"IF(AH$11=\"\",0,Calc!AH811)","v":37504999.999999993},{"$f":"IF(AI$11=\"\",0,Calc!AI811)","v":24477500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ811)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK811)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL811)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM811)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN811)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO811)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP811)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ811)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR811)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS811)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT811)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU811)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV811)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW811)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX811)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY811)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ811)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA811)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB811)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC811)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD811)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE811)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF811)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG811)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH811)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI811)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ811)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK811)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL811)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM811)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN811)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO811)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP811)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ811)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR811)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS811)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT811)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU811)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV811)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW811)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX811)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY811)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ811)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA811)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB811)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC811)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD811)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE811)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF811)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG811)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH811)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI811)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ811)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK811)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL811)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM811)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN811)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO811)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP811)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ811)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR811)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS811)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT811)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU811)","v":0}]
[{"$f":"ROW()","v":320}]
[{"$f":"ROW()","v":321}]
[{"$f":"ROW()","v":322}]
[{"$f":"ROW()","v":323},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":324}]
[{"$f":"ROW()","v":325},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X325-SUM(X326:X345))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z325:$CV325,$Z$2:$CV$2,Periods!$Q$18)","v":427289560.86880589},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA326:AA345))","v":140652993.63028172},{"$f":"IF(AB$11=\"\",0,SUM(AB326:AB345))","v":153046517.33932492},262360976.85555831,236289210.12480977,232864990.2695373,229726077.79041278,226746138.70902249,224728450.32595366,221237208.85601288,219957041.76509562,220530896.06602773,{"$f":"IF(AL$11=\"\",0,SUM(AL326:AL345))","v":221297306.74550653},218961646.05955586,217015216.25702542,212767295.49117136,213082314.53377122,214174688.00776652,212518310.20444596,208943284.76231149,206178910.64519584,200064833.25734529,207069396.8584787,210652571.4680641,210967942.69754851,215912898.51205266,220057040.79025912,221053050.6138677,227053896.48036316,236224989.14864552,239466365.041922,238851755.15960392,239531416.16099799,234305073.48891911,241147755.53093559,255898126.48199269,267246286.98059669,279316493.69725418,289712821.21091104,292382386.2777704,307525625.48770523,324504182.95459324,332189165.43917978,334092009.39885736,337651521.66082311,332316754.63376385,343282124.6270141,363599471.63459998,378922512.41546398,393827723.53646183,405780763.75680214,408261866.08482742,424254991.92862856,442063937.9574492,448847917.61002403,449448190.98661816,451889942.84142435,447914158.8512072,409318719.52659702,419069896.6636368,427289560.86880589,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN326:CN345))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,{"$f":"H325","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M325","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z326:$CV326,$Z$2:$CV$2,Periods!$Q$18)","v":334889529.27675188},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z182:AA182))","v":-5681157.4873826178},{"$f":"IF(AB$11=\"\",0,SUM($Z182:AB182))","v":-8768564.9747652356},{"$f":"IF(AC$11=\"\",0,SUM($Z182:AC182))","v":-11860139.12881452},{"$f":"IF(AD$11=\"\",0,SUM($Z182:AD182))","v":-15989444.764345286},{"$f":"IF(AE$11=\"\",0,SUM($Z182:AE182))","v":-19982282.121501166},{"$f":"IF(AF$11=\"\",0,SUM($Z182:AF182))","v":-23693805.439469017},{"$f":"IF(AG$11=\"\",0,SUM($Z182:AG182))","v":-27148758.41421444},{"$f":"IF(AH$11=\"\",0,SUM($Z182:AH182))","v":-30473849.749070607},{"$f":"IF(AI$11=\"\",0,SUM($Z182:AI182))","v":-34066555.711884685},{"$f":"IF(AJ$11=\"\",0,SUM($Z182:AJ182))","v":-37153631.218659818},{"$f":"IF(AK$11=\"\",0,SUM($Z182:AK182))","v":-39207383.140171602},{"$f":"IF(AL$11=\"\",0,SUM($Z182:AL182))","v":-40130527.878935724},{"$f":"IF(AM$11=\"\",0,SUM($Z182:AM182))","v":-40112648.458184846},{"$f":"IF(AN$11=\"\",0,SUM($Z182:AN182))","v":-39634983.616761185},{"$f":"IF(AO$11=\"\",0,SUM($Z182:AO182))","v":-40021519.570331052},{"$f":"IF(AP$11=\"\",0,SUM($Z182:AP182))","v":-38353528.019118026},{"$f":"IF(AQ$11=\"\",0,SUM($Z182:AQ182))","v":-35145665.596138433},{"$f":"IF(AR$11=\"\",0,SUM($Z182:AR182))","v":-31604646.922484756},{"$f":"IF(AS$11=\"\",0,SUM($Z182:AS182))","v":-29021273.316284426},{"$f":"IF(AT$11=\"\",0,SUM($Z182:AT182))","v":-27423361.509011224},{"$f":"IF(AU$11=\"\",0,SUM($Z182:AU182))","v":-28466569.46394749},{"$f":"IF(AV$11=\"\",0,SUM($Z182:AV182))","v":-27708781.039469596},{"$f":"IF(AW$11=\"\",0,SUM($Z182:AW182))","v":-23461794.237858087},{"$f":"IF(AX$11=\"\",0,SUM($Z182:AX182))","v":-17427048.375094317},{"$f":"IF(AY$11=\"\",0,SUM($Z182:AY182))","v":-10188283.821787626},{"$f":"IF(AZ$11=\"\",0,SUM($Z182:AZ182))","v":-3406088.8145372495},{"$f":"IF(BA$11=\"\",0,SUM($Z182:BA182))","v":681822.38449947536},{"$f":"IF(BB$11=\"\",0,SUM($Z182:BB182))","v":8837336.5090026036},{"$f":"IF(BC$11=\"\",0,SUM($Z182:BC182))","v":19321397.476177923},{"$f":"IF(BD$11=\"\",0,SUM($Z182:BD182))","v":29787009.540350206},{"$f":"IF(BE$11=\"\",0,SUM($Z182:BE182))","v":37955827.934753291},{"$f":"IF(BF$11=\"\",0,SUM($Z182:BF182))","v":43942767.017569125},{"$f":"IF(BG$11=\"\",0,SUM($Z182:BG182))","v":45057300.383086532},{"$f":"IF(BH$11=\"\",0,SUM($Z182:BH182))","v":49063835.667424195},{"$f":"IF(BI$11=\"\",0,SUM($Z182:BI182))","v":58922642.739387065},{"$f":"IF(BJ$11=\"\",0,SUM($Z182:BJ182))","v":71467752.692845345},{"$f":"IF(BK$11=\"\",0,SUM($Z182:BK182))","v":85458926.324798271},{"$f":"IF(BL$11=\"\",0,SUM($Z182:BL182))","v":98303202.151636213},{"$f":"IF(BM$11=\"\",0,SUM($Z182:BM182))","v":106727320.4075572},{"$f":"IF(BN$11=\"\",0,SUM($Z182:BN182))","v":121241325.91080672},{"$f":"IF(BO$11=\"\",0,SUM($Z182:BO182))","v":138771830.75314152},{"$f":"IF(BP$11=\"\",0,SUM($Z182:BP182))","v":155925787.09555411},{"$f":"IF(BQ$11=\"\",0,SUM($Z182:BQ182))","v":169508132.2578651},{"$f":"IF(BR$11=\"\",0,SUM($Z182:BR182))","v":179713456.33035594},{"$f":"IF(BS$11=\"\",0,SUM($Z182:BS182))","v":182705969.96258047},{"$f":"IF(BT$11=\"\",0,SUM($Z182:BT182))","v":189209890.87458685},{"$f":"IF(BU$11=\"\",0,SUM($Z182:BU182))","v":202857208.80008096},{"$f":"IF(BV$11=\"\",0,SUM($Z182:BV182))","v":220006777.45454115},{"$f":"IF(BW$11=\"\",0,SUM($Z182:BW182))","v":238021108.42704296},{"$f":"IF(BX$11=\"\",0,SUM($Z182:BX182))","v":253763231.73008248},{"$f":"IF(BY$11=\"\",0,SUM($Z182:BY182))","v":263727995.9865883},{"$f":"IF(BZ$11=\"\",0,SUM($Z182:BZ182))","v":280577860.99223101},{"$f":"IF(CA$11=\"\",0,SUM($Z182:CA182))","v":300192109.49977684},{"$f":"IF(CB$11=\"\",0,SUM($Z182:CB182))","v":318420573.44696283},{"$f":"IF(CC$11=\"\",0,SUM($Z182:CC182))","v":332335092.34721744},{"$f":"IF(CD$11=\"\",0,SUM($Z182:CD182))","v":342297003.40554297},{"$f":"IF(CE$11=\"\",0,SUM($Z182:CE182))","v":303513172.49760872},{"$f":"IF(CF$11=\"\",0,SUM($Z182:CF182))","v":308832964.77581167},{"$f":"IF(CG$11=\"\",0,SUM($Z182:CG182))","v":320343898.7002728},{"$f":"IF(CH$11=\"\",0,SUM($Z182:CH182))","v":334889529.27675188},{"$f":"IF(CI$11=\"\",0,SUM($Z182:CI182))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z182:CJ182))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z182:CK182))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z182:CL182))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z182:CM182))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z182:CN182))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z182:CO182))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z182:CP182))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z182:CQ182))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z182:CR182))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z182:CS182))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z182:CT182))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z182:CU182))","v":0}]
[{"$f":"ROW()","v":327},null,null,null,null,null,null,{"$f":"H325","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M325","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z327:$CV327,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA815)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB815)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC815)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD815)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE815)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF815)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG815)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH815)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI815)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ815)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK815)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL815)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM815)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN815)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO815)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP815)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ815)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR815)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS815)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT815)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU815)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV815)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW815)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX815)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY815)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ815)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA815)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB815)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC815)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD815)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE815)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF815)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG815)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH815)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI815)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ815)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK815)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL815)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM815)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN815)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO815)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP815)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ815)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR815)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS815)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT815)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU815)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV815)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW815)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX815)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY815)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ815)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA815)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB815)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC815)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD815)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE815)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF815)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG815)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH815)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI815)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ815)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK815)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL815)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM815)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN815)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO815)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP815)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ815)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR815)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS815)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT815)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU815)","v":0}]
[{"$f":"ROW()","v":328},null,null,null,null,null,null,{"$f":"H325","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M325","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z328:$CV328,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA816)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB816)","v":47427.66254712503},{"$f":"IF(AC$11=\"\",0,Calc!AC816)","v":268394.02531250747},{"$f":"IF(AD$11=\"\",0,Calc!AD816)","v":607034.50619810331},{"$f":"IF(AE$11=\"\",0,Calc!AE816)","v":960027.70049685892},{"$f":"IF(AF$11=\"\",0,Calc!AF816)","v":1041495.8015439501},{"$f":"IF(AG$11=\"\",0,Calc!AG816)","v":1240813.776482611},{"$f":"IF(AH$11=\"\",0,Calc!AH816)","v":1854649.4431193061},{"$f":"IF(AI$11=\"\",0,Calc!AI816)","v":3129391.3573850337},{"$f":"IF(AJ$11=\"\",0,Calc!AJ816)","v":4532070.2161075324},{"$f":"IF(AK$11=\"\",0,Calc!AK816)","v":5648473.1750779264},{"$f":"IF(AL$11=\"\",0,Calc!AL816)","v":5729326.1414360628},{"$f":"IF(AM$11=\"\",0,Calc!AM816)","v":6579631.1055819616},{"$f":"IF(AN$11=\"\",0,Calc!AN816)","v":7923009.4825629145},{"$f":"IF(AO$11=\"\",0,Calc!AO816)","v":9907968.752109617},{"$f":"IF(AP$11=\"\",0,Calc!AP816)","v":10311845.158868581},{"$f":"IF(AQ$11=\"\",0,Calc!AQ816)","v":9644282.7620872855},{"$f":"IF(AR$11=\"\",0,Calc!AR816)","v":7647983.8182673454},{"$f":"IF(AS$11=\"\",0,Calc!AS816)","v":6847027.253544271},{"$f":"IF(AT$11=\"\",0,Calc!AT816)","v":7743264.6535794437},{"$f":"IF(AU$11=\"\",0,Calc!AU816)","v":11025680.640517712},{"$f":"IF(AV$11=\"\",0,Calc!AV816)","v":13965419.670357376},{"$f":"IF(AW$11=\"\",0,Calc!AW816)","v":15307892.48980996},{"$f":"IF(AX$11=\"\",0,Calc!AX816)","v":14160595.87040633},{"$f":"IF(AY$11=\"\",0,Calc!AY816)","v":14974076.995096564},{"$f":"IF(AZ$11=\"\",0,Calc!AZ816)","v":17074900.079859018},{"$f":"IF(BA$11=\"\",0,Calc!BA816)","v":20569687.289518595},{"$f":"IF(BB$11=\"\",0,Calc!BB816)","v":20709486.384922028},{"$f":"IF(BC$11=\"\",0,Calc!BC816)","v":18747495.211661875},{"$f":"IF(BD$11=\"\",0,Calc!BD816)","v":14478612.641200244},{"$f":"IF(BE$11=\"\",0,Calc!BE816)","v":12599122.948196888},{"$f":"IF(BF$11=\"\",0,Calc!BF816)","v":13796173.512165308},{"$f":"IF(BG$11=\"\",0,Calc!BG816)","v":19223132.524854422},{"$f":"IF(BH$11=\"\",0,Calc!BH816)","v":23910806.335975111},{"$f":"IF(BI$11=\"\",0,Calc!BI816)","v":25746535.084908366},{"$f":"IF(BJ$11=\"\",0,Calc!BJ816)","v":23460814.637392163},{"$f":"IF(BK$11=\"\",0,Calc!BK816)","v":24366563.792313457},{"$f":"IF(BL$11=\"\",0,Calc!BL816)","v":27312106.015106797},{"$f":"IF(BM$11=\"\",0,Calc!BM816)","v":32493256.371196508},{"$f":"IF(BN$11=\"\",0,Calc!BN816)","v":32335315.637865186},{"$f":"IF(BO$11=\"\",0,Calc!BO816)","v":28932960.811914444},{"$f":"IF(BP$11=\"\",0,Calc!BP816)","v":22097167.583266139},{"$f":"IF(BQ$11=\"\",0,Calc!BQ816)","v":18831769.592020631},{"$f":"IF(BR$11=\"\",0,Calc!BR816)","v":19819732.531709552},{"$f":"IF(BS$11=\"\",0,Calc!BS816)","v":26725295.336541414},{"$f":"IF(BT$11=\"\",0,Calc!BT816)","v":32296582.607886195},{"$f":"IF(BU$11=\"\",0,Calc!BU816)","v":33757844.750491858},{"$f":"IF(BV$11=\"\",0,Calc!BV816)","v":29963338.678860664},{"$f":"IF(BW$11=\"\",0,Calc!BW816)","v":30115065.26927042},{"$f":"IF(BX$11=\"\",0,Calc!BX816)","v":32660396.322275877},{"$f":"IF(BY$11=\"\",0,Calc!BY816)","v":37893003.78385973},{"$f":"IF(BZ$11=\"\",0,Calc!BZ816)","v":36805476.430568457},{"$f":"IF(CA$11=\"\",0,Calc!CA816)","v":32082097.555788994},{"$f":"IF(CB$11=\"\",0,Calc!CB816)","v":23978540.827462673},{"$f":"IF(CC$11=\"\",0,Calc!CC816)","v":20099116.356313944},{"$f":"IF(CD$11=\"\",0,Calc!CD816)","v":21026754.242891073},{"$f":"IF(CE$11=\"\",0,Calc!CE816)","v":30247643.32062149},{"$f":"IF(CF$11=\"\",0,Calc!CF816)","v":24939424.010422945},{"$f":"IF(CG$11=\"\",0,Calc!CG816)","v":13551333.16575861},{"$f":"IF(CH$11=\"\",0,Calc!CH816)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI816)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ816)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK816)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL816)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM816)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN816)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO816)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP816)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ816)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR816)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS816)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT816)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU816)","v":0}]
[{"$f":"ROW()","v":329},null,null,null,null,null,null,{"$f":"H326","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M326","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z329:$CV329,$Z$2:$CV$2,Periods!$Q$18)","v":15355221.666666655},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA817)","v":2000},{"$f":"IF(AB$11=\"\",0,Calc!AB817)","v":2333.3333333333285},{"$f":"IF(AC$11=\"\",0,Calc!AC817)","v":2666.666666666657},{"$f":"IF(AD$11=\"\",0,Calc!AD817)","v":-22600},{"$f":"IF(AE$11=\"\",0,Calc!AE817)","v":119475.00000000006},{"$f":"IF(AF$11=\"\",0,Calc!AF817)","v":367681.66666666674},{"$f":"IF(AG$11=\"\",0,Calc!AG817)","v":512570.00000000023},{"$f":"IF(AH$11=\"\",0,Calc!AH817)","v":665370},{"$f":"IF(AI$11=\"\",0,Calc!AI817)","v":461026.66666666698},{"$f":"IF(AJ$11=\"\",0,Calc!AJ817)","v":761733.33333333302},{"$f":"IF(AK$11=\"\",0,Calc!AK817)","v":1530163.3333333321},{"$f":"IF(AL$11=\"\",0,Calc!AL817)","v":2236030},{"$f":"IF(AM$11=\"\",0,Calc!AM817)","v":2689438.3333333312},{"$f":"IF(AN$11=\"\",0,Calc!AN817)","v":3022004.9999999977},{"$f":"IF(AO$11=\"\",0,Calc!AO817)","v":2283249.9999999977},{"$f":"IF(AP$11=\"\",0,Calc!AP817)","v":3677156.6666666674},{"$f":"IF(AQ$11=\"\",0,Calc!AQ817)","v":4741694.9999999991},{"$f":"IF(AR$11=\"\",0,Calc!AR817)","v":4918048.3333333312},{"$f":"IF(AS$11=\"\",0,Calc!AS817)","v":4201603.3333333312},{"$f":"IF(AT$11=\"\",0,Calc!AT817)","v":3894050.0000000028},{"$f":"IF(AU$11=\"\",0,Calc!AU817)","v":2186753.3333333493},{"$f":"IF(AV$11=\"\",0,Calc!AV817)","v":2993786.6666666926},{"$f":"IF(AW$11=\"\",0,Calc!AW817)","v":5050743.333333361},{"$f":"IF(AX$11=\"\",0,Calc!AX817)","v":6397496.6666666837},{"$f":"IF(AY$11=\"\",0,Calc!AY817)","v":6809411.6666666828},{"$f":"IF(AZ$11=\"\",0,Calc!AZ817)","v":6813825.0000000112},{"$f":"IF(BA$11=\"\",0,Calc!BA817)","v":4905969.9999999963},{"$f":"IF(BB$11=\"\",0,Calc!BB817)","v":7516796.6666666726},{"$f":"IF(BC$11=\"\",0,Calc!BC817)","v":9283035.0000000112},{"$f":"IF(BD$11=\"\",0,Calc!BD817)","v":9271708.3333333544},{"$f":"IF(BE$11=\"\",0,Calc!BE817)","v":7665883.3333333544},{"$f":"IF(BF$11=\"\",0,Calc!BF817)","v":6889730.0000000419},{"$f":"IF(BG$11=\"\",0,Calc!BG817)","v":3779033.333333361},{"$f":"IF(BH$11=\"\",0,Calc!BH817)","v":5054666.6666666744},{"$f":"IF(BI$11=\"\",0,Calc!BI817)","v":8328543.3333333312},{"$f":"IF(BJ$11=\"\",0,Calc!BJ817)","v":10330376.666666687},{"$f":"IF(BK$11=\"\",0,Calc!BK817)","v":10788911.666666687},{"$f":"IF(BL$11=\"\",0,Calc!BL817)","v":10605645.000000004},{"$f":"IF(BM$11=\"\",0,Calc!BM817)","v":7528690.0000000009},{"$f":"IF(BN$11=\"\",0,Calc!BN817)","v":11356436.666666683},{"$f":"IF(BO$11=\"\",0,Calc!BO817)","v":13824375.000000032},{"$f":"IF(BP$11=\"\",0,Calc!BP817)","v":13625368.333333405},{"$f":"IF(BQ$11=\"\",0,Calc!BQ817)","v":11130163.333333405},{"$f":"IF(BR$11=\"\",0,Calc!BR817)","v":9897065.0000000913},{"$f":"IF(BS$11=\"\",0,Calc!BS817)","v":5336048.333333388},{"$f":"IF(BT$11=\"\",0,Calc!BT817)","v":6904556.6666667014},{"$f":"IF(BU$11=\"\",0,Calc!BU817)","v":10977858.333333328},{"$f":"IF(BV$11=\"\",0,Calc!BV817)","v":13170556.666666642},{"$f":"IF(BW$11=\"\",0,Calc!BW817)","v":13326604.166666685},{"$f":"IF(BX$11=\"\",0,Calc!BX817)","v":12698397.500000058},{"$f":"IF(BY$11=\"\",0,Calc!BY817)","v":8785160.0000000577},{"$f":"IF(BZ$11=\"\",0,Calc!BZ817)","v":12858461.6666668},{"$f":"IF(CA$11=\"\",0,Calc!CA817)","v":15207207.500000112},{"$f":"IF(CB$11=\"\",0,Calc!CB817)","v":14579000.833333485},{"$f":"IF(CC$11=\"\",0,Calc!CC817)","v":11602048.333333485},{"$f":"IF(CD$11=\"\",0,Calc!CD817)","v":10033540.000000231},{"$f":"IF(CE$11=\"\",0,Calc!CE817)","v":5336048.3333335277},{"$f":"IF(CF$11=\"\",0,Calc!CF817)","v":6904556.6666667815},{"$f":"IF(CG$11=\"\",0,Calc!CG817)","v":10977858.333333408},{"$f":"IF(CH$11=\"\",0,Calc!CH817)","v":15355221.666666655},{"$f":"IF(CI$11=\"\",0,Calc!CI817)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ817)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK817)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL817)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM817)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN817)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO817)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP817)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ817)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR817)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS817)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT817)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU817)","v":0}]
[{"$f":"ROW()","v":330},null,null,null,null,null,null,{"$f":"H327","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M327","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z330:$CV330,$Z$2:$CV$2,Periods!$Q$18)","v":7521034.5151833957},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA818)","v":-54912.184859141707},{"$f":"IF(AB$11=\"\",0,Calc!AB818)","v":-54912.184859141707},{"$f":"IF(AC$11=\"\",0,Calc!AC818)","v":-54912.184859141707},{"$f":"IF(AD$11=\"\",0,Calc!AD818)","v":-54912.184859141707},{"$f":"IF(AE$11=\"\",0,Calc!AE818)","v":-18061.286824287847},{"$f":"IF(AF$11=\"\",0,Calc!AF818)","v":45358.450641946867},{"$f":"IF(AG$11=\"\",0,Calc!AG818)","v":98158.458044067025},{"$f":"IF(AH$11=\"\",0,Calc!AH818)","v":149727.98408027738},{"$f":"IF(AI$11=\"\",0,Calc!AI818)","v":143935.15158815309},{"$f":"IF(AJ$11=\"\",0,Calc!AJ818)","v":264597.33852979541},{"$f":"IF(AK$11=\"\",0,Calc!AK818)","v":508717.14410921186},{"$f":"IF(AL$11=\"\",0,Calc!AL818)","v":724831.45569805428},{"$f":"IF(AM$11=\"\",0,Calc!AM818)","v":951059.84860589821},{"$f":"IF(AN$11=\"\",0,Calc!AN818)","v":1133785.5692652026},{"$f":"IF(AO$11=\"\",0,Calc!AO818)","v":1126732.3463235134},{"$f":"IF(AP$11=\"\",0,Calc!AP818)","v":850633.22338830028},{"$f":"IF(AQ$11=\"\",0,Calc!AQ818)","v":1273270.4087266037},{"$f":"IF(AR$11=\"\",0,Calc!AR818)","v":1484267.848519356},{"$f":"IF(AS$11=\"\",0,Calc!AS818)","v":1500456.8510038489},{"$f":"IF(AT$11=\"\",0,Calc!AT818)","v":1540108.2742179865},{"$f":"IF(AU$11=\"\",0,Calc!AU818)","v":1306099.8749214197},{"$f":"IF(AV$11=\"\",0,Calc!AV818)","v":1687366.5361329252},{"$f":"IF(AW$11=\"\",0,Calc!AW818)","v":2390594.7519072676},{"$f":"IF(AX$11=\"\",0,Calc!AX818)","v":2920343.8594936216},{"$f":"IF(AY$11=\"\",0,Calc!AY818)","v":3308923.1328035113},{"$f":"IF(AZ$11=\"\",0,Calc!AZ818)","v":3541886.072853249},{"$f":"IF(BA$11=\"\",0,Calc!BA818)","v":3439738.2490690728},{"$f":"IF(BB$11=\"\",0,Calc!BB818)","v":1834992.9252670039},{"$f":"IF(BC$11=\"\",0,Calc!BC818)","v":2602078.5874701669},{"$f":"IF(BD$11=\"\",0,Calc!BD818)","v":2925878.5163089414},{"$f":"IF(BE$11=\"\",0,Calc!BE818)","v":2883605.0602024277},{"$f":"IF(BF$11=\"\",0,Calc!BF818)","v":2900309.826099806},{"$f":"IF(BG$11=\"\",0,Calc!BG818)","v":2443267.4311475088},{"$f":"IF(BH$11=\"\",0,Calc!BH818)","v":3076867.8123463918},{"$f":"IF(BI$11=\"\",0,Calc!BI818)","v":4233462.5118069276},{"$f":"IF(BJ$11=\"\",0,Calc!BJ818)","v":5094050.0432466194},{"$f":"IF(BK$11=\"\",0,Calc!BK818)","v":5677009.7407096941},{"$f":"IF(BL$11=\"\",0,Calc!BL818)","v":6001892.3581311721},{"$f":"IF(BM$11=\"\",0,Calc!BM818)","v":5799306.5341290552},{"$f":"IF(BN$11=\"\",0,Calc!BN818)","v":2878165.7738022823},{"$f":"IF(BO$11=\"\",0,Calc!BO818)","v":4008864.0254738349},{"$f":"IF(BP$11=\"\",0,Calc!BP818)","v":4451709.5292047281},{"$f":"IF(BQ$11=\"\",0,Calc!BQ818)","v":4348042.2506355662},{"$f":"IF(BR$11=\"\",0,Calc!BR818)","v":4340484.3259681482},{"$f":"IF(BS$11=\"\",0,Calc!BS818)","v":3626260.4448962826},{"$f":"IF(BT$11=\"\",0,Calc!BT818)","v":4458100.2789401431},{"$f":"IF(BU$11=\"\",0,Calc!BU818)","v":5950895.0257141311},{"$f":"IF(BV$11=\"\",0,Calc!BV818)","v":7007451.6898608822},{"$f":"IF(BW$11=\"\",0,Calc!BW818)","v":7637365.836088567},{"$f":"IF(BX$11=\"\",0,Calc!BX818)","v":7931158.8281385889},{"$f":"IF(BY$11=\"\",0,Calc!BY818)","v":7595395.4086528411},{"$f":"IF(BZ$11=\"\",0,Calc!BZ818)","v":3336930.402737624},{"$f":"IF(CA$11=\"\",0,Calc!CA818)","v":4513721.1640191143},{"$f":"IF(CB$11=\"\",0,Calc!CB818)","v":4891975.3372881478},{"$f":"IF(CC$11=\"\",0,Calc!CC818)","v":4683037.9269152349},{"$f":"IF(CD$11=\"\",0,Calc!CD818)","v":4597952.1097171968},{"$f":"IF(CE$11=\"\",0,Calc!CE818)","v":3832179.7549348539},{"$f":"IF(CF$11=\"\",0,Calc!CF818)","v":4686309.8332308596},{"$f":"IF(CG$11=\"\",0,Calc!CG818)","v":6219957.9111412829},{"$f":"IF(CH$11=\"\",0,Calc!CH818)","v":7521034.5151833957},{"$f":"IF(CI$11=\"\",0,Calc!CI818)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ818)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK818)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL818)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM818)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN818)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO818)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP818)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ818)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR818)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS818)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT818)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU818)","v":0}]
[{"$f":"ROW()","v":331},null,null,null,null,null,null,{"$f":"H327","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M327","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z331:$CV331,$Z$2:$CV$2,Periods!$Q$18)","v":2657346.188187547},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA819)","v":632000},{"$f":"IF(AB$11=\"\",0,Calc!AB819)","v":632000},{"$f":"IF(AC$11=\"\",0,Calc!AC819)","v":632000},{"$f":"IF(AD$11=\"\",0,Calc!AD819)","v":632000},{"$f":"IF(AE$11=\"\",0,Calc!AE819)","v":646710.78986706934},{"$f":"IF(AF$11=\"\",0,Calc!AF819)","v":669926.25512603798},{"$f":"IF(AG$11=\"\",0,Calc!AG819)","v":684958.84352144948},{"$f":"IF(AH$11=\"\",0,Calc!AH819)","v":697738.84221846587},{"$f":"IF(AI$11=\"\",0,Calc!AI819)","v":742738.84221846587},{"$f":"IF(AJ$11=\"\",0,Calc!AJ819)","v":770781.28540256666},{"$f":"IF(AK$11=\"\",0,Calc!AK819)","v":853529.47840483149},{"$f":"IF(AL$11=\"\",0,Calc!AL819)","v":928646.449163554},{"$f":"IF(AM$11=\"\",0,Calc!AM819)","v":1006199.5252040911},{"$f":"IF(AN$11=\"\",0,Calc!AN819)","v":1035130.5920385994},{"$f":"IF(AO$11=\"\",0,Calc!AO819)","v":1035130.5920385995},{"$f":"IF(AP$11=\"\",0,Calc!AP819)","v":1136791.8039758981},{"$f":"IF(AQ$11=\"\",0,Calc!AQ819)","v":1242951.2996272373},{"$f":"IF(AR$11=\"\",0,Calc!AR819)","v":1249248.8968268931},{"$f":"IF(AS$11=\"\",0,Calc!AS819)","v":1249248.8968268931},{"$f":"IF(AT$11=\"\",0,Calc!AT819)","v":1249248.8968268931},{"$f":"IF(AU$11=\"\",0,Calc!AU819)","v":1250598.8968268931},{"$f":"IF(AV$11=\"\",0,Calc!AV819)","v":1250598.8968268931},{"$f":"IF(AW$11=\"\",0,Calc!AW819)","v":1301879.3311669463},{"$f":"IF(AX$11=\"\",0,Calc!AX819)","v":1440426.4695593715},{"$f":"IF(AY$11=\"\",0,Calc!AY819)","v":1521167.9143400248},{"$f":"IF(AZ$11=\"\",0,Calc!AZ819)","v":1521167.9143400248},{"$f":"IF(BA$11=\"\",0,Calc!BA819)","v":1521167.9143400285},{"$f":"IF(BB$11=\"\",0,Calc!BB819)","v":1637925.3664216436},{"$f":"IF(BC$11=\"\",0,Calc!BC819)","v":1813988.1909891609},{"$f":"IF(BD$11=\"\",0,Calc!BD819)","v":1813988.1909891609},{"$f":"IF(BE$11=\"\",0,Calc!BE819)","v":1813988.1909891609},{"$f":"IF(BF$11=\"\",0,Calc!BF819)","v":1813988.1909891609},{"$f":"IF(BG$11=\"\",0,Calc!BG819)","v":1815378.6909891609},{"$f":"IF(BH$11=\"\",0,Calc!BH819)","v":1815378.6909891609},{"$f":"IF(BI$11=\"\",0,Calc!BI819)","v":1815378.6909891609},{"$f":"IF(BJ$11=\"\",0,Calc!BJ819)","v":1950669.0719726216},{"$f":"IF(BK$11=\"\",0,Calc!BK819)","v":2047843.6543464921},{"$f":"IF(BL$11=\"\",0,Calc!BL819)","v":2047843.6543464903},{"$f":"IF(BM$11=\"\",0,Calc!BM819)","v":2047843.6543464921},{"$f":"IF(BN$11=\"\",0,Calc!BN819)","v":2168103.8299905583},{"$f":"IF(BO$11=\"\",0,Calc!BO819)","v":2418168.6396631412},{"$f":"IF(BP$11=\"\",0,Calc!BP819)","v":2418168.6396631412},{"$f":"IF(BQ$11=\"\",0,Calc!BQ819)","v":2418168.6396631412},{"$f":"IF(BR$11=\"\",0,Calc!BR819)","v":2418168.6396631412},{"$f":"IF(BS$11=\"\",0,Calc!BS819)","v":2419600.8546631411},{"$f":"IF(BT$11=\"\",0,Calc!BT819)","v":2419600.8546631411},{"$f":"IF(BU$11=\"\",0,Calc!BU819)","v":2419600.8546631411},{"$f":"IF(BV$11=\"\",0,Calc!BV819)","v":2419600.8546631411},{"$f":"IF(BW$11=\"\",0,Calc!BW819)","v":2490713.6988530345},{"$f":"IF(BX$11=\"\",0,Calc!BX819)","v":2490713.6988530345},{"$f":"IF(BY$11=\"\",0,Calc!BY819)","v":2490713.6988530345},{"$f":"IF(BZ$11=\"\",0,Calc!BZ819)","v":2490713.6988530308},{"$f":"IF(CA$11=\"\",0,Calc!CA819)","v":2655871.0067375451},{"$f":"IF(CB$11=\"\",0,Calc!CB819)","v":2655871.0067375451},{"$f":"IF(CC$11=\"\",0,Calc!CC819)","v":2655871.0067375451},{"$f":"IF(CD$11=\"\",0,Calc!CD819)","v":2655871.0067375451},{"$f":"IF(CE$11=\"\",0,Calc!CE819)","v":2657346.1881875396},{"$f":"IF(CF$11=\"\",0,Calc!CF819)","v":2657346.1881875396},{"$f":"IF(CG$11=\"\",0,Calc!CG819)","v":2657346.1881875396},{"$f":"IF(CH$11=\"\",0,Calc!CH819)","v":2657346.188187547},{"$f":"IF(CI$11=\"\",0,Calc!CI819)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ819)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK819)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL819)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM819)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN819)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO819)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP819)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ819)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR819)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS819)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT819)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU819)","v":0}]
[{"$f":"ROW()","v":332},null,null,null,null,null,null,{"$f":"H327","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M327","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z332:$CV332,$Z$2:$CV$2,Periods!$Q$18)","v":349856.18144258577},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA820)","v":48032},{"$f":"IF(AB$11=\"\",0,Calc!AB820)","v":48032},{"$f":"IF(AC$11=\"\",0,Calc!AC820)","v":48032},{"$f":"IF(AD$11=\"\",0,Calc!AD820)","v":48032},{"$f":"IF(AE$11=\"\",0,Calc!AE820)","v":50268.040059794534},{"$f":"IF(AF$11=\"\",0,Calc!AF820)","v":53796.790779157775},{"$f":"IF(AG$11=\"\",0,Calc!AG820)","v":56081.744215260318},{"$f":"IF(AH$11=\"\",0,Calc!AH820)","v":58024.304017206814},{"$f":"IF(AI$11=\"\",0,Calc!AI820)","v":64864.304017206814},{"$f":"IF(AJ$11=\"\",0,Calc!AJ820)","v":69126.755381190131},{"$f":"IF(AK$11=\"\",0,Calc!AK820)","v":81704.480717534374},{"$f":"IF(AL$11=\"\",0,Calc!AL820)","v":93122.260272860221},{"$f":"IF(AM$11=\"\",0,Calc!AM820)","v":103469.36783102181},{"$f":"IF(AN$11=\"\",0,Calc!AN820)","v":107866.88998986706},{"$f":"IF(AO$11=\"\",0,Calc!AO820)","v":107866.88998986705},{"$f":"IF(AP$11=\"\",0,Calc!AP820)","v":123319.39420433652},{"$f":"IF(AQ$11=\"\",0,Calc!AQ820)","v":139455.63754334001},{"$f":"IF(AR$11=\"\",0,Calc!AR820)","v":140412.87231768772},{"$f":"IF(AS$11=\"\",0,Calc!AS820)","v":140412.87231768772},{"$f":"IF(AT$11=\"\",0,Calc!AT820)","v":140412.87231768772},{"$f":"IF(AU$11=\"\",0,Calc!AU820)","v":140618.07231768774},{"$f":"IF(AV$11=\"\",0,Calc!AV820)","v":140618.07231768768},{"$f":"IF(AW$11=\"\",0,Calc!AW820)","v":148412.69833737577},{"$f":"IF(AX$11=\"\",0,Calc!AX820)","v":169471.86337302445},{"$f":"IF(AY$11=\"\",0,Calc!AY820)","v":180260.37417968392},{"$f":"IF(AZ$11=\"\",0,Calc!AZ820)","v":180260.37417968386},{"$f":"IF(BA$11=\"\",0,Calc!BA820)","v":180260.37417968397},{"$f":"IF(BB$11=\"\",0,Calc!BB820)","v":198007.50689608953},{"$f":"IF(BC$11=\"\",0,Calc!BC820)","v":224769.05623035214},{"$f":"IF(BD$11=\"\",0,Calc!BD820)","v":224769.05623035214},{"$f":"IF(BE$11=\"\",0,Calc!BE820)","v":224769.05623035226},{"$f":"IF(BF$11=\"\",0,Calc!BF820)","v":224769.05623035214},{"$f":"IF(BG$11=\"\",0,Calc!BG820)","v":224980.41223035217},{"$f":"IF(BH$11=\"\",0,Calc!BH820)","v":224980.41223035217},{"$f":"IF(BI$11=\"\",0,Calc!BI820)","v":224980.41223035206},{"$f":"IF(BJ$11=\"\",0,Calc!BJ820)","v":245544.55013983825},{"$f":"IF(BK$11=\"\",0,Calc!BK820)","v":258786.37219666597},{"$f":"IF(BL$11=\"\",0,Calc!BL820)","v":258786.37219666573},{"$f":"IF(BM$11=\"\",0,Calc!BM820)","v":258786.37219666597},{"$f":"IF(BN$11=\"\",0,Calc!BN820)","v":277065.91889456403},{"$f":"IF(BO$11=\"\",0,Calc!BO820)","v":315075.76996479579},{"$f":"IF(BP$11=\"\",0,Calc!BP820)","v":315075.76996479603},{"$f":"IF(BQ$11=\"\",0,Calc!BQ820)","v":315075.76996479579},{"$f":"IF(BR$11=\"\",0,Calc!BR820)","v":315075.76996479579},{"$f":"IF(BS$11=\"\",0,Calc!BS820)","v":315293.46664479608},{"$f":"IF(BT$11=\"\",0,Calc!BT820)","v":315293.46664479584},{"$f":"IF(BU$11=\"\",0,Calc!BU820)","v":315293.46664479584},{"$f":"IF(BV$11=\"\",0,Calc!BV820)","v":315293.46664479608},{"$f":"IF(BW$11=\"\",0,Calc!BW820)","v":324528.04306373931},{"$f":"IF(BX$11=\"\",0,Calc!BX820)","v":324528.04306373931},{"$f":"IF(BY$11=\"\",0,Calc!BY820)","v":324528.04306373978},{"$f":"IF(BZ$11=\"\",0,Calc!BZ820)","v":324528.04306373978},{"$f":"IF(CA$11=\"\",0,Calc!CA820)","v":349631.95386218652},{"$f":"IF(CB$11=\"\",0,Calc!CB820)","v":349631.95386218559},{"$f":"IF(CC$11=\"\",0,Calc!CC820)","v":349631.95386218606},{"$f":"IF(CD$11=\"\",0,Calc!CD820)","v":349631.95386218606},{"$f":"IF(CE$11=\"\",0,Calc!CE820)","v":349856.18144258531},{"$f":"IF(CF$11=\"\",0,Calc!CF820)","v":349856.18144258577},{"$f":"IF(CG$11=\"\",0,Calc!CG820)","v":349856.18144258577},{"$f":"IF(CH$11=\"\",0,Calc!CH820)","v":349856.18144258577},{"$f":"IF(CI$11=\"\",0,Calc!CI820)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ820)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK820)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL820)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM820)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN820)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO820)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP820)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ820)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR820)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS820)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT820)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU820)","v":0}]
[{"$f":"ROW()","v":333},null,null,null,null,null,null,{"$f":"H330","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M330","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z333:$CV333,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA821)","v":-105026250},{"$f":"IF(AB$11=\"\",0,Calc!AB821)","v":-90089750},{"$f":"IF(AC$11=\"\",0,Calc!AC821)","v":22161750},{"$f":"IF(AD$11=\"\",0,Calc!AD821)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE821)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF821)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG821)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH821)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI821)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ821)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK821)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL821)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM821)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN821)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO821)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP821)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ821)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR821)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS821)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT821)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU821)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV821)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW821)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX821)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY821)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ821)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA821)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB821)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC821)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD821)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE821)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF821)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG821)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH821)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI821)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ821)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK821)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL821)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM821)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN821)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO821)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP821)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ821)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR821)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS821)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT821)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU821)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV821)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW821)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX821)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY821)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ821)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA821)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB821)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC821)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD821)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE821)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF821)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG821)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH821)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI821)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ821)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK821)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL821)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM821)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN821)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO821)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP821)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ821)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR821)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS821)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT821)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU821)","v":0}]
[{"$f":"ROW()","v":334},null,null,null,null,null,null,{"$f":"H330","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M330","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z334:$CV334,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA822)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB822)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC822)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD822)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE822)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF822)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG822)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH822)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI822)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ822)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK822)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL822)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM822)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN822)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO822)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP822)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ822)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR822)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS822)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT822)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU822)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV822)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW822)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX822)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY822)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ822)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA822)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB822)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC822)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD822)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE822)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF822)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG822)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH822)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI822)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ822)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK822)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL822)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM822)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN822)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO822)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP822)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ822)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR822)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS822)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT822)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU822)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV822)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW822)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX822)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY822)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ822)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA822)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB822)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC822)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD822)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE822)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF822)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG822)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH822)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI822)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ822)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK822)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL822)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM822)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN822)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO822)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP822)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ822)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR822)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS822)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT822)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU822)","v":0}]
[{"$f":"ROW()","v":335},null,null,null,null,null,null,{"$f":"H330","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M330","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z335:$CV335,$Z$2:$CV$2,Periods!$Q$18)","v":14533077.961963147},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA823)","v":-600052.03080985695},{"$f":"IF(AB$11=\"\",0,Calc!AB823)","v":-103381.83026450989},{"$f":"IF(AC$11=\"\",0,Calc!AC823)","v":-170147.85608055419},{"$f":"IF(AD$11=\"\",0,Calc!AD823)","v":-264232.76551722689},{"$f":"IF(AE$11=\"\",0,Calc!AE823)","v":-244481.18589431141},{"$f":"IF(AF$11=\"\",0,Calc!AF823)","v":-91709.068209314486},{"$f":"IF(AG$11=\"\",0,Calc!AG823)","v":-31019.032359791687},{"$f":"IF(AH$11=\"\",0,Calc!AH823)","v":-125317.92196528567},{"$f":"IF(AI$11=\"\",0,Calc!AI823)","v":-571525.08731129905},{"$f":"IF(AJ$11=\"\",0,Calc!AJ823)","v":-620969.278332307},{"$f":"IF(AK$11=\"\",0,Calc!AK823)","v":-217641.73877685936},{"$f":"IF(AL$11=\"\",0,Calc!AL823)","v":382544.98453837028},{"$f":"IF(AM$11=\"\",0,Calc!AM823)","v":605607.44829549501},{"$f":"IF(AN$11=\"\",0,Calc!AN823)","v":483957.89548560977},{"$f":"IF(AO$11=\"\",0,Calc!AO823)","v":-422133.5189591907},{"$f":"IF(AP$11=\"\",0,Calc!AP823)","v":780540.75022988487},{"$f":"IF(AQ$11=\"\",0,Calc!AQ823)","v":1917587.3848093711},{"$f":"IF(AR$11=\"\",0,Calc!AR823)","v":2516328.6909994492},{"$f":"IF(AS$11=\"\",0,Calc!AS823)","v":2053586.6493476438},{"$f":"IF(AT$11=\"\",0,Calc!AT823)","v":1257409.679487288},{"$f":"IF(AU$11=\"\",0,Calc!AU823)","v":-961681.42995763198},{"$f":"IF(AV$11=\"\",0,Calc!AV823)","v":-724663.44102939405},{"$f":"IF(AW$11=\"\",0,Calc!AW823)","v":908690.10207485408},{"$f":"IF(AX$11=\"\",0,Calc!AX823)","v":2306656.3431438133},{"$f":"IF(AY$11=\"\",0,Calc!AY823)","v":2501786.6951982621},{"$f":"IF(AZ$11=\"\",0,Calc!AZ823)","v":1719979.0524532404},{"$f":"IF(BA$11=\"\",0,Calc!BA823)","v":-419778.53216569684},{"$f":"IF(BB$11=\"\",0,Calc!BB823)","v":2097128.8989648987},{"$f":"IF(BC$11=\"\",0,Calc!BC823)","v":4204447.8483382519},{"$f":"IF(BD$11=\"\",0,Calc!BD823)","v":5131065.4301763736},{"$f":"IF(BE$11=\"\",0,Calc!BE823)","v":4069669.7470095679},{"$f":"IF(BF$11=\"\",0,Calc!BF823)","v":2519234.1134997271},{"$f":"IF(BG$11=\"\",0,Calc!BG823)","v":-1488019.2867222428},{"$f":"IF(BH$11=\"\",0,Calc!BH823)","v":-1054335.6102518663},{"$f":"IF(BI$11=\"\",0,Calc!BI823)","v":1765472.5982263833},{"$f":"IF(BJ$11=\"\",0,Calc!BJ823)","v":4030412.6516667828},{"$f":"IF(BK$11=\"\",0,Calc!BK823)","v":4246229.9240007028},{"$f":"IF(BL$11=\"\",0,Calc!BL823)","v":2905567.8817159683},{"$f":"IF(BM$11=\"\",0,Calc!BM823)","v":-556150.39498880506},{"$f":"IF(BN$11=\"\",0,Calc!BN823)","v":3380322.8607904166},{"$f":"IF(BO$11=\"\",0,Calc!BO823)","v":6538463.5099910647},{"$f":"IF(BP$11=\"\",0,Calc!BP823)","v":7855888.4881935567},{"$f":"IF(BQ$11=\"\",0,Calc!BQ823)","v":6235101.9998192638},{"$f":"IF(BR$11=\"\",0,Calc!BR823)","v":4036427.9520504028},{"$f":"IF(BS$11=\"\",0,Calc!BS823)","v":-1728380.4315622672},{"$f":"IF(BT$11=\"\",0,Calc!BT823)","v":-1044122.3445959538},{"$f":"IF(BU$11=\"\",0,Calc!BU823)","v":2792992.6258940026},{"$f":"IF(BV$11=\"\",0,Calc!BV823)","v":5706160.2708934098},{"$f":"IF(BW$11=\"\",0,Calc!BW823)","v":5773449.2065875381},{"$f":"IF(BX$11=\"\",0,Calc!BX823)","v":3967893.1899438649},{"$f":"IF(BY$11=\"\",0,Calc!BY823)","v":-304930.836190328},{"$f":"IF(BZ$11=\"\",0,Calc!BZ823)","v":4305465.1389523149},{"$f":"IF(CA$11=\"\",0,Calc!CA823)","v":7702188.1661532521},{"$f":"IF(CB$11=\"\",0,Calc!CB823)","v":8805657.5377104431},{"$f":"IF(CC$11=\"\",0,Calc!CC823)","v":6751170.8400160819},{"$f":"IF(CD$11=\"\",0,Calc!CD823)","v":4151412.3448953331},{"$f":"IF(CE$11=\"\",0,Calc!CE823)","v":-1993580.6442923993},{"$f":"IF(CF$11=\"\",0,Calc!CF823)","v":1833946.762190789},{"$f":"IF(CG$11=\"\",0,Calc!CG823)","v":9205528.9311750382},{"$f":"IF(CH$11=\"\",0,Calc!CH823)","v":14533077.961963147},{"$f":"IF(CI$11=\"\",0,Calc!CI823)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ823)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK823)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL823)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM823)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN823)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO823)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP823)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ823)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR823)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS823)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT823)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU823)","v":0}]
[{"$f":"ROW()","v":336},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z336:$CV336,$Z$2:$CV$2,Periods!$Q$18)","v":1983495.0786107853},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA838)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB838)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC838)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD838)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE838)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF838)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG838)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH838)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI838)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ838)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK838)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL838)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM838)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN838)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO838)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP838)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ838)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR838)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS838)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT838)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU838)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV838)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW838)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX838)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY838)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ838)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA838)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB838)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC838)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD838)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE838)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF838)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG838)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH838)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI838)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ838)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK838)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL838)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM838)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN838)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO838)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP838)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ838)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR838)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS838)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT838)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU838)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV838)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW838)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX838)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY838)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ838)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA838)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB838)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC838)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD838)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE838)","v":41388159.886037558},{"$f":"IF(CF$11=\"\",0,Calc!CF838)","v":725426.21975494176},{"$f":"IF(CG$11=\"\",0,Calc!CG838)","v":1569672.8078810647},{"$f":"IF(CH$11=\"\",0,Calc!CH838)","v":1983495.0786107853},{"$f":"IF(CI$11=\"\",0,Calc!CI838)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ838)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK838)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL838)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM838)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN838)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO838)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP838)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ838)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR838)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS838)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT838)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU838)","v":0}]
[{"$f":"ROW()","v":337},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z337:$CV337,$Z$2:$CV$2,Periods!$Q$18)","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(Calc!$Z874:AA874))","v":50000000},{"$f":"IF(AB$11=\"\",0,SUM(Calc!$Z874:AB874))","v":50000000},{"$f":"IF(AC$11=\"\",0,SUM(Calc!$Z874:AC874))","v":50000000},{"$f":"IF(AD$11=\"\",0,SUM(Calc!$Z874:AD874))","v":50000000},{"$f":"IF(AE$11=\"\",0,SUM(Calc!$Z874:AE874))","v":50000000},{"$f":"IF(AF$11=\"\",0,SUM(Calc!$Z874:AF874))","v":50000000},{"$f":"IF(AG$11=\"\",0,SUM(Calc!$Z874:AG874))","v":50000000},{"$f":"IF(AH$11=\"\",0,SUM(Calc!$Z874:AH874))","v":50000000},{"$f":"IF(AI$11=\"\",0,SUM(Calc!$Z874:AI874))","v":50000000},{"$f":"IF(AJ$11=\"\",0,SUM(Calc!$Z874:AJ874))","v":50000000},{"$f":"IF(AK$11=\"\",0,SUM(Calc!$Z874:AK874))","v":50000000},{"$f":"IF(AL$11=\"\",0,SUM(Calc!$Z874:AL874))","v":50000000},{"$f":"IF(AM$11=\"\",0,SUM(Calc!$Z874:AM874))","v":50000000},{"$f":"IF(AN$11=\"\",0,SUM(Calc!$Z874:AN874))","v":50000000},{"$f":"IF(AO$11=\"\",0,SUM(Calc!$Z874:AO874))","v":50000000},{"$f":"IF(AP$11=\"\",0,SUM(Calc!$Z874:AP874))","v":50000000},{"$f":"IF(AQ$11=\"\",0,SUM(Calc!$Z874:AQ874))","v":50000000},{"$f":"IF(AR$11=\"\",0,SUM(Calc!$Z874:AR874))","v":50000000},{"$f":"IF(AS$11=\"\",0,SUM(Calc!$Z874:AS874))","v":50000000},{"$f":"IF(AT$11=\"\",0,SUM(Calc!$Z874:AT874))","v":50000000},{"$f":"IF(AU$11=\"\",0,SUM(Calc!$Z874:AU874))","v":50000000},{"$f":"IF(AV$11=\"\",0,SUM(Calc!$Z874:AV874))","v":50000000},{"$f":"IF(AW$11=\"\",0,SUM(Calc!$Z874:AW874))","v":50000000},{"$f":"IF(AX$11=\"\",0,SUM(Calc!$Z874:AX874))","v":50000000},{"$f":"IF(AY$11=\"\",0,SUM(Calc!$Z874:AY874))","v":50000000},{"$f":"IF(AZ$11=\"\",0,SUM(Calc!$Z874:AZ874))","v":50000000},{"$f":"IF(BA$11=\"\",0,SUM(Calc!$Z874:BA874))","v":50000000},{"$f":"IF(BB$11=\"\",0,SUM(Calc!$Z874:BB874))","v":50000000},{"$f":"IF(BC$11=\"\",0,SUM(Calc!$Z874:BC874))","v":50000000},{"$f":"IF(BD$11=\"\",0,SUM(Calc!$Z874:BD874))","v":50000000},{"$f":"IF(BE$11=\"\",0,SUM(Calc!$Z874:BE874))","v":50000000},{"$f":"IF(BF$11=\"\",0,SUM(Calc!$Z874:BF874))","v":50000000},{"$f":"IF(BG$11=\"\",0,SUM(Calc!$Z874:BG874))","v":50000000},{"$f":"IF(BH$11=\"\",0,SUM(Calc!$Z874:BH874))","v":50000000},{"$f":"IF(BI$11=\"\",0,SUM(Calc!$Z874:BI874))","v":50000000},{"$f":"IF(BJ$11=\"\",0,SUM(Calc!$Z874:BJ874))","v":50000000},{"$f":"IF(BK$11=\"\",0,SUM(Calc!$Z874:BK874))","v":50000000},{"$f":"IF(BL$11=\"\",0,SUM(Calc!$Z874:BL874))","v":50000000},{"$f":"IF(BM$11=\"\",0,SUM(Calc!$Z874:BM874))","v":50000000},{"$f":"IF(BN$11=\"\",0,SUM(Calc!$Z874:BN874))","v":50000000},{"$f":"IF(BO$11=\"\",0,SUM(Calc!$Z874:BO874))","v":50000000},{"$f":"IF(BP$11=\"\",0,SUM(Calc!$Z874:BP874))","v":50000000},{"$f":"IF(BQ$11=\"\",0,SUM(Calc!$Z874:BQ874))","v":50000000},{"$f":"IF(BR$11=\"\",0,SUM(Calc!$Z874:BR874))","v":50000000},{"$f":"IF(BS$11=\"\",0,SUM(Calc!$Z874:BS874))","v":50000000},{"$f":"IF(BT$11=\"\",0,SUM(Calc!$Z874:BT874))","v":50000000},{"$f":"IF(BU$11=\"\",0,SUM(Calc!$Z874:BU874))","v":50000000},{"$f":"IF(BV$11=\"\",0,SUM(Calc!$Z874:BV874))","v":50000000},{"$f":"IF(BW$11=\"\",0,SUM(Calc!$Z874:BW874))","v":50000000},{"$f":"IF(BX$11=\"\",0,SUM(Calc!$Z874:BX874))","v":50000000},{"$f":"IF(BY$11=\"\",0,SUM(Calc!$Z874:BY874))","v":50000000},{"$f":"IF(BZ$11=\"\",0,SUM(Calc!$Z874:BZ874))","v":50000000},{"$f":"IF(CA$11=\"\",0,SUM(Calc!$Z874:CA874))","v":50000000},{"$f":"IF(CB$11=\"\",0,SUM(Calc!$Z874:CB874))","v":50000000},{"$f":"IF(CC$11=\"\",0,SUM(Calc!$Z874:CC874))","v":50000000},{"$f":"IF(CD$11=\"\",0,SUM(Calc!$Z874:CD874))","v":50000000},{"$f":"IF(CE$11=\"\",0,SUM(Calc!$Z874:CE874))","v":50000000},{"$f":"IF(CF$11=\"\",0,SUM(Calc!$Z874:CF874))","v":50000000},{"$f":"IF(CG$11=\"\",0,SUM(Calc!$Z874:CG874))","v":50000000},{"$f":"IF(CH$11=\"\",0,SUM(Calc!$Z874:CH874))","v":50000000},{"$f":"IF(CI$11=\"\",0,SUM(Calc!$Z874:CI874))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM(Calc!$Z874:CJ874))","v":0},{"$f":"IF(CK$11=\"\",0,SUM(Calc!$Z874:CK874))","v":0},{"$f":"IF(CL$11=\"\",0,SUM(Calc!$Z874:CL874))","v":0},{"$f":"IF(CM$11=\"\",0,SUM(Calc!$Z874:CM874))","v":0},{"$f":"IF(CN$11=\"\",0,SUM(Calc!$Z874:CN874))","v":0},{"$f":"IF(CO$11=\"\",0,SUM(Calc!$Z874:CO874))","v":0},{"$f":"IF(CP$11=\"\",0,SUM(Calc!$Z874:CP874))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM(Calc!$Z874:CQ874))","v":0},{"$f":"IF(CR$11=\"\",0,SUM(Calc!$Z874:CR874))","v":0},{"$f":"IF(CS$11=\"\",0,SUM(Calc!$Z874:CS874))","v":0},{"$f":"IF(CT$11=\"\",0,SUM(Calc!$Z874:CT874))","v":0},{"$f":"IF(CU$11=\"\",0,SUM(Calc!$Z874:CU874))","v":0}]
[{"$f":"ROW()","v":338},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z338:$CV338,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA904)","v":200000000},{"$f":"IF(AB$11=\"\",0,Calc!AB904)","v":200000000},{"$f":"IF(AC$11=\"\",0,Calc!AC904)","v":200000000},{"$f":"IF(AD$11=\"\",0,Calc!AD904)","v":200000000},{"$f":"IF(AE$11=\"\",0,Calc!AE904)","v":200000000},{"$f":"IF(AF$11=\"\",0,Calc!AF904)","v":200000000},{"$f":"IF(AG$11=\"\",0,Calc!AG904)","v":200000000},{"$f":"IF(AH$11=\"\",0,Calc!AH904)","v":200000000},{"$f":"IF(AI$11=\"\",0,Calc!AI904)","v":200000000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ904)","v":200000000},{"$f":"IF(AK$11=\"\",0,Calc!AK904)","v":200000000},{"$f":"IF(AL$11=\"\",0,Calc!AL904)","v":200000000},{"$f":"IF(AM$11=\"\",0,Calc!AM904)","v":195833333.33333334},{"$f":"IF(AN$11=\"\",0,Calc!AN904)","v":191666666.66666666},{"$f":"IF(AO$11=\"\",0,Calc!AO904)","v":187500000},{"$f":"IF(AP$11=\"\",0,Calc!AP904)","v":183333333.33333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ904)","v":179166666.66666666},{"$f":"IF(AR$11=\"\",0,Calc!AR904)","v":175000000},{"$f":"IF(AS$11=\"\",0,Calc!AS904)","v":170833333.33333334},{"$f":"IF(AT$11=\"\",0,Calc!AT904)","v":166666666.66666666},{"$f":"IF(AU$11=\"\",0,Calc!AU904)","v":162500000},{"$f":"IF(AV$11=\"\",0,Calc!AV904)","v":158333333.33333334},{"$f":"IF(AW$11=\"\",0,Calc!AW904)","v":154166666.66666669},{"$f":"IF(AX$11=\"\",0,Calc!AX904)","v":150000000},{"$f":"IF(AY$11=\"\",0,Calc!AY904)","v":145833333.33333334},{"$f":"IF(AZ$11=\"\",0,Calc!AZ904)","v":141666666.66666669},{"$f":"IF(BA$11=\"\",0,Calc!BA904)","v":137500000},{"$f":"IF(BB$11=\"\",0,Calc!BB904)","v":133333333.33333334},{"$f":"IF(BC$11=\"\",0,Calc!BC904)","v":129166666.66666669},{"$f":"IF(BD$11=\"\",0,Calc!BD904)","v":125000000.00000001},{"$f":"IF(BE$11=\"\",0,Calc!BE904)","v":120833333.33333334},{"$f":"IF(BF$11=\"\",0,Calc!BF904)","v":116666666.66666667},{"$f":"IF(BG$11=\"\",0,Calc!BG904)","v":112500000},{"$f":"IF(BH$11=\"\",0,Calc!BH904)","v":108333333.33333333},{"$f":"IF(BI$11=\"\",0,Calc!BI904)","v":104166666.66666666},{"$f":"IF(BJ$11=\"\",0,Calc!BJ904)","v":99999999.999999985},{"$f":"IF(BK$11=\"\",0,Calc!BK904)","v":95833333.333333313},{"$f":"IF(BL$11=\"\",0,Calc!BL904)","v":91666666.666666642},{"$f":"IF(BM$11=\"\",0,Calc!BM904)","v":87499999.99999997},{"$f":"IF(BN$11=\"\",0,Calc!BN904)","v":83333333.333333299},{"$f":"IF(BO$11=\"\",0,Calc!BO904)","v":79166666.666666627},{"$f":"IF(BP$11=\"\",0,Calc!BP904)","v":74999999.999999955},{"$f":"IF(BQ$11=\"\",0,Calc!BQ904)","v":70833333.333333284},{"$f":"IF(BR$11=\"\",0,Calc!BR904)","v":66666666.666666627},{"$f":"IF(BS$11=\"\",0,Calc!BS904)","v":62499999.99999997},{"$f":"IF(BT$11=\"\",0,Calc!BT904)","v":58333333.333333313},{"$f":"IF(BU$11=\"\",0,Calc!BU904)","v":54166666.666666657},{"$f":"IF(BV$11=\"\",0,Calc!BV904)","v":50000000},{"$f":"IF(BW$11=\"\",0,Calc!BW904)","v":45833333.333333343},{"$f":"IF(BX$11=\"\",0,Calc!BX904)","v":41666666.666666687},{"$f":"IF(BY$11=\"\",0,Calc!BY904)","v":37500000.00000003},{"$f":"IF(BZ$11=\"\",0,Calc!BZ904)","v":33333333.333333373},{"$f":"IF(CA$11=\"\",0,Calc!CA904)","v":29166666.666666687},{"$f":"IF(CB$11=\"\",0,Calc!CB904)","v":25000000.00000003},{"$f":"IF(CC$11=\"\",0,Calc!CC904)","v":20833333.333333373},{"$f":"IF(CD$11=\"\",0,Calc!CD904)","v":16666666.666666687},{"$f":"IF(CE$11=\"\",0,Calc!CE904)","v":12500000},{"$f":"IF(CF$11=\"\",0,Calc!CF904)","v":8333333.3333333433},{"$f":"IF(CG$11=\"\",0,Calc!CG904)","v":4166666.6666666865},{"$f":"IF(CH$11=\"\",0,Calc!CH904)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI904)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ904)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK904)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL904)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM904)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN904)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO904)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP904)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ904)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR904)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS904)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT904)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU904)","v":0}]
[{"$f":"ROW()","v":339},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z339:$CV339,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA910)","v":1333333.3333333333},{"$f":"IF(AB$11=\"\",0,Calc!AB910)","v":1333333.3333333333},{"$f":"IF(AC$11=\"\",0,Calc!AC910)","v":1333333.3333333335},{"$f":"IF(AD$11=\"\",0,Calc!AD910)","v":1333333.333333333},{"$f":"IF(AE$11=\"\",0,Calc!AE910)","v":1333333.333333333},{"$f":"IF(AF$11=\"\",0,Calc!AF910)","v":1333333.333333333},{"$f":"IF(AG$11=\"\",0,Calc!AG910)","v":1333333.333333333},{"$f":"IF(AH$11=\"\",0,Calc!AH910)","v":1333333.333333334},{"$f":"IF(AI$11=\"\",0,Calc!AI910)","v":1333333.333333334},{"$f":"IF(AJ$11=\"\",0,Calc!AJ910)","v":1333333.333333334},{"$f":"IF(AK$11=\"\",0,Calc!AK910)","v":1333333.333333334},{"$f":"IF(AL$11=\"\",0,Calc!AL910)","v":1333333.333333334},{"$f":"IF(AM$11=\"\",0,Calc!AM910)","v":1305555.5555555541},{"$f":"IF(AN$11=\"\",0,Calc!AN910)","v":1277777.7777777761},{"$f":"IF(AO$11=\"\",0,Calc!AO910)","v":1250000},{"$f":"IF(AP$11=\"\",0,Calc!AP910)","v":1222222.2222222239},{"$f":"IF(AQ$11=\"\",0,Calc!AQ910)","v":1194444.444444444},{"$f":"IF(AR$11=\"\",0,Calc!AR910)","v":1166666.6666666679},{"$f":"IF(AS$11=\"\",0,Calc!AS910)","v":1138888.8888888881},{"$f":"IF(AT$11=\"\",0,Calc!AT910)","v":1111111.1111111119},{"$f":"IF(AU$11=\"\",0,Calc!AU910)","v":1083333.3333333321},{"$f":"IF(AV$11=\"\",0,Calc!AV910)","v":1055555.555555556},{"$f":"IF(AW$11=\"\",0,Calc!AW910)","v":1027777.7777777761},{"$f":"IF(AX$11=\"\",0,Calc!AX910)","v":1000000},{"$f":"IF(AY$11=\"\",0,Calc!AY910)","v":972222.22222222388},{"$f":"IF(AZ$11=\"\",0,Calc!AZ910)","v":944444.44444444403},{"$f":"IF(BA$11=\"\",0,Calc!BA910)","v":916666.66666666791},{"$f":"IF(BB$11=\"\",0,Calc!BB910)","v":888888.88888889179},{"$f":"IF(BC$11=\"\",0,Calc!BC910)","v":861111.11111111194},{"$f":"IF(BD$11=\"\",0,Calc!BD910)","v":833333.33333333582},{"$f":"IF(BE$11=\"\",0,Calc!BE910)","v":805555.55555555224},{"$f":"IF(BF$11=\"\",0,Calc!BF910)","v":777777.77777777612},{"$f":"IF(BG$11=\"\",0,Calc!BG910)","v":750000},{"$f":"IF(BH$11=\"\",0,Calc!BH910)","v":722222.22222222388},{"$f":"IF(BI$11=\"\",0,Calc!BI910)","v":694444.44444444776},{"$f":"IF(BJ$11=\"\",0,Calc!BJ910)","v":666666.66666666418},{"$f":"IF(BK$11=\"\",0,Calc!BK910)","v":638888.88888888806},{"$f":"IF(BL$11=\"\",0,Calc!BL910)","v":611111.11111111194},{"$f":"IF(BM$11=\"\",0,Calc!BM910)","v":583333.33333333582},{"$f":"IF(BN$11=\"\",0,Calc!BN910)","v":555555.55555555224},{"$f":"IF(BO$11=\"\",0,Calc!BO910)","v":527777.77777777612},{"$f":"IF(BP$11=\"\",0,Calc!BP910)","v":500000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ910)","v":472222.22222222388},{"$f":"IF(BR$11=\"\",0,Calc!BR910)","v":444444.44444444776},{"$f":"IF(BS$11=\"\",0,Calc!BS910)","v":416666.66666666418},{"$f":"IF(BT$11=\"\",0,Calc!BT910)","v":388888.88888888806},{"$f":"IF(BU$11=\"\",0,Calc!BU910)","v":361111.11111111194},{"$f":"IF(BV$11=\"\",0,Calc!BV910)","v":333333.33333333582},{"$f":"IF(BW$11=\"\",0,Calc!BW910)","v":305555.55555555224},{"$f":"IF(BX$11=\"\",0,Calc!BX910)","v":277777.77777777612},{"$f":"IF(BY$11=\"\",0,Calc!BY910)","v":250000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ910)","v":222222.22222222388},{"$f":"IF(CA$11=\"\",0,Calc!CA910)","v":194444.44444444776},{"$f":"IF(CB$11=\"\",0,Calc!CB910)","v":166666.66666666418},{"$f":"IF(CC$11=\"\",0,Calc!CC910)","v":138888.88888888806},{"$f":"IF(CD$11=\"\",0,Calc!CD910)","v":111111.11111111194},{"$f":"IF(CE$11=\"\",0,Calc!CE910)","v":83333.333333335817},{"$f":"IF(CF$11=\"\",0,Calc!CF910)","v":55555.555555552244},{"$f":"IF(CG$11=\"\",0,Calc!CG910)","v":27777.777777776122},{"$f":"IF(CH$11=\"\",0,Calc!CH910)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI910)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ910)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK910)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL910)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM910)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN910)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO910)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP910)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ910)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR910)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS910)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT910)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU910)","v":0}]
[{"$f":"ROW()","v":340},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$932","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z340:$CV340,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA932)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB932)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC932)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD932)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE932)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF932)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG932)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH932)","v":564073.47790510394},{"$f":"IF(AI$11=\"\",0,Calc!AI932)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ932)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK932)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL932)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM932)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN932)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO932)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP932)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ932)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR932)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS932)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT932)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU932)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV932)","v":6025946.3878881522},{"$f":"IF(AW$11=\"\",0,Calc!AW932)","v":3811708.5548479264},{"$f":"IF(AX$11=\"\",0,Calc!AX932)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY932)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ932)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA932)","v":1742991.3399271574},{"$f":"IF(BB$11=\"\",0,Calc!BB932)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC932)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD932)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE932)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF932)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG932)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH932)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI932)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ932)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK932)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL932)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM932)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN932)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO932)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP932)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ932)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR932)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS932)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT932)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU932)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV932)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW932)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX932)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY932)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ932)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA932)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB932)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC932)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD932)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE932)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF932)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG932)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH932)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI932)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ932)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK932)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL932)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM932)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN932)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO932)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP932)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ932)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR932)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS932)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT932)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU932)","v":0}]
[{"$f":"ROW()","v":341},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$940","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z341:$CV341,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA940)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB940)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC940)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD940)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE940)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF940)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG940)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH940)","v":4700.6123158758664},{"$f":"IF(AI$11=\"\",0,Calc!AI940)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ940)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK940)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL940)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM940)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN940)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO940)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP940)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ940)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR940)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS940)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT940)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU940)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV940)","v":50216.219899067932},{"$f":"IF(AW$11=\"\",0,Calc!AW940)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX940)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY940)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ940)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA940)","v":14524.927832726302},{"$f":"IF(BB$11=\"\",0,Calc!BB940)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC940)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD940)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE940)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF940)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG940)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH940)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI940)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ940)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK940)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL940)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM940)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN940)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO940)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP940)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ940)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR940)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS940)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT940)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU940)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV940)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW940)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX940)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY940)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ940)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA940)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB940)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC940)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD940)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE940)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF940)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG940)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH940)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI940)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ940)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK940)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL940)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM940)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN940)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO940)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP940)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ940)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR940)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS940)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT940)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU940)","v":0}]
[{"$f":"ROW()","v":342}]
[{"$f":"ROW()","v":343}]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":345},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":346}]
[{"$f":"ROW()","v":347},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X347)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z347:$CV347))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X312-X325","v":-4.76837158203125E-7},null,null,{"$f":"IF(AA$11=\"\",0,AA312-AA325)","v":0},{"$f":"IF(AB$11=\"\",0,AB312-AB325)","v":-2.9802322387695313E-8},0,0,-2.9802322387695313E-8,-5.9604644775390625E-8,0,0,-2.9802322387695313E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,0,0,-5.9604644775390625E-8,-2.9802322387695313E-8,0,-2.9802322387695313E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-8.9406967163085938E-8,2.9802322387695313E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.4901161193847656E-7,-2.384185791015625E-7,-1.1920928955078125E-7,-2.384185791015625E-7,-2.0861625671386719E-7,-2.9802322387695313E-7,-2.9802322387695313E-7,-3.8743019104003906E-7,-2.384185791015625E-7,-4.1723251342773438E-7,-4.76837158203125E-7,-4.1723251342773438E-7,-6.5565109252929688E-7,-6.5565109252929688E-7,-7.152557373046875E-7,-4.76837158203125E-7,-7.152557373046875E-7,-7.7486038208007813E-7,-9.5367431640625E-7,-7.7486038208007813E-7,-8.9406967163085938E-7,-8.9406967163085938E-7,-7.152557373046875E-7,-8.3446502685546875E-7,-1.1324882507324219E-6,-1.2516975402832031E-6,-1.0728836059570313E-6,-1.6093254089355469E-6,-1.6093254089355469E-6,-1.3113021850585938E-6,-1.4901161193847656E-6,-4.76837158203125E-7,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN312-CN325)","v":0},0,0,0,0,0,0,0]

{"sheet":"Calc","index":29,"n_rows":967,"n_cols":99,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$130","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$131","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$132","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$133","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":16},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":17},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":18},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":19},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":20},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":21},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":22},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":23},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":24},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":25},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":26},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":27},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":28},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":29},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":30},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":31},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":32},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":33},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":34},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":35},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":36},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":37},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":38},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":39},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":40},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":41},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":42},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":43},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":44},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":45},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":46},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":47},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":48},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":49},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":50},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":51},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":52},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":53},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":54},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":55},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":56},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":57},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":58},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":59},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":60},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":5},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":5},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I54\")","v":"Calc"},null,null,{"$f":"INDIRECT(\"START!K54\")","v":"Функционал финансовой модели. Все расчеты"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-05-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2026-04-30"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2021-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2021-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2022-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2022-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2022-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2022-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2022-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2022-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2022-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2022-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2023-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2023-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2023-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2023-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2023-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2023-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2023-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2023-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2024-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2024-02-29"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2024-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2024-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2024-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2024-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2024-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2024-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2025-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2025-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2025-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2025-05-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2025-07-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2025-08-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2025-10-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2025-11-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2026-01-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2026-02-28"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2026-04-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"2021-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2021-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"2021-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"2021-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"2021-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"2021-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2022-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"2022-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"2022-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2022-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"2022-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"2022-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"2022-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"2022-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2023-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"2023-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"2023-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2023-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"2023-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"2023-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"2023-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"2023-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2024-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"2024-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"2024-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2024-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"2024-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"2024-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"2024-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"2024-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2025-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"2025-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"2025-05-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2025-06-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"2025-08-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"2025-09-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"2025-11-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"2025-12-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2026-02-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"2026-03-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99415)","v":0},{"$f":"SUM(T$15:T$99415)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!AA$22","v":"ТОСЭР"},{"$f":"Macro!AB$22","v":"ТОСЭР"},{"$f":"Macro!AC$22","v":"ТОСЭР"},{"$f":"Macro!AD$22","v":"ТОСЭР"},{"$f":"Macro!AE$22","v":"ТОСЭР"},{"$f":"Macro!AF$22","v":"ТОСЭР"},{"$f":"Macro!AG$22","v":"ТОСЭР"},{"$f":"Macro!AH$22","v":"ТОСЭР"},{"$f":"Macro!AI$22","v":"ТОСЭР"},{"$f":"Macro!AJ$22","v":"ТОСЭР"},{"$f":"Macro!AK$22","v":"ТОСЭР"},{"$f":"Macro!AL$22","v":"ТОСЭР"},{"$f":"Macro!AM$22","v":"ТОСЭР"},{"$f":"Macro!AN$22","v":"ТОСЭР"},{"$f":"Macro!AO$22","v":"ТОСЭР"},{"$f":"Macro!AP$22","v":"ТОСЭР"},{"$f":"Macro!AQ$22","v":"ТОСЭР"},{"$f":"Macro!AR$22","v":"ТОСЭР"},{"$f":"Macro!AS$22","v":"ТОСЭР"},{"$f":"Macro!AT$22","v":"ТОСЭР"},{"$f":"Macro!AU$22","v":"ТОСЭР"},{"$f":"Macro!AV$22","v":"ТОСЭР"},{"$f":"Macro!AW$22","v":"ТОСЭР"},{"$f":"Macro!AX$22","v":"ТОСЭР"},{"$f":"Macro!AY$22","v":"ТОСЭР"},{"$f":"Macro!AZ$22","v":"ТОСЭР"},{"$f":"Macro!BA$22","v":"ТОСЭР"},{"$f":"Macro!BB$22","v":"ТОСЭР"},{"$f":"Macro!BC$22","v":"ТОСЭР"},{"$f":"Macro!BD$22","v":"ТОСЭР"},{"$f":"Macro!BE$22","v":"ТОСЭР"},{"$f":"Macro!BF$22","v":"ТОСЭР"},{"$f":"Macro!BG$22","v":"ТОСЭР"},{"$f":"Macro!BH$22","v":"ТОСЭР"},{"$f":"Macro!BI$22","v":"ТОСЭР"},{"$f":"Macro!BJ$22","v":"ТОСЭР"},{"$f":"Macro!BK$22","v":"ТОСЭР"},{"$f":"Macro!BL$22","v":"ТОСЭР"},{"$f":"Macro!BM$22","v":"ТОСЭР"},{"$f":"Macro!BN$22","v":"ТОСЭР"},{"$f":"Macro!BO$22","v":"ТОСЭР"},{"$f":"Macro!BP$22","v":"ТОСЭР"},{"$f":"Macro!BQ$22","v":"ТОСЭР"},{"$f":"Macro!BR$22","v":"ТОСЭР"},{"$f":"Macro!BS$22","v":"ТОСЭР"},{"$f":"Macro!BT$22","v":"ТОСЭР"},{"$f":"Macro!BU$22","v":"ТОСЭР"},{"$f":"Macro!BV$22","v":"ТОСЭР"},{"$f":"Macro!BW$22","v":"ТОСЭР"},{"$f":"Macro!BX$22","v":"ТОСЭР"},{"$f":"Macro!BY$22","v":"ТОСЭР"},{"$f":"Macro!BZ$22","v":"ТОСЭР"},{"$f":"Macro!CA$22","v":"ТОСЭР"},{"$f":"Macro!CB$22","v":"ТОСЭР"},{"$f":"Macro!CC$22","v":"ТОСЭР"},{"$f":"Macro!CD$22","v":"ТОСЭР"},{"$f":"Macro!CE$22","v":"ТОСЭР"},{"$f":"Macro!CF$22","v":"ТОСЭР"},{"$f":"Macro!CG$22","v":"ТОСЭР"},{"$f":"Macro!CH$22","v":"ТОСЭР"},{"$f":"Macro!CI$22","v":""},{"$f":"Macro!CJ$22","v":""},{"$f":"Macro!CK$22","v":""},{"$f":"Macro!CL$22","v":""},{"$f":"Macro!CM$22","v":""},{"$f":"Macro!CN$22","v":""},{"$f":"Macro!CO$22","v":""},{"$f":"Macro!CP$22","v":""},{"$f":"Macro!CQ$22","v":""},{"$f":"Macro!CR$22","v":""},{"$f":"Macro!CS$22","v":""},{"$f":"Macro!CT$22","v":""},{"$f":"Macro!CU$22","v":""}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Mrkting!$H$19","v":"Поток запусков создания производства СИЗ"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во произв-тв"},null,null,null,{"$f":"Mrkting!$Q$19","v":"запуски процесса"},null,null,null,null,null,null,{"$f":"SUM($Z16:$CV16)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":1},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во произв-тв"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во произв-тв"},null,null,null,"нарастающим итогом",null,null,{"$f":"X18-X16","v":0},null,null,null,{"$f":"SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z16:AA16))","v":1},{"$f":"IF(AB$11=\"\",0,SUM($Z16:AB16))","v":1},{"$f":"IF(AC$11=\"\",0,SUM($Z16:AC16))","v":1},{"$f":"IF(AD$11=\"\",0,SUM($Z16:AD16))","v":1},{"$f":"IF(AE$11=\"\",0,SUM($Z16:AE16))","v":1},{"$f":"IF(AF$11=\"\",0,SUM($Z16:AF16))","v":1},{"$f":"IF(AG$11=\"\",0,SUM($Z16:AG16))","v":1},{"$f":"IF(AH$11=\"\",0,SUM($Z16:AH16))","v":1},{"$f":"IF(AI$11=\"\",0,SUM($Z16:AI16))","v":1},{"$f":"IF(AJ$11=\"\",0,SUM($Z16:AJ16))","v":1},{"$f":"IF(AK$11=\"\",0,SUM($Z16:AK16))","v":1},{"$f":"IF(AL$11=\"\",0,SUM($Z16:AL16))","v":1},{"$f":"IF(AM$11=\"\",0,SUM($Z16:AM16))","v":1},{"$f":"IF(AN$11=\"\",0,SUM($Z16:AN16))","v":1},{"$f":"IF(AO$11=\"\",0,SUM($Z16:AO16))","v":1},{"$f":"IF(AP$11=\"\",0,SUM($Z16:AP16))","v":1},{"$f":"IF(AQ$11=\"\",0,SUM($Z16:AQ16))","v":1},{"$f":"IF(AR$11=\"\",0,SUM($Z16:AR16))","v":1},{"$f":"IF(AS$11=\"\",0,SUM($Z16:AS16))","v":1},{"$f":"IF(AT$11=\"\",0,SUM($Z16:AT16))","v":1},{"$f":"IF(AU$11=\"\",0,SUM($Z16:AU16))","v":1},{"$f":"IF(AV$11=\"\",0,SUM($Z16:AV16))","v":1},{"$f":"IF(AW$11=\"\",0,SUM($Z16:AW16))","v":1},{"$f":"IF(AX$11=\"\",0,SUM($Z16:AX16))","v":1},{"$f":"IF(AY$11=\"\",0,SUM($Z16:AY16))","v":1},{"$f":"IF(AZ$11=\"\",0,SUM($Z16:AZ16))","v":1},{"$f":"IF(BA$11=\"\",0,SUM($Z16:BA16))","v":1},{"$f":"IF(BB$11=\"\",0,SUM($Z16:BB16))","v":1},{"$f":"IF(BC$11=\"\",0,SUM($Z16:BC16))","v":1},{"$f":"IF(BD$11=\"\",0,SUM($Z16:BD16))","v":1},{"$f":"IF(BE$11=\"\",0,SUM($Z16:BE16))","v":1},{"$f":"IF(BF$11=\"\",0,SUM($Z16:BF16))","v":1},{"$f":"IF(BG$11=\"\",0,SUM($Z16:BG16))","v":1},{"$f":"IF(BH$11=\"\",0,SUM($Z16:BH16))","v":1},{"$f":"IF(BI$11=\"\",0,SUM($Z16:BI16))","v":1},{"$f":"IF(BJ$11=\"\",0,SUM($Z16:BJ16))","v":1},{"$f":"IF(BK$11=\"\",0,SUM($Z16:BK16))","v":1},{"$f":"IF(BL$11=\"\",0,SUM($Z16:BL16))","v":1},{"$f":"IF(BM$11=\"\",0,SUM($Z16:BM16))","v":1},{"$f":"IF(BN$11=\"\",0,SUM($Z16:BN16))","v":1},{"$f":"IF(BO$11=\"\",0,SUM($Z16:BO16))","v":1},{"$f":"IF(BP$11=\"\",0,SUM($Z16:BP16))","v":1},{"$f":"IF(BQ$11=\"\",0,SUM($Z16:BQ16))","v":1},{"$f":"IF(BR$11=\"\",0,SUM($Z16:BR16))","v":1},{"$f":"IF(BS$11=\"\",0,SUM($Z16:BS16))","v":1},{"$f":"IF(BT$11=\"\",0,SUM($Z16:BT16))","v":1},{"$f":"IF(BU$11=\"\",0,SUM($Z16:BU16))","v":1},{"$f":"IF(BV$11=\"\",0,SUM($Z16:BV16))","v":1},{"$f":"IF(BW$11=\"\",0,SUM($Z16:BW16))","v":1},{"$f":"IF(BX$11=\"\",0,SUM($Z16:BX16))","v":1},{"$f":"IF(BY$11=\"\",0,SUM($Z16:BY16))","v":1},{"$f":"IF(BZ$11=\"\",0,SUM($Z16:BZ16))","v":1},{"$f":"IF(CA$11=\"\",0,SUM($Z16:CA16))","v":1},{"$f":"IF(CB$11=\"\",0,SUM($Z16:CB16))","v":1},{"$f":"IF(CC$11=\"\",0,SUM($Z16:CC16))","v":1},{"$f":"IF(CD$11=\"\",0,SUM($Z16:CD16))","v":1},{"$f":"IF(CE$11=\"\",0,SUM($Z16:CE16))","v":1},{"$f":"IF(CF$11=\"\",0,SUM($Z16:CF16))","v":1},{"$f":"IF(CG$11=\"\",0,SUM($Z16:CG16))","v":1},{"$f":"IF(CH$11=\"\",0,SUM($Z16:CH16))","v":1},{"$f":"IF(CI$11=\"\",0,SUM($Z16:CI16))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z16:CJ16))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z16:CK16))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z16:CL16))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z16:CM16))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z16:CN16))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z16:CO16))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z16:CP16))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z16:CQ16))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z16:CR16))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z16:CS16))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z16:CT16))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z16:CU16))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF(ABS($X20-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z20:$CV20)","v":3497237725.8357115},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1052882.8009958507},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":2714463.4713174272},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":3835254.6154755186},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":4760776.128585062},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":3915155.753297925},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":6803338.8440165967},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":12806284.882854771},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":18255625.898111202},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":22111347.710033629},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":24173318.627437554},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":20518466.739469543},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":31472981.886895016},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":39052189.769861571},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":39501803.796817221},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":34321231.896828808},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":30551096.574828677},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":19500699.941380002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":27608218.841511559},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":43756422.314848505},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":53783935.762001291},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":57202781.319140755},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":55687039.417827122},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":44813238.821446672},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":65618171.104126588},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":78160879.866484791},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":76246466.423809066},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":64146301.045936063},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":55459822.779298894},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":34478636.812190637},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":47655985.301845863},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":73893550.243311569},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":89020309.622830063},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":92959113.889942124},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":88961600.97484985},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":70464634.435524642},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":101667825.99063541},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":119449515.18258901},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":115038027.40595929},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":95642101.24598892},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":81763003.220349699},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":49676177.586817518},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":66346433.189954527},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":99519649.784931779},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":116106258.08242042},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":117517196.82000776},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":109123111.33286434},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":83940854.871434107},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":117679076.12814668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":134490372.71788192},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":126084724.42301428},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":102102980.63764398},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":85085817.198036641},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":51051490.318821989},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":68162136.796018854},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":102243205.19402829},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":119283739.393033},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Mrkting!$H$66","v":"Трафик потребности в СИЗ, шт"},null,null,null,null,{"$f":"Mrkting!$M$66","v":"шт/месяц"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z22:$CV22)","v":258495000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":160000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":375000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":480000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":550000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":420000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":680000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1200000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1610000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1820000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1885000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1600000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2450000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3040000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3075000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2640000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2350000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1500000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2120000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3360000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4129999.9999999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4340000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4225000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3400000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4970000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5920000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5775000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4800000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4150000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2580000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3560000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5520000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6650000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6860000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6565000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5200000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":7489999.9999999991},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":8800000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":8475000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6960000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":5950000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3615000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4820000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":7230000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":8435000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":8435000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":7832500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6025000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":8435000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":9640000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":9037500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":7230000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":6025000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":3615000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":4820000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":7230000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":8435000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"Mrkting!$H$68","v":"Конверсия в заказ"},null,null,null,null,{"$f":"Mrkting!$M$68","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18)","v":0.95},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.3},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.35},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.4},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.45},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.55000000000000004},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.60000000000000009},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.65},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.7},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.75},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.8},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.85000000000000009},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.90000000000000013},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.95},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Поток потенциальных заказов"},null,null,null,null,{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,null,{"$f":"IF(X26-SUM(X27:X33)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z26:$CV26)","v":244342250},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":80000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":206250.00000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":288000.00000000006},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":357500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":294000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":510000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":960000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1368500.0000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1638000.0000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1790750},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1520000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2327500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2888000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2921250},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2508000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2232500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1425000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2014000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3192000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3923499.9999999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4123000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4013750},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3230000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4721500},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5624000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5486250},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4560000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3942500},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2451000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3382000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5244000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":6317500},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":6517000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":6236750},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4940000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":7115499.9999999991},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":8360000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":8051250},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":6612000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5652500},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3434250},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4579000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":6868500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":8013250},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":8013250},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":7440875},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5723750},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":8013250},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":9158000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":8585625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":6868500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5723750},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3434250},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4579000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":6868500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":8013250},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H26","v":"Поток потенциальных заказов"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,null,{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,16221892.116182571,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":5311.203319502074},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":13692.946058091286},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":19120.33195020747},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":23734.439834024892},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":19518.67219917012},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":33858.921161825718},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":63734.439834024881},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":90854.771784232362},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":108746.88796680498},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":118887.96680497922},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":100912.8630705394},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":154522.82157676344},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":191734.43983402484},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":193941.90871369292},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":166506.22406639002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":148215.76763485474},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":94605.809128630688},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":133709.54356846469},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":211917.01244813274},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":260481.32780082978},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":273726.14107883809},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":266473.02904564311},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":214439.83402489623},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":313460.58091286302},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":373377.59336099576},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":364232.36514522816},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":302738.58921161818},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":261742.73858921157},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":162721.99170124478},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":224531.12033195017},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":348149.3775933609},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":419419.08713692939},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":432663.90041493764},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":414058.09128630697},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":327966.80497925304},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":472398.34024896252},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":555020.74688796664},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":534522.82157676341},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":438970.9543568464},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":375269.70954356837},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":227999.99999999994},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":303999.99999999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":455999.99999999988},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":531999.99999999988},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":531999.99999999988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":493999.99999999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":379999.99999999994},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":531999.99999999988},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":607999.99999999988},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":569999.99999999988},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":455999.99999999988},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":379999.99999999994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":227999.99999999994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":303999.99999999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":455999.99999999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":531999.99999999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H26","v":"Поток потенциальных заказов"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,null,{"$f":"Mrkting!$M$79","v":"шт"},null,null,null,null,null,null,null,null,null,null,4055473.0290456438,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1327.8008298755187},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3423.2365145228223},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":4780.0829875518684},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":5933.6099585062238},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":4879.6680497925308},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":8464.7302904564312},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":15933.609958506224},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":22713.692946058094},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":27186.721991701248},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":29721.991701244813},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":25228.215767634854},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":38630.705394190874},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":47933.609958506226},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":48485.477178423236},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":41626.556016597511},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":37053.941908713692},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":23651.452282157676},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":33427.385892116181},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":52979.253112033199},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":65120.331950207459},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":68431.535269709537},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":66618.257261410792},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":53609.958506224066},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":78365.14522821577},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":93344.398340248968},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":91058.091286307055},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":75684.647302904559},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":65435.684647302907},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":40680.497925311203},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":56132.780082987549},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":87037.344398340254},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":104854.77178423236},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":108165.97510373444},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":103514.52282157676},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":81991.701244813274},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":118099.58506224064},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":138755.18672199169},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":133630.70539419088},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":109742.73858921161},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":93817.427385892122},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":57000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":76000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":114000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":133000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":133000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":123500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":95000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":133000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":152000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":142500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":114000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":95000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":57000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":76000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":114000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":133000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H26","v":"Поток потенциальных заказов"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,null,{"$f":"Mrkting!$M$80","v":"шт"},null,null,null,null,null,null,null,null,null,null,9124814.3153526969,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2987.5518672199169},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":7702.282157676349},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":10755.186721991704},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":13350.622406639004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":10979.253112033195},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":19045.643153526969},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":35850.622406639006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":51105.80912863071},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":61170.12448132781},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":66874.481327800822},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":56763.485477178423},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":86919.087136929462},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":107850.622406639},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":109092.32365145229},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":93659.751037344395},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":83371.369294605815},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":53215.767634854768},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":75211.618257261405},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":119203.31950207468},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":146520.74688796679},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":153970.95435684646},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":149891.07883817426},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":120622.40663900414},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":176321.57676348547},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":210024.89626556015},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":204880.70539419085},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":170290.45643153528},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":147230.29045643154},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":91531.120331950209},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":126298.75518672199},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":195834.02489626556},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":235923.23651452281},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":243373.44398340248},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":232907.67634854771},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":184481.32780082987},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":265724.06639004144},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":312199.17012448132},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":300669.08713692945},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":246921.16182572613},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":211089.21161825725},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":128250},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":171000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":256500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":299250},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":299250},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":277875},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":213750},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":299250},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":342000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":320625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":256500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":213750},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":128250},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":171000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":256500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":299250},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"Поток потенциальных заказов"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,null,{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,12166419.087136928,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":3983.402489626556},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":10269.709543568466},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":14340.248962655603},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":17800.82987551867},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":14639.004149377592},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":25394.190871369294},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":47800.82987551867},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":68141.078838174275},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":81560.165975103737},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":89165.975103734439},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":75684.647302904559},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":115892.1161825726},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":143800.82987551866},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":145456.43153526969},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":124879.66804979253},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":111161.82572614108},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":70954.35684647302},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":100282.15767634854},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":158937.75933609958},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":195360.99585062236},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":205294.60580912861},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":199854.77178423235},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":160829.8755186722},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":235095.43568464729},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":280033.19502074685},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":273174.27385892114},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":227053.94190871366},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":196307.0539419087},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":122041.4937759336},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":168398.34024896263},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":261112.03319502072},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":314564.3153526971},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":324497.92531120329},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":310543.56846473028},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":245975.10373443982},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":354298.75518672192},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":416265.56016597507},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":400892.11618257256},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":329228.21576763486},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":281452.28215767635},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":171000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":227999.99999999997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":342000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":399000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":399000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":370500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":285000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":399000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":455999.99999999994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":427499.99999999994},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":342000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":285000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":171000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":227999.99999999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":342000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":399000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H30,Mrkting!$I:$I,$I30))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Поток потенциальных заказов"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,null,{"$f":"Mrkting!$M$79","v":"шт"},null,null,null,null,null,null,null,null,null,null,172357603.73443985,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":56431.535269709544},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":145487.55186721994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":203153.52697095441},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":252178.42323651453},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":207385.8921161826},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":359751.03734439838},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":677178.42323651456},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":965331.95020746905},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1155435.6846473031},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1263184.6473029046},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1072199.1701244814},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1641804.9792531121},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2037178.4232365147},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2060632.7800829876},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1769128.6307053943},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1574792.531120332},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1005186.7219917013},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1420663.9004149379},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2251618.2572614108},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2767614.1078838175},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2908340.2489626557},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2831275.9336099587},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2278423.2365145232},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3330518.6721991706},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3967136.9294605814},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3869968.87966805},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3216597.5103734443},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2781016.5975103737},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":1728921.1618257263},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2385643.1535269711},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3699087.1369294608},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4456327.8008298762},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4597053.9419087144},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4399367.2199170124},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3484647.3029045644},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5019232.3651452279},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5897095.4356846474},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5679304.9792531123},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4664066.3900414938},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3987240.6639004154},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2422500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3230000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4845000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5652500},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5652500},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5248750},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4037500.0000000005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5652500},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6460000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":6056250},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4845000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4037500.0000000005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":2422500},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":3230000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":4845000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":5652500},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H31,Mrkting!$I:$I,$I31))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Поток потенциальных заказов"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,null,{"$f":"Mrkting!$M$80","v":"шт"},null,null,null,null,null,null,null,null,null,null,30416047.717842322,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":9958.5062240663901},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":25674.273858921166},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":35850.622406639013},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":44502.074688796682},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":36597.510373443984},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":63485.477178423236},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":119502.07468879668},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":170352.69709543572},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":203900.41493775937},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":222914.93775933611},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":189211.61825726141},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":289730.29045643157},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":359502.07468879671},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":363641.07883817429},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":312199.17012448132},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":277904.56431535271},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":177385.89211618257},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":250705.39419087136},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":397344.39834024897},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":488402.48962655599},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":513236.51452282158},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":499636.92946058093},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":402074.68879668048},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":587738.58921161829},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":700082.98755186726},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":682935.68464730296},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":567634.85477178427},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":490767.63485477178},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":305103.73443983402},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":420995.85062240664},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":652780.08298755193},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":786410.78838174278},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":811244.81327800837},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":776358.92116182577},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":614937.75933609961},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":885746.8879668049},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":1040663.9004149378},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":1002230.2904564316},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":823070.53941908712},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":703630.70539419085},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":427500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":570000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":855000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":997500},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":997500},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":926250},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":712500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":997500},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":1140000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":1068750},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":855000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":712500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":427500},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":570000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":855000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":997500},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,$I32))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"Mrkting!$H$107","v":"Общий оборот (GMV)"},null,null,null,null,{"$f":"Mrkting!$M$107","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X35-SUM(X36:X42))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z35:$CV35)","v":3812211424.9159584},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":1172780.0829875518},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":3023573.6514522824},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":4263595.0207468886},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":5292483.4024896268},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":4352419.9170124484},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":7550116.1825726144},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":14211983.402489627},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":20259478.423236519},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":24490451.651452284},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":26774283.452282157},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":22726182.240663901},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":34799466.556016594},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":43179746.25726141},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":43676881.493775934},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":37874982.636348546},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":33714473.180082984},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":21519876.497925311},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":30414758.783734441},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":48204523.355352692},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":59251393.290954351},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":62895970.806984231},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":61229372.502190866},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":49273341.185195014},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":72026031.08541742},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":85793582.298927799},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":83692219.218970954},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":70275098.443610296},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":60758678.862704732},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":37772865.413440533},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":52120698.012344301},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":80816363.210151836},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":97360292.63541843},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":101473816.78936793},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":97110146.825393662},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":76918928.178529635},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":110792840.78022824},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":130170493.8405886},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":125363060.82943051},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":104028243.83412799},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":88932191.208773211},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":54031911.129363887},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":72042548.172485188},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":108063822.25872777},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":126074459.30184908},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":127403603.48788607},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":118303346.09589422},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":91002573.919918627},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":127403603.48788607},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":145604118.27186981},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":136503860.87987792},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":110365140.47798039},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":91970950.398316994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":55182570.238990195},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":73576760.318653598},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":110365140.47798039},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":128759330.55764379},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H35","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,916940523.9752866,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":265560.16597510368},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":684647.30290456431},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":975136.92946058093},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":1210456.4315352694},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":995452.28215767606},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":1726804.9792531116},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":3250456.4315352691},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":4633593.3609958505},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":5657013.1120331949},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":6184552.0331950188},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":5249487.1369294589},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":8038277.1784232333},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":9974025.5601659715},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":10088858.091286305},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":8834886.8514522798},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":7864387.9170124456},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":5019822.074688795},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":7094681.8655601637},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":11244401.4473029},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":13821243.445643147},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":14814498.906821573},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":14421948.820580911},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":11605828.636680497},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":16964990.683618255},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":20207795.743867215},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":19712841.287302904},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":16712393.236819912},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":14449256.652667217},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":8982911.3647907041},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":12395024.98397477},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":19219252.222342897},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":23153628.130177587},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":24362491.240974229},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":23314833.089941081},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":18467194.526686005},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":26599862.885553494},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":31252175.352853239},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":30097975.694935367},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":25211982.18920178},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":21553346.842780255},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":13095016.611201786},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":17460022.14826905},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":26190033.222403571},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":30555038.759470835},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":31166139.534660257},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":28939986.710755952},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":22261528.239043042},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":31166139.534660257},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":35618445.182468869},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":33392292.358564563},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":27248110.564588681},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":22706758.803823903},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":13624055.28229434},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":18165407.043059122},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":27248110.564588681},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":31789462.325353462},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H36,Mrkting!$I:$I,$I36))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H35","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,252158644.09320384,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":73029.045643153528},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":188278.00829875522},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":268162.65560165985},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":332875.51867219916},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":273749.37759336102},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":474871.3692946058},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":893875.51867219922},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1274238.174273859},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1555678.6058091288},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1700751.8091286307},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1443608.9626556016},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":2210526.2240663902},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":2742857.0290456433},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":2774435.9751037345},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":2429593.8841493777},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":2162706.6771784229},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1380451.0705394191},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":1951037.5130290454},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":3092210.3980082986},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":3800841.9475518665},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":4073987.199375933},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":3966035.9256597511},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":3191602.8750871369},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":4665372.4379950203},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":5557143.8295634855},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":5421031.3540082984},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":4595908.1401254768},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":3973545.5794834858},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":2470300.6253174441},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":3408631.8705930621},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":5285294.3611442987},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":6367247.7357988376},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":6699685.0912679145},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":6411579.0997337988},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":5078478.4948386522},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":7314962.293527212},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":8594348.2220346425},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":8276943.3161072275},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":6933295.1020304915},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":5927170.381764573},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":3601129.5680804923},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":4801506.0907739894},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":7202259.1361609846},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":8402635.6588544827},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":8570688.3720315732},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":7958496.3454578891},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":6121920.2657368379},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":8570688.3720315732},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":9795072.4251789395},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":9182880.3986052573},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":7493230.4052618882},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":6244358.6710515739},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":3746615.2026309441},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":4995486.9368412588},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":7493230.4052618882},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":8742102.1394722033},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H37,Mrkting!$I:$I,$I37))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H35","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,825246471.57775819,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":239004.14937759336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":616182.57261410798},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":877623.23651452293},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1089410.7883817425},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":895907.05394190864},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":1554124.4813278005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":2925410.7883817428},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":4170234.0248962655},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":5091311.8008298762},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":5566096.8298755176},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":4724538.4232365144},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":7234449.4605809133},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":8976623.0041493773},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":9079972.2821576763},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":7951398.1663070526},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":7077949.1253112033},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":4517839.8672199165},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":6385213.6790041486},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":10119961.302572612},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":12439119.101078834},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":13333049.016139416},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":12979753.938522819},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":10445245.773012446},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":15268491.615256431},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":18187016.169480495},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":17741557.15857261},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":15041153.913137928},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":13004330.9874005},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":8084620.2283116356},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":11155522.485577295},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":17297327.000108615},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":20838265.317159835},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":21926242.116876811},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":20983349.780946977},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":16620475.074017407},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":23939876.596998148},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":28126957.817567922},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":27088178.125441834},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":22690783.970281608},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":19398012.158502236},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":11785514.950081611},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":15714019.933442149},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":23571029.900163222},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":27499534.883523762},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":28049525.581194237},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":26045988.039680362},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":20035375.41513874},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":28049525.581194237},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":32056600.664221983},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":30053063.122708108},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":24523299.508129817},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":20436082.923441514},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":12261649.754064908},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":16348866.338753212},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":24523299.508129817},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":28610516.092818122},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,$I38))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,1301806842.3236513,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":426224.06639004149},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1098858.9211618258},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1534406.6390041495},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1904688.7966804977},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1566373.4439834023},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":2717178.4232365144},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":5114688.7966804979},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7291095.4356846474},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":8726937.759336099},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":9540759.3360995855},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":8098257.2614107877},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":12400456.431535268},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":15386688.796680497},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":15563838.174273856},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":13362124.4813278},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":11894315.352697095},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":7592116.1825726135},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":10730190.871369293},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":17006340.248962656},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":20903626.556016594},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":21966522.821576763},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":21384460.580912862},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":17208796.680497926},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":25155211.618257262},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":29963551.867219914},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":29229647.302904561},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":24294771.784232363},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":21004854.771784231},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":13058439.834024895},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":18018622.406639002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":27938987.551867217},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":33658381.74273859},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":34721278.008298755},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":33228161.82572614},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":26319336.09958506},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":37909966.804979242},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":44540414.937759332},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":42895456.431535266},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":35227419.087136932},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":30115394.190871369},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":18297000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":24395999.999999996},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":36594000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":42693000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":42693000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":39643500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":30495000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":42693000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":48791999.999999993},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":45742499.999999993},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":36594000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":30495000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":18297000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":24395999.999999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":36594000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":42693000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,430894009.33609962,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":141078.83817427387},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":363718.87966804986},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":507883.81742738601},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":630446.05809128634},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":518464.7302904565},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":899377.59336099599},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1692946.0580912863},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2413329.8755186726},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2888589.2116182577},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3157961.6182572618},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2680497.9253112036},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":4104512.4481327804},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5092946.0580912866},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5151581.9502074691},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":4422821.5767634856},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3936981.3278008299},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2512966.8049792531},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3551659.7510373448},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5629045.6431535268},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6919035.2697095443},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7270850.6224066392},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":7078189.8340248968},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5696058.0912863081},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8326296.6804979267},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9917842.3236514535},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9674922.1991701256},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8041493.7759336103},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6952541.493775934},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":4322302.9045643155},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":5964107.8838174278},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9247717.8423236515},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11140819.502074691},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11492634.854771785},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10998418.049792532},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8711618.2572614104},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12548080.91286307},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14742738.589211619},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14198262.448132781},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":11660165.975103734},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":9968101.659751039},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6056250},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8075000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12112500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14131250},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14131250},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":13121875},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10093750.000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14131250},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":16150000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":15140625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12112500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":10093750.000000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":6056250},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":8075000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":12112500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":14131250},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,85164933.6099585,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":27883.817427385889},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":71887.966804979253},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":100381.74273858924},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":124605.8091286307},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":102473.02904564315},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":177759.33609958505},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":334605.80912863067},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":476987.55186721997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":570921.16182572616},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":624161.82572614111},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":529792.53112033196},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":811244.81327800837},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1006605.8091286307},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1018195.0207468879},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":874157.67634854768},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":778132.78008298751},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":496680.49792531115},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":701975.10373443982},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1112564.3153526969},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1367526.9709543567},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1437062.2406639003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1398983.4024896265},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1125809.1286307052},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1645668.0497925312},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1960232.3651452281},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1912219.9170124482},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1589377.5933609959},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1374149.3775933608},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":854290.45643153519},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1178788.3817427384},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1827784.2323651453},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2201950.2074688794},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2271485.4771784232},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2173804.9792531119},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1721825.7261410789},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2480091.2863070536},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2913858.9211618258},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2806244.8132780083},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2304597.5103734438},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1970165.9751037343},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1197000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1596000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2394000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2793000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2793000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2593500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1994999.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2793000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":3192000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2992500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2394000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1994999.9999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1197000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1596000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2394000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":2793000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"Mrkting!$H$138","v":"Маркетинговые скидки"},null,null,null,null,{"$f":"Mrkting!$M$138","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X44-SUM(X45:X51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z44:$CV44)","v":75478558.310009748},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":46895.601659751032},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":120902.72302904564},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":163018.15767634858},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":202357.60892116179},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":166414.3692946058},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":275996.76348547719},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":519523.31950207468},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":740591.31535269716},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":852466.85477178427},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":931962.77178423235},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":791055.93360995851},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1152908.6788381743},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1430547.9117012448},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1447018.035684647},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1188802.2775966802},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1058214.1486182571},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":675455.83954356844},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":903653.27306887938},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1432205.1875053942},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1760418.8763087131},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1759396.7879883484},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1712776.8270163066},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1378329.2809125311},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1894151.0279756016},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2256212.0896610785},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2200950.1381406635},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1726301.6099425193},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1492531.6002628033},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":927887.11534410424},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1193119.6454272051},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1850005.7423478013},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2228720.6859805943},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2147480.6136878137},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2055132.6864228132},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1627827.8704339112},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2159464.0289933495},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2537153.9993513329},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2443452.2891480168},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1848280.5118985854},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1580067.3916374398},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":959990.52449904953},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1159650.5426325917},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1739475.8139488876},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2029388.4496070356},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1868592.6139486614},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1735121.7129523286},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1334709.0099633296},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1692824.8092981465},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1934656.9249121672},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1813740.8671051569},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1308776.1469205013},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1090646.7891004179},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":654388.07346025063},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":771045.75085546263},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1156568.6262831939},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1349330.0639970596},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H44","v":"Маркетинговые скидки"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,21920175.240431771,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":12746.887966804978},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":32863.070539419081},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":44856.298755186726},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":55680.995850622392},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":45790.804979253102},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":75979.419087136921},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":143020.08298755184},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":203878.10788381743},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":237594.55070539415},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":259751.1853941908},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":220478.45975103727},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":321531.08713692939},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":398961.02240663889},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":403554.32365145226},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":335725.70035518665},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":298846.74084647297},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":190753.23883817423},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":255408.54716016591},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":404798.45210290444},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":497564.76404315338},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":503692.96283193346},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":490346.25989975099},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":394598.17364713683},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":542879.7018757842},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":646649.46380375093},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":630810.92119369295},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":501371.79710459738},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":433477.69958001649},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":269487.34094372112},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":347060.69955129357},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":538139.06222560117},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":648301.58764497261},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":633424.77226533007},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":606185.66033846815},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":480147.05769383622},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":638396.70925328392},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":750052.20846847771},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":722351.41667844879},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":554663.6081624392},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":474173.63054116559},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":288090.36544643925},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":349200.44296538108},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":523800.6644480715},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":611100.77518941683},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":560990.51162388467},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":520919.76079360716},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":400707.50830277475},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":498658.23255456408},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":569895.12291950185},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":534276.67773703299},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":381473.5479042416},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":317894.62325353466},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":190736.7739521208},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":217984.88451670948},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":326977.32677506417},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":381473.54790424154},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H44","v":"Маркетинговые скидки"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,1061342.899147986,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1533.6099585062238},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":3953.8381742738588},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":5229.1717842323669},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":6491.072614107884},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":5338.1128630705398},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":8547.6846473029036},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":16089.759336099583},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":22936.287136929459},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":25668.696995850623},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":28062.404850622403},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":23819.547883817424},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":33157.893360995848},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":41142.855435684643},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":41616.539626556012},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":32799.517436016598},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":29196.540141908707},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":18636.089452282158},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":23412.450156348539},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":37106.524776099577},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":45610.10337062239},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":42776.865593447292},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":41643.377219427377},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":33511.830188414933},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":41988.351941955181},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":50014.294466071362},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":48789.282186074684},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":34469.311050941069},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":29801.591846126135},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":18527.254689880825},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":20451.791223558368},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":31711.766166865789},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":38203.486414793013},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":30148.582910705612},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":28852.105948802091},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":22853.153226773935},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":21944.886880581624},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":25783.044666103913},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":24830.829948321672},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":10399.942653045717},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":8890.7555726468436},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":5401.6943521207286},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H44","v":"Маркетинговые скидки"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,5737846.5003055129,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4541.0788381742741},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":11707.468879668051},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":15797.218257261417},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":19609.394190871368},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":16126.326970954358},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":26420.116182572612},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":49731.983402489634},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":70893.97842323652},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":81460.988813278018},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":89057.549278008286},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":75592.61477178424},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":108516.74190871372},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":134649.3450622407},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":136199.58423236516},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":111319.57432829875},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":99091.287754356861},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":63249.758141078841},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":83007.777827053927},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":131559.49693344397},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":161708.54831402484},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":159996.588193673},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":155757.04726227387},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":125342.94927614937},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":167953.40776782078},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":200057.17786428548},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":195157.12874429874},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":150411.53913137931},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":130043.30987400502},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":80846.202283116363},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":100399.70237019566},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":155675.94300097757},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":187544.38785443854},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":175409.93693501453},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":167866.79824757588},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":132963.80059213931},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":167579.13617898704},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":196888.70472297547},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":189617.24687809288},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":136144.70382168965},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":116388.07295101343},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":70713.089700489654},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":78570.099667210772},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":117855.14950081614},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":137497.67441761887},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":112198.10232477696},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":104183.95215872148},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":80141.50166055499},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":84148.576743582715},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":96169.801992665947},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":90159.189368124324},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":49046.599016259679},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":40872.165846883065},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":24523.29950812984},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":16348.866338753229},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":24523.29950812984},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":28610.51609281815},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H47","v":"Маркетинговые скидки"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,null,{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,44605037.165975101,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":24720.995850622407},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":63733.817427385897},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":85926.771784232362},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":106662.57261410786},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":87716.912863070524},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":146727.63485477181},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":276193.19502074691},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":393719.153526971},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":453800.76348547719},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":496119.48547717847},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":421109.37759336102},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":620022.82157676341},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":769334.43983402487},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":778191.9087136928},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":641381.97510373441},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":570927.13692946057},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":364421.57676348544},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":493588.78008298751},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":782291.65145228221},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":961566.82157676329},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":966527.00414937746},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":940916.26556016575},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":757187.05394190876},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1056518.8879668049},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1258469.1784232366},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1227645.1867219915},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":971790.87136929459},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":840194.19087136921},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":522337.59336099582},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":684707.65145228209},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1061681.5269709541},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1279018.5062240665},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1249966.0082987552},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1196213.8257261412},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":947496.09958506224},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1288938.8713692941},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1514374.1078838171},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1458445.518672199},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1127277.4107883817},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":963692.61410788377},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":585503.99999999988},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":731879.99999999988},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1097820},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1280790},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1195403.9999999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1110018},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":853859.99999999988},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1110017.9999999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1268591.9999999995},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":1189304.9999999995},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":878256},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":731880},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":439128},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":536711.99999999988},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":805067.99999999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":939245.99999999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H48,Mrkting!$I:$I,$I48))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H47","v":"Маркетинговые скидки"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,null,{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,1903360.7365145232,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":2962.655601659751},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":7638.0964730290461},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":9903.7344398340265},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":12293.698132780084},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":10110.062240663901},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":16188.796680497926},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":30473.029045643154},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":43439.937759336106},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":47661.721991701248},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":52106.366701244813},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":44228.215767634851},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":61567.686721991697},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":76394.190871369283},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":77273.729253112033},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":59708.091286307048},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":53149.247925311203},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":33925.051867219918},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":42619.917012448124},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":67548.547717842303},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":83028.423236514514},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":76343.931535269701},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":74320.993257261405},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":59808.609958506233},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":74936.67012448133},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":89260.580912863079},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":87074.299792531121},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":60311.203319502063},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":52144.061203319492},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":32417.271784232358},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":35784.647302904559},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":55486.307053941899},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":66844.917012448132},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":51716.856846473034},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":49492.88122406639},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":39202.282157676345},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":37644.242738589193},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":44228.215767634836},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":42594.787344398319},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":17490.248962655569},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":14952.152489626531},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":9084.3749999999836},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H49,Mrkting!$I:$I,$I49))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H47","v":"Маркетинговые скидки"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,null,{"$f":"M47","v":"руб."},null,null,null,null,null,null,null,null,null,null,250795.76763485477,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":390.37344398340247},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":1006.4315352697096},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":1304.9626556016601},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":1619.8755186721994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":1332.1493775933611},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":2133.1120331950206},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":4015.2697095435683},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":5723.8506224066405},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":6280.1327800829868},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":6865.7800829875514},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":5827.717842323651},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":8112.4481327800831},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":10066.058091286308},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":10181.950207468879},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":7867.4190871369292},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":7003.1950207468881},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":4470.1244813278008},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":5615.8008298755185},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":8900.5145228215752},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":10940.215767634852},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":10059.435684647302},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":9792.883817427386},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":7880.6639004149356},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":9874.0082987551868},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":11761.394190871368},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":11473.31950207469},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":7946.8879668049785},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":6870.7468879668031},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":4271.4522821576757},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":4715.153526970953},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":7311.1369294605811},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":8807.8008298755176},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":6814.45643153527},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":6521.4149377593358},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":5165.4771784232362},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":4960.1825726141051},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":5827.7178423236492},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":5612.4896265560137},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":2304.5975103734395},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":1970.1659751037307},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":1196.9999999999977},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H50,Mrkting!$I:$I,$I50))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Mrkting!$H$156","v":"Общий оборот (GMV) с учетом скидок"},null,null,null,null,{"$f":"Mrkting!$M$156","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X53-SUM(X54:X60))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z53:$CV53)","v":3736732866.605948},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":1125884.4813278008},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":2902670.9284232366},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":4100576.8630705401},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":5090125.7935684649},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":4186005.5477178427},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":7274119.4190871371},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":13692460.082987553},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":19518887.107883822},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":23637984.796680499},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":25842320.680497926},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":21935126.307053942},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":33646557.877178423},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":41749198.345560163},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":42229863.458091289},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":36686180.358751863},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":32656259.031464726},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":20844420.658381741},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":29511105.510665562},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":46772318.167847298},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":57490974.414645642},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":61136574.018995881},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":59516595.675174557},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":47895011.90428248},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":70131880.057441816},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":83537370.209266722},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":81491269.080830291},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":68548796.83366777},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":59266147.262441926},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":36844978.298096426},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":50927578.366917096},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":78966357.46780403},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":95131571.949437842},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":99326336.175680116},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":95055014.138970852},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":75291100.308095723},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":108633376.75123489},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":127633339.84123726},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":122919608.54028249},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":102179963.3222294},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":87352123.817135766},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":53071920.604864836},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":70882897.629852593},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":106324346.44477889},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":124045070.85224205},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":125535010.87393741},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":116568224.38294189},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":89667864.909955293},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":125710778.67858793},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":143669461.34695765},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":134690120.01277277},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":109056364.33105989},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":90880303.609216571},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":54528182.165529944},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":72805714.567798138},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":109208571.85169719},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":127410000.49364673},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H53,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H53","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,null,{"$f":"M53","v":"руб."},null,null,null,null,null,null,null,null,null,null,895020348.73485482,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":252813.27800829872},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":651784.23236514523},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":930280.6307053942},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":1154775.4356846469},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":949661.47717842297},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":1650825.5601659748},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":3107436.3485477171},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":4429715.253112033},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":5419418.5613278011},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":5924800.8478008276},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":5029008.677178422},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":7716746.0912863035},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":9575064.537759332},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":9685303.7676348537},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":8499161.1510970928},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":7565541.1761659728},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":4829068.8358506206},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":6839273.3183999974},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":10839602.995199995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":13323678.681599993},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":14310805.94398964},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":13931602.560681161},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":11211230.463033359},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":16422110.981742471},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":19561146.280063465},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":19082030.366109211},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":16211021.439715315},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":14015778.953087201},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":8713424.0238469839},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":12047964.284423476},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":18681113.160117295},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":22505326.542532615},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":23729066.468708899},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":22708647.429602612},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":17987047.46899217},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":25961466.176300209},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":30502123.14438476},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":29375624.278256919},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":24657318.581039339},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":21079173.21223909},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":12806926.245755346},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":17110821.705303669},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":25666232.5579555},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":29943937.984281417},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":30605149.023036372},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":28419066.949962344},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":21860820.730740268},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":30667481.302105695},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":35048550.059549369},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":32858015.680827528},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":26866637.016684439},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":22388864.180570368},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":13433318.50834222},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":17947422.158542413},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":26921133.237813618},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":31407988.77744922},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H54,Mrkting!$I:$I,$I54))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,null,{"$f":"M53","v":"руб."},null,null,null,null,null,null,null,null,null,null,251097301.19405586,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":71495.435684647309},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":184324.17012448134},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":262933.48381742748},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":326384.4460580913},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":268411.26473029045},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":466323.6846473029},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":877785.75933609961},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1251301.8871369297},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1530009.9088132782},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1672689.4042780083},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1419789.4147717841},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":2177368.3307053945},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":2701714.1736099585},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":2732819.4354771785},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":2396794.3667133609},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":2133510.137036514},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1361814.981087137},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":1927625.0628726969},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":3055103.8732321989},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":3755231.8441812443},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":4031210.3337824857},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":3924392.5484403237},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":3158091.0448987219},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":4623384.086053065},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":5507129.5350974137},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":5372242.0718222233},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":4561438.8290745355},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":3943743.9876373596},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":2451773.3706275634},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":3388180.0793695035},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":5253582.5949774329},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":6329044.2493840447},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":6669536.5083572092},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":6382726.9937849967},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":5055625.341611878},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":7293017.4066466307},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":8568565.1773685385},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":8252112.4861589056},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":6922895.1593774455},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":5918279.6261919262},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":3595727.8737283717},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":4801506.0907739894},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":7202259.1361609846},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":8402635.6588544827},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":8570688.3720315732},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":7958496.3454578891},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":6121920.2657368379},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":8570688.3720315732},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":9795072.4251789395},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":9182880.3986052573},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":7493230.4052618882},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":6244358.6710515739},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":3746615.2026309441},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":4995486.9368412588},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":7493230.4052618882},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":8742102.1394722033},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H55,Mrkting!$I:$I,$I55))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,null,{"$f":"M53","v":"руб."},null,null,null,null,null,null,null,null,null,null,819508625.07745266,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":234463.0705394191},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":604475.10373443994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":861826.01825726149},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1069801.3941908712},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":879780.72697095433},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":1527704.3651452279},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":2875678.8049792531},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":4099340.0464730291},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":5009850.8120165979},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":5477039.2805975098},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":4648945.8084647302},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":7125932.7186721992},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":8841973.6590871364},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":8943772.6979253106},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":7840078.5919787539},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":6978857.8375568464},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":4454590.1090788376},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":6302205.9011770943},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":9988401.8056391682},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":12277410.552764809},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":13173052.427945742},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":12823996.891260546},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":10319902.823736297},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":15100538.207488609},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":17986958.991616208},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":17546400.02982831},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":14890742.374006549},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":12874287.677526494},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":8003774.0260285195},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":11055122.783207098},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":17141651.057107639},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":20650720.929305397},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":21750832.179941796},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":20815482.982699402},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":16487511.273425268},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":23772297.460819162},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":27930069.112844948},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":26898560.878563743},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":22554639.26645992},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":19281624.085551221},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":11714801.860381121},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":15635449.833774939},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":23453174.750662405},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":27362037.209106144},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":27937327.478869461},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":25941804.087521639},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":19955233.913478184},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":27965377.004450653},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":31960430.862229317},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":29962903.933339983},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":24474252.909113556},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":20395210.75759463},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":12237126.454556778},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":16332517.472414458},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":24498776.208621688},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":28581905.576725304},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H56,Mrkting!$I:$I,$I56))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H56","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,null,{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,1257201805.1576762,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":401503.07053941907},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1035125.1037344398},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1448479.867219917},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1798026.2240663897},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":1478656.5311203317},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":2570450.7883817428},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":4838495.6016597506},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":6897376.2821576763},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":8273136.9958506217},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":9044639.8506224062},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":7677147.8838174269},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":11780433.609958505},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":14617354.356846472},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":14785646.265560163},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":12720742.506224066},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":11323388.215767635},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":7227694.6058091279},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":10236602.091286305},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":16224048.597510373},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":19942059.734439831},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":20999995.817427386},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":20443544.315352697},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":16451609.626556017},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":24098692.730290458},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":28705082.688796677},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":28002002.116182569},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":23322980.912863068},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":20164660.580912862},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":12536102.240663899},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":17333914.755186722},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":26877306.024896264},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":32379363.236514524},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":33471312},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":32031948},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":25371839.999999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":36621027.933609948},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":43026040.829875514},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":41437010.912863068},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":34100141.676348552},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":29151701.576763485},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":17711496},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":23664119.999999996},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":35496180},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":41412210},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":41497596},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":38533482},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":29641140},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":41582982},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":47523407.999999993},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":44553194.999999993},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":35715744},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":29763120},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":17857872},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":23859287.999999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":35788932},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":41753754},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H57,Mrkting!$I:$I,$I57))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H56","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,null,{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,428990648.59958506,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":138116.18257261411},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":356080.78319502081},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":497980.08298755198},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":618152.35995850631},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":508354.66804979258},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":883188.79668049805},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":1662473.0290456433},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":2369889.9377593365},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":2840927.4896265566},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":3105855.251556017},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":2636269.7095435685},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":4042944.7614107886},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":5016551.8672199175},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":5074308.2209543567},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":4363113.4854771784},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":3883832.0798755186},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":2479041.753112033},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":3509039.8340248968},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":5561497.0954356845},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6836006.8464730298},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7194506.6908713691},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7003868.840767635},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":5636249.4813278019},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":8251360.0103734452},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9828581.7427385896},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9587847.8993775938},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":7981182.5726141082},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6900397.4325726144},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":4289885.6327800835},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":5928323.2365145236},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9192231.5352697093},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":11073974.585062243},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":11440917.997925313},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":10948925.168568466},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":8672415.9751037341},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12510436.670124481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14698510.373443983},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14155667.660788383},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":11642675.726141078},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":9953149.5072614122},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6047165.625},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":8075000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12112500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14131250},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14131250},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":13121875},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":10093750.000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14131250},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":16150000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":15140625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12112500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":10093750.000000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":6056250},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":8075000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":12112500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":14131250},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H58,Mrkting!$I:$I,$I58))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H56","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,null,{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,84914137.842323661,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":27493.443983402489},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":70881.535269709537},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":99076.780082987578},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":122985.93360995851},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":101140.87966804979},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":175626.22406639004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":330590.53941908712},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":471263.70124481333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":564641.02904564317},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":617296.0456431536},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":523964.81327800831},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":803132.36514522834},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":996539.75103734434},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1008013.0705394191},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":866290.2572614107},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":771129.5850622406},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":492210.37344398338},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":696359.30290456431},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1103663.8008298753},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1356586.7551867219},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1427002.8049792529},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1389190.5186721992},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1117928.4647302902},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1635794.041493776},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1948470.9709543567},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1900746.5975103735},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1581430.705394191},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1367278.6307053941},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":850019.00414937746},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1174073.2282157675},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1820473.0954356848},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2193142.4066390037},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2264671.0207468881},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2167283.5643153526},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1716660.2489626557},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2475131.1037344397},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2908031.2033195021},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2800632.3236514521},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2302292.9128630706},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1968195.8091286307},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1195803},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1596000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2394000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2793000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2793000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2593500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1994999.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2793000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":3192000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2992500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2394000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1994999.9999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1197000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":1596000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2394000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":2793000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H59,Mrkting!$I:$I,$I59))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"Sales!$H$75","v":"Поток решений о покупке"},null,null,null,null,{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,{"$f":"IF(ABS(X62-SUM(X63:X69))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z62:$CV62)","v":241908966.1825726},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":79203.319502074679},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":204196.05809128634},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":285131.95020746894},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":353939.83402489626},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":291072.19917012454},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":504921.16182572622},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":950439.83402489626},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1354871.7842323654},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1621687.9668049794},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1772916.8049792531},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1504863.0705394191},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2304321.5767634856},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2859239.8340248964},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2892158.7136929459},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2483024.0663900417},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2210267.6348547717},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1410809.1286307052},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1993943.5684647304},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3160212.4481327799},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3884427.8008298757},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4081941.0788381742},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3973779.0456431536},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3197834.0248962659},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4674480.9128630711},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5567993.3609958505},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5431615.1452282164},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4514589.2116182577},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3903238.5892116181},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2426591.7012448134},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3348320.3319502077},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5191777.5933609959},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6254587.1369294617},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6452100.4149377597},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6174641.2863070536},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4890804.9792531123},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7044640.2489626547},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8276746.8879668051},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7971071.5767634856},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6546154.3568464722},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5596209.5435684649},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3400050},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4533400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6800100},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7933450},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7933450},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7366775},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5666750},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7933450},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9066800},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8500125},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6800100},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5666750},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":3400050},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4533400},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6800100},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7933450},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H62","v":"Поток решений о покупке"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,15410797.51037344,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":5045.6431535269703},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":13008.298755186721},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":18164.315352697096},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":22547.717842323647},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":18542.738589211614},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":32165.975103734429},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":60547.717842323633},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":86312.033195020733},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":103309.54356846472},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":112943.56846473026},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":95867.219917012422},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":146796.68049792526},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":182147.71784232359},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":184244.81327800825},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":158180.91286307049},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":140804.97925311199},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":89875.518672199149},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":127024.06639004145},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":201321.1618257261},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":247457.26141078828},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":260039.83402489618},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":253149.37759336093},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":203717.84232365142},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":297787.55186721985},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":354708.71369294595},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":346020.74688796676},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":287601.65975103725},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":248655.60165975097},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":154585.89211618254},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":213304.56431535265},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":330741.90871369286},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":398448.13278008287},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":411030.70539419074},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":393355.18672199157},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":311568.46473029035},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":448778.42323651438},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":527269.70954356831},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":507796.6804979252},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":417022.40663900407},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":356506.22406638996},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":216599.99999999994},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":288799.99999999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":433199.99999999988},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":505399.99999999988},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":505399.99999999988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":469299.99999999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":360999.99999999994},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":505399.99999999988},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":577599.99999999988},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":541499.99999999988},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":433199.99999999988},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":360999.99999999994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":216599.99999999994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":288799.99999999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":433199.99999999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":505399.99999999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H63,Sales!$L:$L,$L63))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H62","v":"Поток решений о покупке"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L63+1","v":2},{"$f":"Mrkting!$M$79","v":"шт"},null,null,null,null,null,null,null,null,null,null,3649925.7261410793,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":1195.0207468879669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":3080.91286307054},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":4302.0746887966816},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":5340.2489626556016},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":4391.7012448132782},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":7618.2572614107885},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":14340.248962655602},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":20442.323651452287},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":24468.049792531125},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":26749.792531120333},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":22705.394190871368},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":34767.634854771786},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":43140.248962655605},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":43636.929460580912},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":37463.900414937758},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":33348.547717842324},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":21286.30705394191},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":30084.647302904563},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":47681.32780082988},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":58608.298755186712},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":61588.381742738587},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":59956.431535269716},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":48248.962655601659},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":70528.6307053942},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":84009.95850622408},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":81952.282157676353},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":68116.182572614111},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":58892.116182572616},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":36612.448132780082},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":50519.502074688797},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":78333.609958506233},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":94369.294605809133},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":97349.377593361001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":93163.070539419088},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":73792.531120331943},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":106289.62655601658},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":124879.66804979253},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":120267.63485477179},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":98768.464730290449},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":84435.684647302915},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":51300},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":68400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":102600},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":119700},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":119700},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":111150},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":85500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":119700},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":136800},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":128250},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":102600},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":85500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":51300},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":68400},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":102600},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":119700},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H64,Sales!$L:$L,$L64))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H62","v":"Поток решений о покупке"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L64+1","v":3},{"$f":"Mrkting!$M$80","v":"шт"},null,null,null,null,null,null,null,null,null,null,9124814.3153526969,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":2987.5518672199169},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":7702.282157676349},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":10755.186721991704},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":13350.622406639004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":10979.253112033195},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":19045.643153526969},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":35850.622406639006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":51105.80912863071},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":61170.12448132781},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":66874.481327800822},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":56763.485477178423},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":86919.087136929462},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":107850.622406639},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":109092.32365145229},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":93659.751037344395},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":83371.369294605815},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":53215.767634854768},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":75211.618257261405},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":119203.31950207468},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":146520.74688796679},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":153970.95435684646},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":149891.07883817426},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":120622.40663900414},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":176321.57676348547},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":210024.89626556015},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":204880.70539419085},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":170290.45643153528},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":147230.29045643154},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":91531.120331950209},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":126298.75518672199},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":195834.02489626556},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":235923.23651452281},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":243373.44398340248},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":232907.67634854771},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":184481.32780082987},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":265724.06639004144},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":312199.17012448132},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":300669.08713692945},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":246921.16182572613},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":211089.21161825725},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":128250},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":171000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":256500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":299250},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":299250},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":277875},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":213750},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":299250},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":342000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":320625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":256500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":213750},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":128250},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":171000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":256500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":299250},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H65,Sales!$L:$L,$L65))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H65","v":"Поток решений о покупке"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L65+1","v":4},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,10949777.178423235,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":3585.0622406639004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":9242.7385892116199},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":12906.224066390043},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":16020.746887966803},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":13175.103734439832},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":22854.771784232365},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":43020.746887966801},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":61326.970954356846},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":73404.149377593363},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":80249.377593361001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":68116.182572614111},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":104302.90456431534},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":129420.74688796679},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":130910.78838174272},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":112391.70124481327},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":100045.64315352697},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":63858.921161825718},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":90253.941908713678},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":143043.98340248963},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":175824.89626556012},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":184765.14522821576},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":179869.29460580912},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":144746.88796680499},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":211585.89211618257},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":252029.87551867217},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":245856.84647302903},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":204348.5477178423},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":176676.34854771785},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":109837.34439834024},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":151558.50622406637},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":235000.82987551866},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":283107.88381742738},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":292048.13278008299},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":279489.21161825728},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":221377.59336099584},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":318868.87966804975},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":374639.00414937758},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":360802.90456431534},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":296305.39419087139},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":253307.05394190873},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":153900},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":205199.99999999997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":307800},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":359100},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":359100},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":333450},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":256500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":359100},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":410399.99999999994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":384749.99999999994},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":307800},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":256500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":153900},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":205199.99999999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":307800},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":359100},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H66,Sales!$L:$L,$L66))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H65","v":"Поток решений о покупке"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"Mrkting!$M$79","v":"шт"},null,null,null,null,null,null,null,null,null,null,172357603.73443985,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":56431.535269709544},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":145487.55186721994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":203153.52697095441},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":252178.42323651453},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":207385.8921161826},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":359751.03734439838},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":677178.42323651456},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":965331.95020746905},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":1155435.6846473031},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":1263184.6473029046},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":1072199.1701244814},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":1641804.9792531121},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2037178.4232365147},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2060632.7800829876},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":1769128.6307053943},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":1574792.531120332},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":1005186.7219917013},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":1420663.9004149379},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2251618.2572614108},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2767614.1078838175},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2908340.2489626557},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2831275.9336099587},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2278423.2365145232},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":3330518.6721991706},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":3967136.9294605814},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":3869968.87966805},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":3216597.5103734443},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2781016.5975103737},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":1728921.1618257263},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2385643.1535269711},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":3699087.1369294608},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":4456327.8008298762},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":4597053.9419087144},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":4399367.2199170124},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":3484647.3029045644},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":5019232.3651452279},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":5897095.4356846474},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":5679304.9792531123},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":4664066.3900414938},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":3987240.6639004154},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2422500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":3230000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":4845000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":5652500},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":5652500},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":5248750},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":4037500.0000000005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":5652500},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":6460000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":6056250},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":4845000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":4037500.0000000005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":2422500},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":3230000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":4845000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":5652500},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H67,Sales!$L:$L,$L67))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"H65","v":"Поток решений о покупке"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"Mrkting!$M$80","v":"шт"},null,null,null,null,null,null,null,null,null,null,30416047.717842322,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":9958.5062240663901},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":25674.273858921166},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":35850.622406639013},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":44502.074688796682},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":36597.510373443984},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":63485.477178423236},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":119502.07468879668},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":170352.69709543572},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":203900.41493775937},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":222914.93775933611},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":189211.61825726141},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":289730.29045643157},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":359502.07468879671},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":363641.07883817429},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":312199.17012448132},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":277904.56431535271},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":177385.89211618257},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":250705.39419087136},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":397344.39834024897},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":488402.48962655599},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":513236.51452282158},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":499636.92946058093},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":402074.68879668048},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":587738.58921161829},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":700082.98755186726},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":682935.68464730296},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":567634.85477178427},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":490767.63485477178},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":305103.73443983402},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":420995.85062240664},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":652780.08298755193},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":786410.78838174278},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":811244.81327800837},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":776358.92116182577},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":614937.75933609961},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":885746.8879668049},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":1040663.9004149378},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":1002230.2904564316},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":823070.53941908712},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":703630.70539419085},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":427500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":570000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":855000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":997500},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":997500},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":926250},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":712500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":997500},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":1140000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":1068750},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":855000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":712500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":427500},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":570000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":855000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":997500},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H68,Sales!$L:$L,$L68))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Sales!$H$77","v":"Акцептованный GMV"},null,null,null,null,{"$f":"Sales!$M$77","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X71-SUM(X72:X78))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z71:$CV71)","v":3541151938.5340323},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":1065943.9668049794},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":2748136.7894190867},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":3882921.4964315356},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":4819945.9547717832},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":3963815.6942738588},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":6887900.6937759323},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":12965460.129460579},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":18482533.528298754},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":22386699.178147718},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":24474347.712617841},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":20773982.143336095},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":31864940.378547713},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":39538538.26562655},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":39993751.699605808},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":34749468.613903262},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":30932292.13737601},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":19744016.257899582},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":27952719.129329655},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":44302422.771013036},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":54455061.322703525},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":57917913.106675401},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":56383221.860761203},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":45373480.313985348},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":66438566.826720349},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":79138091.672874138},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":77199743.143724337},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":64949803.787488244},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":56154517.857932545},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":34910519.535774931},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":48252970.669240296},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":74819212.947810784},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":90135464.873721331},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":94125798.001408935},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":90078114.268112183},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":71349001.400484905},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":102943898.9083942},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":120948773.0832936},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":116481914.98646742},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":96844793.709604844},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":82791167.036228269},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":50300851.905204229},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":67180793.93551001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":100771190.90326501},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":117566389.38714252},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":118997924.98558243},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":110498073.20089796},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":84998517.846844584},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":119162037.57627949},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":136185185.80146226},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":127673611.68887085},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":103392135.03969947},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":86160112.533082902},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":51696067.519849733},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":69022865.966186881},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":103534298.94928032},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":120790015.44082704},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H71,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"H71","v":"Акцептованный GMV"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M71","v":"руб."},null,null,null,null,null,null,null,null,null,null,850269331.29811192,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":240172.61410788377},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":619195.02074688789},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":883766.59917012439},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":1097036.6639004145},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":902178.40331950178},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":1568284.2821576761},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":2952064.531120331},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":4208229.4904564312},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":5148447.6332614105},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":5628560.8054107856},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":4777558.2433195002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":7330908.7867219876},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":9096311.3108713645},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":9201038.579253111},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":8074203.0935422378},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":7187264.1173576741},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":4587615.3940580897},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":6497309.6524799969},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":10297622.845439995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":12657494.747519992},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":13595265.646790158},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":13235022.432647102},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":10650668.939881692},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":15601005.432655348},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":18583088.966060292},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":18127928.847803749},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":15400470.367729548},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":13314990.00543284},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":8277752.8226546347},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":11445566.070202302},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":17747057.502111427},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":21380060.215405982},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":22542613.145273454},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":21573215.058122478},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":17087695.095542561},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":24663392.867485199},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":28977016.987165522},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":27906843.064344071},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":23424452.65198737},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":20025214.551627133},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":12166579.933467578},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":16255280.620038485},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":24382920.930057723},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":28446741.085067343},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":29074891.57188455},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":26998113.602464225},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":20767779.694203254},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":29134107.23700041},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":33296122.556571897},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":31215114.89678615},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":25523305.165850215},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":21269420.971541848},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":12761652.582925107},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":17050051.050615292},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":25575076.575922936},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":29837589.338576756},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H72,Sales!$L:$L,$L72))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"H71","v":"Акцептованный GMV"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L72+1","v":2},{"$f":"M71","v":"руб."},null,null,null,null,null,null,null,null,null,null,225987571.07465029,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":64345.892116182578},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":165891.75311203321},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":236640.13543568473},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":293746.00145228219},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":241570.13825726142},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":419691.31618257263},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":790007.18340248964},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":1126171.6984232368},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":1377008.9179319504},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":1505420.4638502074},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":1277810.4732946057},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":1959631.4976348551},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":2431542.7562489626},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":2459537.4919294608},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":2157114.9300420247},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":1920159.1233328627},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":1225633.4829784234},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":1734862.5565854271},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":2749593.4859089791},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":3379708.6597631201},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":3628089.3004042371},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":3531953.2935962914},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":2842281.9404088496},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":4161045.6774477586},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":4956416.5815876722},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":4835017.8646400012},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":4105294.9461670821},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":3549369.5888736239},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":2206596.0335648074},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":3049362.0714325532},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":4728224.3354796898},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":5696139.8244456407},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":6002582.8575214883},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":5744454.2944064969},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":4550062.8074506903},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":6563715.6659819679},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":7711708.6596316844},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":7426901.2375430148},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":6230605.6434397008},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":5326451.6635727333},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":3236155.0863555344},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":4321355.4816965908},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":6482033.2225448862},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":7562372.0929690348},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":7713619.5348284161},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":7162646.7109121},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":5509728.2391631538},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":7713619.5348284161},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":8815565.1826610453},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":8264592.3587447321},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":6743907.3647356993},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":5619922.8039464168},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":3371953.6823678496},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":4495938.2431571335},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":6743907.3647356993},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":7867891.9255249836},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H73,Sales!$L:$L,$L73))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"H71","v":"Акцептованный GMV"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L73+1","v":3},{"$f":"M71","v":"руб."},null,null,null,null,null,null,null,null,null,null,819508625.07745266,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":234463.0705394191},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":604475.10373443994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":861826.01825726149},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":1069801.3941908712},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":879780.72697095433},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":1527704.3651452279},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":2875678.8049792531},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":4099340.0464730291},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":5009850.8120165979},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":5477039.2805975098},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":4648945.8084647302},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":7125932.7186721992},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":8841973.6590871364},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":8943772.6979253106},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":7840078.5919787539},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":6978857.8375568464},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":4454590.1090788376},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":6302205.9011770943},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":9988401.8056391682},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":12277410.552764809},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":13173052.427945742},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":12823996.891260546},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":10319902.823736297},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":15100538.207488609},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":17986958.991616208},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":17546400.02982831},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":14890742.374006549},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":12874287.677526494},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":8003774.0260285195},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":11055122.783207098},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":17141651.057107639},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":20650720.929305397},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":21750832.179941796},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":20815482.982699402},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":16487511.273425268},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":23772297.460819162},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":27930069.112844948},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":26898560.878563743},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":22554639.26645992},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":19281624.085551221},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":11714801.860381121},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":15635449.833774939},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":23453174.750662405},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":27362037.209106144},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":27937327.478869461},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":25941804.087521639},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":19955233.913478184},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":27965377.004450653},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":31960430.862229317},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":29962903.933339983},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":24474252.909113556},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":20395210.75759463},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":12237126.454556778},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":16332517.472414458},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":24498776.208621688},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":28581905.576725304},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H74,Sales!$L:$L,$L74))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"H74","v":"Акцептованный GMV"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L74+1","v":4},{"$f":"M74","v":"руб."},null,null,null,null,null,null,null,null,null,null,1131481624.6419084,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":361352.76348547719},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":931612.59336099587},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":1303631.8804979254},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":1618223.6016597508},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":1330790.8780082986},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":2313405.7095435685},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":4354646.0414937753},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":6207638.6539419089},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":7445823.2962655593},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":8140175.8655601656},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":6909433.0954356845},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":10602390.248962656},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":13155618.921161825},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":13307081.639004147},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":11448668.255601659},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":10191049.394190872},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":6504925.1452282155},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":9212941.8821576759},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":14601643.737759337},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":17947853.76099585},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":18899996.235684648},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":18399189.883817427},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":14806448.663900414},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":21688823.457261413},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":25834574.41991701},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":25201801.904564314},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":20990682.821576763},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":18148194.522821575},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":11282492.016597509},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":15600523.27966805},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":24189575.42240664},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":29141426.912863072},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":30124180.800000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":28828753.199999999},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":22834655.999999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":32958925.140248954},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":38723436.746887967},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":37293309.821576759},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":30690127.508713696},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":26236531.419087138},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":15940346.4},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":21297707.999999996},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":31946562},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":37270989},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":37347836.399999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":34680133.800000004},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":26677026},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":37424683.800000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":42771067.199999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":40097875.499999993},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":32144169.600000001},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":26786808},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":16072084.800000001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":21473359.199999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":32210038.800000001},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":37578378.600000001},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H75,Sales!$L:$L,$L75))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"H74","v":"Акцептованный GMV"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M74","v":"руб."},null,null,null,null,null,null,null,null,null,null,428990648.59958506,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":138116.18257261411},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":356080.78319502081},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":497980.08298755198},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":618152.35995850631},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":508354.66804979258},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":883188.79668049805},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":1662473.0290456433},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":2369889.9377593365},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":2840927.4896265566},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":3105855.251556017},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":2636269.7095435685},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":4042944.7614107886},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":5016551.8672199175},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":5074308.2209543567},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":4363113.4854771784},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":3883832.0798755186},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":2479041.753112033},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":3509039.8340248968},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":5561497.0954356845},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":6836006.8464730298},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":7194506.6908713691},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":7003868.840767635},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":5636249.4813278019},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":8251360.0103734452},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":9828581.7427385896},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":9587847.8993775938},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":7981182.5726141082},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":6900397.4325726144},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":4289885.6327800835},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":5928323.2365145236},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":9192231.5352697093},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":11073974.585062243},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":11440917.997925313},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":10948925.168568466},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":8672415.9751037341},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":12510436.670124481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":14698510.373443983},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":14155667.660788383},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":11642675.726141078},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":9953149.5072614122},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":6047165.625},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":8075000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":12112500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":14131250},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":14131250},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":13121875},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":10093750.000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":14131250},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":16150000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":15140625},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":12112500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":10093750.000000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":6056250},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":8075000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":12112500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":14131250},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H76,Sales!$L:$L,$L76))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"H74","v":"Акцептованный GMV"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M74","v":"руб."},null,null,null,null,null,null,null,null,null,null,84914137.842323661,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":27493.443983402489},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":70881.535269709537},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":99076.780082987578},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":122985.93360995851},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":101140.87966804979},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":175626.22406639004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":330590.53941908712},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":471263.70124481333},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":564641.02904564317},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":617296.0456431536},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":523964.81327800831},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":803132.36514522834},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":996539.75103734434},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1008013.0705394191},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":866290.2572614107},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":771129.5850622406},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":492210.37344398338},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":696359.30290456431},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1103663.8008298753},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1356586.7551867219},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1427002.8049792529},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1389190.5186721992},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1117928.4647302902},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1635794.041493776},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1948470.9709543567},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1900746.5975103735},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1581430.705394191},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1367278.6307053941},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":850019.00414937746},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1174073.2282157675},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1820473.0954356848},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2193142.4066390037},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2264671.0207468881},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2167283.5643153526},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1716660.2489626557},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2475131.1037344397},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2908031.2033195021},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2800632.3236514521},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2302292.9128630706},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1968195.8091286307},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1195803},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1596000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2394000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2793000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2793000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2593500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1994999.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2793000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":3192000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2992500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2394000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1994999.9999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1197000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":1596000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2394000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":2793000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H77,Sales!$L:$L,$L77))","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Sales!$H$79","v":"Количество продаж"},null,null,null,null,{"$f":"Mrkting!$M$77","v":"шт"},null,null,null,null,null,{"$f":"IF(ABS(X80-SUM(X81:X87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z80:$CV80)","v":239335768.54564312},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":78360.82987551867},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":202024.01452282161},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":282098.98755186732},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":350174.95850622404},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":287976.04979253112},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":499550.29045643151},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":940329.95850622409},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":1340459.9460580915},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":1604437.9917012451},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":1754058.2012448134},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":1488855.7676348547},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":2279810.3941908712},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":2828825.9585062242},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":2861394.6784232361},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":2456612.0165975108},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":2186756.9087136928},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":1395802.2821576763},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":1972733.8921161825},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":3126597.1120331949},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":3843108.9502074686},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":4038521.2697095433},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":3931509.7614107886},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":3163818.506224067},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":4624758.228215768},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":5508766.3402489629},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":5373838.7863070546},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":4466567.302904564},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":3861719.6473029051},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":2400779.9253112036},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":3312704.082987552},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":5136552.3983402485},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":6188056.7842323659},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":6383469.1037344392},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":6108961.3215767629},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":4838781.2448132783},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":6969706.062240663},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":8188706.721991702},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":7886282.8941908712},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":6476522.5892116176},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":5536682.3858921174},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":3363883.5},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":4485178},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":6727767},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":7849061.5},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":7849061.5},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":7288414.25},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":5606472.5},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":7849061.5},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":8970356},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":8409708.75},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":6727767},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":5606472.5},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":3363883.5},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":4485178},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":6727767},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":7849061.5},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H80,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"H80","v":"Количество продаж"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,15102581.560165973,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":4944.7302904564312},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":12748.132780082986},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":17801.029045643154},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":22096.763485477175},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":18171.883817427381},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":31522.655601659739},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":59336.76348547716},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":84585.792531120314},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":101243.35269709543},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":110684.69709543565},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":93949.875518672168},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":143860.74688796676},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":178504.7634854771},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":180559.91701244807},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":155017.29460580909},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":137988.87966804975},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":88078.008298755158},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":124483.58506224061},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":197294.73858921157},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":242508.1161825725},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":254839.03734439824},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":248086.39004149369},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":199643.48547717839},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":291831.80082987546},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":347614.539419087},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":339100.33195020742},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":281849.6265560165},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":243682.48962655594},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":151494.17427385889},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":209038.47302904559},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":324127.07053941902},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":390479.1701244812},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":402810.09128630691},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":385488.08298755175},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":305337.09543568455},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":439802.8547717841},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":516724.31535269693},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":497640.7468879667},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":408681.95850622398},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":349376.09958506213},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":212267.99999999994},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":283023.99999999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":424535.99999999988},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":495291.99999999988},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":495291.99999999988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":459913.99999999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":353779.99999999994},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":495291.99999999988},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":566047.99999999988},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":530669.99999999988},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":424535.99999999988},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":353779.99999999994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":212267.99999999994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":283023.99999999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":424535.99999999988},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":495291.99999999988},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H81,Sales!$L:$L,$L81))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H80","v":"Количество продаж"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L81+1","v":2},{"$f":"Mrkting!$M$79","v":"шт"},null,null,null,null,null,null,null,null,null,null,3613426.468879668,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":1183.0705394190873},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":3050.1037344398346},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":4259.0539419087145},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":5286.8464730290452},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":4347.7842323651457},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":7542.0746887966807},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":14196.846473029045},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":20237.900414937765},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":24223.369294605815},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":26482.294605809129},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":22478.340248962653},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":34419.958506224066},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":42708.846473029051},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":43200.560165975105},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":37089.261410788378},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":33015.062240663901},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":21073.443983402489},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":29783.800829875516},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":47204.514522821584},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":58022.215767634843},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":60972.497925311203},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":59356.867219917018},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":47766.473029045643},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":69823.344398340254},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":83169.858921161838},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":81132.759336099582},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":67435.020746887967},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":58303.195020746891},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":36246.32365145228},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":50014.307053941906},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":77550.273858921166},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":93425.601659751046},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":96375.883817427384},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":92231.439834024903},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":73054.605809128625},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":105226.73029045641},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":123630.8713692946},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":119064.95850622408},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":97780.780082987549},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":83591.32780082988},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":50787},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":67716},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":101574},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":118503},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":118503},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":110038.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":84645},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":118503},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":135432},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":126967.5},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":101574},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":84645},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":50787},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":67716},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":101574},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":118503},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H82,Sales!$L:$L,$L82))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H80","v":"Количество продаж"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L82+1","v":3},{"$f":"Mrkting!$M$80","v":"шт"},null,null,null,null,null,null,null,null,null,null,9033566.172199171,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":2957.6763485477177},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":7625.2593360995852},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":10647.634854771786},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":13217.116182572614},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":10869.460580912862},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":18855.1867219917},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":35492.116182572616},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":50594.751037344402},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":60558.423236514529},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":66205.73651452281},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":56195.850622406637},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":86049.896265560164},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":106772.1161825726},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":108001.40041493776},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":92723.153526970957},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":82537.655601659761},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":52683.609958506218},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":74459.502074688789},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":118011.28630705393},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":145055.53941908712},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":152431.244813278},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":148392.16804979253},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":119416.1825726141},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":174558.36099585061},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":207924.64730290454},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":202831.89834024894},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":168587.55186721991},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":145757.98755186723},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":90615.809128630703},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":125035.76763485477},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":193875.6846473029},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":233564.00414937758},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":240939.70954356846},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":230578.59958506224},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":182636.51452282156},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":263066.82572614105},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":309077.17842323647},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":297662.39626556018},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":244451.95020746888},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":208978.31950207468},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":126967.5},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":169290},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":253935},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":296257.5},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":296257.5},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":275096.25},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":211612.5},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":296257.5},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":338580},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":317418.75},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":253935},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":211612.5},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":126967.5},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":169290},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":253935},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":296257.5},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H83,Sales!$L:$L,$L83))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H83","v":"Количество продаж"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L83+1","v":4},{"$f":"Mrkting!$M$78","v":"шт"},null,null,null,null,null,null,null,null,null,null,10840279.406639002,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":3549.2116182572613},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":9150.311203319503},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":12777.161825726142},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":15860.539419087136},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":13043.352697095434},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":22626.224066390041},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":42590.53941908713},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":60713.701244813274},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":72670.107883817429},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":79446.883817427384},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":67435.020746887967},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":103259.87551867218},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":128126.53941908712},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":129601.68049792529},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":111267.78423236514},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":99045.186721991689},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":63220.331950207459},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":89351.402489626533},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":141613.54356846472},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":174066.64730290452},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":182917.4937759336},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":178070.60165975103},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":143299.41908713695},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":209470.03319502075},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":249509.57676348544},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":243398.27800829874},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":202305.06224066389},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":174909.58506224066},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":108738.97095435683},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":150042.92116182571},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":232650.82157676347},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":280276.80497925309},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":289127.65145228215},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":276694.31950207468},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":219163.81742738589},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":315680.19087136927},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":370892.61410788383},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":357194.87551867217},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":293342.34024896269},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":250773.98340248963},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":152361},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":203147.99999999997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":304722},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":355509},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":355509},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":330115.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":253935},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":355509},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":406295.99999999994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":380902.49999999994},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":304722},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":253935},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":152361},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":203147.99999999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":304722},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":355509},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H84,Sales!$L:$L,$L84))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H83","v":"Количество продаж"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"Mrkting!$M$79","v":"шт"},null,null,null,null,null,null,null,null,null,null,170634027.69709545,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":55867.219917012451},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":144032.67634854774},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":201121.99170124487},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":249656.63900414939},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":205312.03319502078},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":356153.52697095438},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":670406.63900414936},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":955678.63070539432},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":1143881.3278008301},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":1250552.8008298755},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":1061477.1784232366},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":1625386.9294605809},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2016806.6390041495},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2040026.4522821577},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":1751437.3443983404},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":1559044.6058091286},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":995134.85477178427},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":1406457.2614107884},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2229102.0746887969},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2739937.9668049794},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2879256.8464730289},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2802963.1742738592},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2255639.0041493778},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3297213.4854771788},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3927465.5601659757},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3831269.1908713696},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3184431.5352697098},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2753206.4315352701},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":1711631.9502074691},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2361786.7219917015},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3662096.265560166},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":4411764.5228215773},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":4551083.4024896268},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":4355373.5477178423},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3449800.8298755186},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":4969040.0414937753},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":5838124.481327801},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":5622511.9294605814},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":4617425.7261410784},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3947368.2572614113},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2398275},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3197700},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":4796550},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":5595975},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":5595975},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":5196262.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3997125.0000000005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":5595975},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":6395400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":5995687.5},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":4796550},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3997125.0000000005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":2398275},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":3197700},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":4796550},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":5595975},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H85,Sales!$L:$L,$L85))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H83","v":"Количество продаж"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"Mrkting!$M$80","v":"шт"},null,null,null,null,null,null,null,null,null,null,30111887.240663901,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":9858.9211618257268},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":25417.531120331954},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":35492.116182572623},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":44057.053941908714},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":36231.535269709544},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":62850.622406639006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":118307.05394190871},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":168649.17012448137},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":201861.41078838176},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":220685.78838174275},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":187319.50207468879},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":286832.98755186726},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":355907.05394190876},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":360004.66804979253},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":309077.17842323647},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":275125.51867219916},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":175612.03319502075},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":248198.34024896263},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":393370.95435684646},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":483518.4647302904},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":508104.14937759336},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":494640.56016597513},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":398053.94190871366},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":581861.20331950206},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":693082.15767634858},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":676106.32780082989},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":561958.50622406637},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":485859.95850622404},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":302052.69709543569},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":416785.89211618254},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":646252.28215767641},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":778546.68049792538},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":803132.36514522822},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":768595.33195020747},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":608788.38174273865},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":876889.41908713686},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":1030257.2614107884},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":992207.98755186726},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":814839.83402489626},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":696594.39834024897},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":423225},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":564300},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":846450},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":987525},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":987525},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":916987.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":705375},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":987525},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":1128600},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":1058062.5},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":846450},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":705375},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":423225},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":564300},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":846450},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":987525},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H86,Sales!$L:$L,$L86))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":88}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"Sales!$H$81","v":"Продажи"},null,null,null,null,{"$f":"Sales!$M$81","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X89-SUM(X90:X96))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":3497237725.8357115},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":1052882.8009958507},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":2714463.4713174272},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":3835254.6154755186},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":4760776.128585062},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":3915155.753297925},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":6803338.8440165967},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":12806284.882854771},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":18255625.898111202},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":22111347.710033629},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":24173318.627437554},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":20518466.739469543},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":31472981.886895016},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":39052189.769861571},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":39501803.796817221},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":34321231.896828808},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":30551096.574828677},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":19500699.941380002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":27608218.841511559},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":43756422.314848505},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":53783935.762001291},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":57202781.319140755},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":55687039.417827122},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":44813238.821446672},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":65618171.104126588},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":78160879.866484791},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":76246466.423809066},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":64146301.045936063},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":55459822.779298894},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":34478636.812190637},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":47655985.301845863},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":73893550.243311569},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":89020309.622830063},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":92959113.889942124},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":88961600.97484985},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":70464634.435524642},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":101667825.99063541},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":119449515.18258901},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":115038027.40595929},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":95642101.24598892},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":81763003.220349699},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":49676177.586817518},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":66346433.189954527},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":99519649.784931779},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":116106258.08242042},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":117517196.82000776},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":109123111.33286434},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":83940854.871434107},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":117679076.12814668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":134490372.71788192},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":126084724.42301428},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":102102980.63764398},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":85085817.198036641},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":51051490.318821989},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":68162136.796018854},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":102243205.19402829},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":119283739.393033},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H89,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":90},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H89","v":"Продажи"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M89","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":833263944.67214966},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":235369.1618257261},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":606811.12033195014},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":866091.2671867219},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":1075095.9306224061},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":884134.83525311179},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":1536918.5965145226},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":2893023.2404979244},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":4124064.9006473026},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":5045478.6805961821},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":5515989.5893025696},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":4682007.0784531105},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":7184290.6109875478},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":8914385.0846539363},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":9017017.8076680489},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":7912719.0316713927},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":7043518.8350105202},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":4495863.0861769281},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":6367363.4594303966},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":10091670.388531195},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":12404344.852569593},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":13323360.333854355},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":12970321.98399416},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":10437655.561084058},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":15288985.32400224},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":18211427.186739087},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":17765370.270847674},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":15092460.960374957},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":13048690.205324184},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":8112197.7662015418},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":11216654.748798257},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":17392116.352069199},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":20952459.011097863},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":22091760.882367983},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":21141750.756960027},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":16745941.19363171},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":24170125.010135494},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":28397476.647422209},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":27348706.203057189},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":22955963.598947622},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":19624710.260594591},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":11923248.334798226},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":15930175.007637715},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":23895262.511456568},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":27877806.263365995},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":28493393.740446858},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":26458151.33041494},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":20352424.100319188},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":28551425.092260402},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":32630200.10544046},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":30590812.598850425},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":25012839.062533211},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":20844032.552111011},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":12506419.531266605},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":16709050.029602986},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":25063575.044404477},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":29240837.551805221},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H90,Sales!$L:$L,$L90))","v":0}]
[{"$f":"ROW()","v":91},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H89","v":"Продажи"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L90+1","v":2},{"$f":"M89","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":223727695.36390379},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":63702.433195020749},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":164232.83558091288},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":234273.73408132789},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":290808.54143775936},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":239154.43687468881},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":415494.40302074689},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":782107.11156846478},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":1114909.9814390044},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":1363238.8287526309},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":1490366.2592117053},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":1265032.3685616597},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":1940035.1826585066},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":2407227.328686473},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":2434942.1170101659},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":2135543.7807416045},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":1900957.5320995341},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":1213377.1481486391},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":1717513.9310195728},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":2722097.5510498891},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":3345911.5731654889},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":3591808.4074001946},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":3496633.7606603284},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":2813859.1210047612},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":4119435.2206732808},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":4906852.4157717954},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":4786667.6859936016},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":4064241.996705411},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":3513875.8929848876},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":2184530.0732291592},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":3018868.4507182278},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":4680942.0921248924},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":5639178.4262011843},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":5942557.028946273},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":5687009.7514624316},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":4504562.1793761831},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":6498078.5093221478},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":7634591.5730353678},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":7352632.2251675846},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":6168299.5870053042},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":5273187.1469370062},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":3203793.5354919792},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":4278141.9268796248},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":6417212.8903194368},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":7486748.3720393442},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":7636483.3394801319},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":7091020.2438029787},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":5454630.9567715218},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":7636483.3394801319},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":8727409.5308344346},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":8181946.4351572851},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":6676468.2910883427},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":5563723.5759069528},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":3338234.1455441713},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":4450978.8607255621},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":6676468.2910883427},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":7789213.0062697334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H91,Sales!$L:$L,$L91))","v":0}]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H89","v":"Продажи"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L91+1","v":3},{"$f":"M89","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":811313538.82667828},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":232118.4398340249},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":598430.35269709548},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":853207.75807468884},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":1059103.3802489624},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":870982.9197012448},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":1512427.3214937756},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":2846922.0169294607},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":4058346.6460082987},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":4959752.3038964318},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":5422268.8877915349},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":4602456.3503800826},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":7054673.3914854769},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":8753553.9224962648},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":8854334.9709460568},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":7761677.8060589666},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":6909069.2591812778},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":4410044.2079880489},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":6239183.842165323},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":9888517.7875827756},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":12154636.44723716},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":13041321.903666284},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":12695756.922347941},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":10216703.795498934},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":14949532.825413723},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":17807089.401700046},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":17370936.029530026},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":14741834.950266484},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":12745544.80075123},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":7923736.2857682342},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":10944571.555375027},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":16970234.546536561},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":20444213.720012344},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":21533323.858142376},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":20607328.152872406},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":16322636.160691015},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":23534574.486210972},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":27650768.421716496},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":26629575.269778106},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":22329092.873795319},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":19088807.84469571},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":11597653.84177731},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":15479095.33543719},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":23218643.003155779},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":27088416.837015081},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":27657954.204080764},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":25682386.046646424},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":19755681.574343402},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":27685723.234406147},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":31640826.553607024},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":29663274.894006584},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":24229510.380022421},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":20191258.650018685},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":12114755.190011211},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":16169192.297690313},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":24253788.446535472},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":28296086.520958051},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H92,Sales!$L:$L,$L92))","v":0}]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H92","v":"Продажи"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L92+1","v":4},{"$f":"M92","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":1120166808.3954897},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":357739.23585062241},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":922296.46742738585},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1290595.5616929461},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1602041.3656431532},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":1317482.9692282155},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":2290271.6524481326},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":4311099.5810788376},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":6145562.2674024897},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":7371365.0633029034},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":8058774.1069045635},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":6840338.7644813275},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":10496366.346473029},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":13024062.731950207},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":13174010.822614105},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":11334181.573045643},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":10089138.900248963},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":6439875.8937759334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":9120812.4633360989},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":14455627.300381742},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":17768375.223385893},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":18710996.273327801},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":18215197.984979253},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":14658384.17726141},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":21471935.222688798},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":25576228.675717838},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":24949783.88551867},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":20780775.993360996},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":17966712.57759336},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":11169667.096431535},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":15444518.04687137},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":23947679.668182574},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":28850012.64373444},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":29822938.991999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":28540465.667999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":22606309.439999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":32629335.888846464},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":38336202.379419088},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":36920376.723360993},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":30383226.233626559},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":25974166.104896266},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":15780942.936000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":21084730.919999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":31627096.379999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":36898279.109999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":36974358.035999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":34333332.462000005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":26410255.739999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":37050436.962000005},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":42343356.527999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":39696896.74499999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":31822727.904000003},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":26518939.919999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":15911363.952000001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":21258625.607999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":31887938.412},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":37202594.814000003},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H93,Sales!$L:$L,$L93))","v":0}]
[{"$f":"ROW()","v":94},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H92","v":"Продажи"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M92","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":424700742.11358923},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":136735.02074688798},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":352519.97536307061},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":493000.28215767647},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":611970.83635892125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":503271.12136929465},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":874356.90871369303},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":1645848.2987551868},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":2346191.0383817432},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":2812518.2147302912},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":3074796.6990404567},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":2609907.012448133},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":4002515.3137966809},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":4966386.3485477185},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":5023565.1387448134},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":4319482.3506224062},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":3844993.7590767634},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":2454251.3355809129},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":3473949.4356846479},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":5505882.1244813278},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":6767646.7780082999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":7122561.6239626557},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":6933830.1523599587},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":5579886.9865145236},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":8168846.4102697112},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":9730295.925311204},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":9491969.4203838184},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":7901370.746887967},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":6831393.4582468886},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":4246986.7764522824},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":5869040.0041493783},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":9100309.2199170124},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":10963234.83921162},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":11326508.81794606},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":10839435.916882781},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":8585691.8153526969},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":12385332.303423235},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":14551525.269709544},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":14014110.984180499},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":11526248.968879668},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":9853618.0121887978},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":5986693.96875},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":7994250},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":11991375},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":13989937.5},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":13989937.5},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":12990656.25},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":9992812.5000000019},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":13989937.5},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":15988500},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":14989218.75},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":11991375},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":9992812.5000000019},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":5995687.5},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":7994250},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":11991375},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":13989937.5},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H94,Sales!$L:$L,$L94))","v":0}]
[{"$f":"ROW()","v":95},{"$f":"Lists!$CU$16","v":"ндс(+)"},null,"*",null,null,null,{"$f":"H92","v":"Продажи"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M92","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CV95,$Z$2:$CV$2,Periods!$Q$18),SUM($Z95:$CV95))","v":84064996.463900417},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":27218.509543568463},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":70172.719917012437},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":98086.012282157695},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":121756.07427385892},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":100129.4708713693},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":173869.96182572615},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":327284.63402489625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":466551.06423236517},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":558994.61875518668},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":611123.08518672211},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":518725.16514522821},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":795101.04149377602},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":986574.35352697084},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":997932.93983402487},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":857627.35468879656},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":763418.28921161813},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":487288.26970954356},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":689395.70987551869},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1092627.1628215765},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1343020.8876348548},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1412732.7769294602},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1375298.6134854772},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1106749.1800829873},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1619436.1010788383},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1928986.2612448132},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1881739.1315352698},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1565616.398340249},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1353605.8443983402},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":841518.81410788372},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1162332.4959336098},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1802268.3644813278},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2171210.9825726137},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2242024.3105394193},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2145610.728672199},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1699493.6464730292},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2450379.7926970953},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2878950.891286307},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2772626.0004149377},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2279269.9837344401},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1948513.8510373444},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1183844.97},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1580040},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2370060},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2765070},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2765070},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2567565},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1975049.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2765070},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":3160080},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2962575},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2370060},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1975049.9999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1185030},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":1580040},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2370060},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":2765070},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H95,Sales!$L:$L,$L95))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$95","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X98-SUM(X99:X105))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":3497237725.8357115},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":1052882.8009958507},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":2714463.4713174272},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":3835254.6154755186},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":4760776.128585062},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":3915155.753297925},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":6803338.8440165967},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":12806284.882854771},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":18255625.898111202},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":22111347.710033629},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":24173318.627437554},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":20518466.739469543},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":31472981.886895016},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":39052189.769861571},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":39501803.796817221},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":34321231.896828808},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":30551096.574828677},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":19500699.941380002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":27608218.841511559},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":43756422.314848505},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":53783935.762001291},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":57202781.319140755},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":55687039.417827122},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":44813238.821446672},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":65618171.104126588},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":78160879.866484791},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":76246466.423809066},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":64146301.045936063},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":55459822.779298894},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":34478636.812190637},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":47655985.301845863},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":73893550.243311569},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":89020309.622830063},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":92959113.889942124},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":88961600.97484985},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":70464634.435524642},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":101667825.99063541},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":119449515.18258901},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":115038027.40595929},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":95642101.24598892},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":81763003.220349699},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":49676177.586817518},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":66346433.189954527},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":99519649.784931779},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":116106258.08242042},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":117517196.82000776},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":109123111.33286434},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":83940854.871434107},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":117679076.12814668},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":134490372.71788192},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":126084724.42301428},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":102102980.63764398},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":85085817.198036641},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":51051490.318821989},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":68162136.796018854},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":102243205.19402829},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":119283739.393033},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H98,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":99},{"$f":"B98","v":"CF(+)"},null,null,null,null,null,{"$f":"H98","v":"Поступление ДС"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=Lists!$CU$24,SUMIFS($Z99:$CV99,$Z$2:$CV$2,Periods!$Q$18),SUM($Z99:$CV99))","v":833263944.67214966},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":235369.1618257261},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":606811.12033195014},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":866091.2671867219},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":1075095.9306224061},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":884134.83525311179},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":1536918.5965145226},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":2893023.2404979244},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":4124064.9006473026},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":5045478.6805961821},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":5515989.5893025696},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":4682007.0784531105},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":7184290.6109875478},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":8914385.0846539363},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":9017017.8076680489},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":7912719.0316713927},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":7043518.8350105202},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":4495863.0861769281},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":6367363.4594303966},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":10091670.388531195},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":12404344.852569593},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":13323360.333854355},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":12970321.98399416},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":10437655.561084058},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":15288985.32400224},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":18211427.186739087},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":17765370.270847674},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":15092460.960374957},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":13048690.205324184},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":8112197.7662015418},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":11216654.748798257},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":17392116.352069199},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":20952459.011097863},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":22091760.882367983},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":21141750.756960027},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":16745941.19363171},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":24170125.010135494},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":28397476.647422209},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":27348706.203057189},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":22955963.598947622},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":19624710.260594591},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":11923248.334798226},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":15930175.007637715},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":23895262.511456568},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":27877806.263365995},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":28493393.740446858},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":26458151.33041494},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":20352424.100319188},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":28551425.092260402},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":32630200.10544046},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":30590812.598850425},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":25012839.062533211},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":20844032.552111011},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":12506419.531266605},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":16709050.029602986},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":25063575.044404477},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":29240837.551805221},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H99,Sales!$L:$L,$L99))","v":0}]
[{"$f":"ROW()","v":100},{"$f":"B98","v":"CF(+)"},null,null,null,null,null,{"$f":"H98","v":"Поступление ДС"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L99+1","v":2},{"$f":"M98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":223727695.36390379},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":63702.433195020749},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":164232.83558091288},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":234273.73408132789},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":290808.54143775936},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":239154.43687468881},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":415494.40302074689},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":782107.11156846478},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":1114909.9814390044},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":1363238.8287526309},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":1490366.2592117053},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":1265032.3685616597},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":1940035.1826585066},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":2407227.328686473},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":2434942.1170101659},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":2135543.7807416045},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":1900957.5320995341},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":1213377.1481486391},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":1717513.9310195728},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":2722097.5510498891},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":3345911.5731654889},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":3591808.4074001946},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":3496633.7606603284},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":2813859.1210047612},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":4119435.2206732808},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":4906852.4157717954},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":4786667.6859936016},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":4064241.996705411},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":3513875.8929848876},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":2184530.0732291592},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":3018868.4507182278},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":4680942.0921248924},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":5639178.4262011843},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":5942557.028946273},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":5687009.7514624316},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":4504562.1793761831},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":6498078.5093221478},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":7634591.5730353678},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":7352632.2251675846},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":6168299.5870053042},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":5273187.1469370062},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":3203793.5354919792},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":4278141.9268796248},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":6417212.8903194368},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":7486748.3720393442},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":7636483.3394801319},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":7091020.2438029787},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":5454630.9567715218},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":7636483.3394801319},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":8727409.5308344346},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":8181946.4351572851},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":6676468.2910883427},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":5563723.5759069528},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":3338234.1455441713},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":4450978.8607255621},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":6676468.2910883427},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":7789213.0062697334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H100,Sales!$L:$L,$L100))","v":0}]
[{"$f":"ROW()","v":101},{"$f":"B98","v":"CF(+)"},null,null,null,null,null,{"$f":"H98","v":"Поступление ДС"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L100+1","v":3},{"$f":"M98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":811313538.82667828},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":232118.4398340249},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":598430.35269709548},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":853207.75807468884},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":1059103.3802489624},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":870982.9197012448},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":1512427.3214937756},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":2846922.0169294607},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":4058346.6460082987},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":4959752.3038964318},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":5422268.8877915349},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":4602456.3503800826},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":7054673.3914854769},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":8753553.9224962648},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":8854334.9709460568},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":7761677.8060589666},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":6909069.2591812778},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":4410044.2079880489},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":6239183.842165323},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":9888517.7875827756},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":12154636.44723716},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":13041321.903666284},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":12695756.922347941},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":10216703.795498934},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":14949532.825413723},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":17807089.401700046},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":17370936.029530026},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":14741834.950266484},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":12745544.80075123},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":7923736.2857682342},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":10944571.555375027},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":16970234.546536561},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":20444213.720012344},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":21533323.858142376},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":20607328.152872406},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":16322636.160691015},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":23534574.486210972},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":27650768.421716496},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":26629575.269778106},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":22329092.873795319},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":19088807.84469571},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":11597653.84177731},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":15479095.33543719},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":23218643.003155779},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":27088416.837015081},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":27657954.204080764},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":25682386.046646424},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":19755681.574343402},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":27685723.234406147},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":31640826.553607024},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":29663274.894006584},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":24229510.380022421},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":20191258.650018685},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":12114755.190011211},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":16169192.297690313},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":24253788.446535472},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":28296086.520958051},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H101,Sales!$L:$L,$L101))","v":0}]
[{"$f":"ROW()","v":102},{"$f":"B101","v":"CF(+)"},null,null,null,null,null,{"$f":"H101","v":"Поступление ДС"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L101+1","v":4},{"$f":"M101","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":1120166808.3954897},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":357739.23585062241},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":922296.46742738585},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":1290595.5616929461},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":1602041.3656431532},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":1317482.9692282155},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":2290271.6524481326},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":4311099.5810788376},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":6145562.2674024897},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":7371365.0633029034},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":8058774.1069045635},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":6840338.7644813275},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":10496366.346473029},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":13024062.731950207},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":13174010.822614105},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":11334181.573045643},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":10089138.900248963},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":6439875.8937759334},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":9120812.4633360989},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":14455627.300381742},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":17768375.223385893},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":18710996.273327801},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":18215197.984979253},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":14658384.17726141},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":21471935.222688798},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":25576228.675717838},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":24949783.88551867},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":20780775.993360996},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":17966712.57759336},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":11169667.096431535},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":15444518.04687137},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":23947679.668182574},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":28850012.64373444},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":29822938.991999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":28540465.667999998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":22606309.439999998},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":32629335.888846464},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":38336202.379419088},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":36920376.723360993},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":30383226.233626559},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":25974166.104896266},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":15780942.936000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":21084730.919999994},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":31627096.379999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":36898279.109999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":36974358.035999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":34333332.462000005},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":26410255.739999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":37050436.962000005},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":42343356.527999997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":39696896.74499999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":31822727.904000003},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":26518939.919999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":15911363.952000001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":21258625.607999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":31887938.412},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":37202594.814000003},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H102,Sales!$L:$L,$L102))","v":0}]
[{"$f":"ROW()","v":103},{"$f":"B101","v":"CF(+)"},null,null,null,null,null,{"$f":"H101","v":"Поступление ДС"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M101","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":424700742.11358923},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":136735.02074688798},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":352519.97536307061},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":493000.28215767647},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":611970.83635892125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":503271.12136929465},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":874356.90871369303},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":1645848.2987551868},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":2346191.0383817432},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":2812518.2147302912},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":3074796.6990404567},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":2609907.012448133},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":4002515.3137966809},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":4966386.3485477185},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":5023565.1387448134},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":4319482.3506224062},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":3844993.7590767634},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":2454251.3355809129},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":3473949.4356846479},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":5505882.1244813278},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":6767646.7780082999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":7122561.6239626557},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":6933830.1523599587},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":5579886.9865145236},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":8168846.4102697112},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":9730295.925311204},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":9491969.4203838184},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":7901370.746887967},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":6831393.4582468886},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":4246986.7764522824},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":5869040.0041493783},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":9100309.2199170124},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":10963234.83921162},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":11326508.81794606},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":10839435.916882781},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":8585691.8153526969},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":12385332.303423235},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":14551525.269709544},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":14014110.984180499},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":11526248.968879668},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":9853618.0121887978},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":5986693.96875},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":7994250},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":11991375},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":13989937.5},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":13989937.5},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":12990656.25},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":9992812.5000000019},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":13989937.5},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":15988500},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":14989218.75},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":11991375},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":9992812.5000000019},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":5995687.5},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":7994250},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":11991375},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":13989937.5},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H103,Sales!$L:$L,$L103))","v":0}]
[{"$f":"ROW()","v":104},{"$f":"B101","v":"CF(+)"},null,null,null,null,null,{"$f":"H101","v":"Поступление ДС"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M101","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":84064996.463900417},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":27218.509543568463},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":70172.719917012437},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":98086.012282157695},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":121756.07427385892},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":100129.4708713693},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":173869.96182572615},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":327284.63402489625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":466551.06423236517},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":558994.61875518668},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":611123.08518672211},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":518725.16514522821},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":795101.04149377602},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":986574.35352697084},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":997932.93983402487},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":857627.35468879656},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":763418.28921161813},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":487288.26970954356},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":689395.70987551869},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1092627.1628215765},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1343020.8876348548},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1412732.7769294602},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1375298.6134854772},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1106749.1800829873},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1619436.1010788383},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1928986.2612448132},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1881739.1315352698},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1565616.398340249},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1353605.8443983402},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":841518.81410788372},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1162332.4959336098},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1802268.3644813278},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2171210.9825726137},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2242024.3105394193},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2145610.728672199},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1699493.6464730292},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2450379.7926970953},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2878950.891286307},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2772626.0004149377},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2279269.9837344401},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1948513.8510373444},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1183844.97},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1580040},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2370060},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2765070},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2765070},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2567565},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1975049.9999999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2765070},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":3160080},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2962575},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2370060},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1975049.9999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1185030},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":1580040},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2370060},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":2765070},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H104,Sales!$L:$L,$L104))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$16","v":"Дебиторская задолженность"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X107-SUM(X108:X114))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA108:AA114))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB108:AB114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN108:CN114))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},{"$f":"B107","v":"BS"},null,null,null,null,null,{"$f":"H107","v":"Дебиторская задолженность"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z90:AA90)>SUM($Z99:AA99),SUM($Z90:AA90)-SUM($Z99:AA99),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z90:AB90)>SUM($Z99:AB99),SUM($Z90:AB90)-SUM($Z99:AB99),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z90:AC90)>SUM($Z99:AC99),SUM($Z90:AC90)-SUM($Z99:AC99),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z90:AD90)>SUM($Z99:AD99),SUM($Z90:AD90)-SUM($Z99:AD99),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z90:AE90)>SUM($Z99:AE99),SUM($Z90:AE90)-SUM($Z99:AE99),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z90:AF90)>SUM($Z99:AF99),SUM($Z90:AF90)-SUM($Z99:AF99),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z90:AG90)>SUM($Z99:AG99),SUM($Z90:AG90)-SUM($Z99:AG99),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z90:AH90)>SUM($Z99:AH99),SUM($Z90:AH90)-SUM($Z99:AH99),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z90:AI90)>SUM($Z99:AI99),SUM($Z90:AI90)-SUM($Z99:AI99),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z90:AJ90)>SUM($Z99:AJ99),SUM($Z90:AJ90)-SUM($Z99:AJ99),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z90:AK90)>SUM($Z99:AK99),SUM($Z90:AK90)-SUM($Z99:AK99),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z90:AL90)>SUM($Z99:AL99),SUM($Z90:AL90)-SUM($Z99:AL99),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z90:AM90)>SUM($Z99:AM99),SUM($Z90:AM90)-SUM($Z99:AM99),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z90:AN90)>SUM($Z99:AN99),SUM($Z90:AN90)-SUM($Z99:AN99),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z90:AO90)>SUM($Z99:AO99),SUM($Z90:AO90)-SUM($Z99:AO99),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z90:AP90)>SUM($Z99:AP99),SUM($Z90:AP90)-SUM($Z99:AP99),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z90:AQ90)>SUM($Z99:AQ99),SUM($Z90:AQ90)-SUM($Z99:AQ99),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z90:AR90)>SUM($Z99:AR99),SUM($Z90:AR90)-SUM($Z99:AR99),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z90:AS90)>SUM($Z99:AS99),SUM($Z90:AS90)-SUM($Z99:AS99),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z90:AT90)>SUM($Z99:AT99),SUM($Z90:AT90)-SUM($Z99:AT99),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z90:AU90)>SUM($Z99:AU99),SUM($Z90:AU90)-SUM($Z99:AU99),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z90:AV90)>SUM($Z99:AV99),SUM($Z90:AV90)-SUM($Z99:AV99),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z90:AW90)>SUM($Z99:AW99),SUM($Z90:AW90)-SUM($Z99:AW99),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z90:AX90)>SUM($Z99:AX99),SUM($Z90:AX90)-SUM($Z99:AX99),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z90:AY90)>SUM($Z99:AY99),SUM($Z90:AY90)-SUM($Z99:AY99),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z90:AZ90)>SUM($Z99:AZ99),SUM($Z90:AZ90)-SUM($Z99:AZ99),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z90:BA90)>SUM($Z99:BA99),SUM($Z90:BA90)-SUM($Z99:BA99),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z90:BB90)>SUM($Z99:BB99),SUM($Z90:BB90)-SUM($Z99:BB99),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z90:BC90)>SUM($Z99:BC99),SUM($Z90:BC90)-SUM($Z99:BC99),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z90:BD90)>SUM($Z99:BD99),SUM($Z90:BD90)-SUM($Z99:BD99),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z90:BE90)>SUM($Z99:BE99),SUM($Z90:BE90)-SUM($Z99:BE99),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z90:BF90)>SUM($Z99:BF99),SUM($Z90:BF90)-SUM($Z99:BF99),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z90:BG90)>SUM($Z99:BG99),SUM($Z90:BG90)-SUM($Z99:BG99),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z90:BH90)>SUM($Z99:BH99),SUM($Z90:BH90)-SUM($Z99:BH99),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z90:BI90)>SUM($Z99:BI99),SUM($Z90:BI90)-SUM($Z99:BI99),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z90:BJ90)>SUM($Z99:BJ99),SUM($Z90:BJ90)-SUM($Z99:BJ99),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z90:BK90)>SUM($Z99:BK99),SUM($Z90:BK90)-SUM($Z99:BK99),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z90:BL90)>SUM($Z99:BL99),SUM($Z90:BL90)-SUM($Z99:BL99),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z90:BM90)>SUM($Z99:BM99),SUM($Z90:BM90)-SUM($Z99:BM99),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z90:BN90)>SUM($Z99:BN99),SUM($Z90:BN90)-SUM($Z99:BN99),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z90:BO90)>SUM($Z99:BO99),SUM($Z90:BO90)-SUM($Z99:BO99),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z90:BP90)>SUM($Z99:BP99),SUM($Z90:BP90)-SUM($Z99:BP99),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z90:BQ90)>SUM($Z99:BQ99),SUM($Z90:BQ90)-SUM($Z99:BQ99),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z90:BR90)>SUM($Z99:BR99),SUM($Z90:BR90)-SUM($Z99:BR99),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z90:BS90)>SUM($Z99:BS99),SUM($Z90:BS90)-SUM($Z99:BS99),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z90:BT90)>SUM($Z99:BT99),SUM($Z90:BT90)-SUM($Z99:BT99),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z90:BU90)>SUM($Z99:BU99),SUM($Z90:BU90)-SUM($Z99:BU99),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z90:BV90)>SUM($Z99:BV99),SUM($Z90:BV90)-SUM($Z99:BV99),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z90:BW90)>SUM($Z99:BW99),SUM($Z90:BW90)-SUM($Z99:BW99),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z90:BX90)>SUM($Z99:BX99),SUM($Z90:BX90)-SUM($Z99:BX99),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z90:BY90)>SUM($Z99:BY99),SUM($Z90:BY90)-SUM($Z99:BY99),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z90:BZ90)>SUM($Z99:BZ99),SUM($Z90:BZ90)-SUM($Z99:BZ99),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z90:CA90)>SUM($Z99:CA99),SUM($Z90:CA90)-SUM($Z99:CA99),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z90:CB90)>SUM($Z99:CB99),SUM($Z90:CB90)-SUM($Z99:CB99),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z90:CC90)>SUM($Z99:CC99),SUM($Z90:CC90)-SUM($Z99:CC99),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z90:CD90)>SUM($Z99:CD99),SUM($Z90:CD90)-SUM($Z99:CD99),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z90:CE90)>SUM($Z99:CE99),SUM($Z90:CE90)-SUM($Z99:CE99),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z90:CF90)>SUM($Z99:CF99),SUM($Z90:CF90)-SUM($Z99:CF99),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z90:CG90)>SUM($Z99:CG99),SUM($Z90:CG90)-SUM($Z99:CG99),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z90:CH90)>SUM($Z99:CH99),SUM($Z90:CH90)-SUM($Z99:CH99),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z90:CI90)>SUM($Z99:CI99),SUM($Z90:CI90)-SUM($Z99:CI99),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z90:CJ90)>SUM($Z99:CJ99),SUM($Z90:CJ90)-SUM($Z99:CJ99),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z90:CK90)>SUM($Z99:CK99),SUM($Z90:CK90)-SUM($Z99:CK99),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z90:CL90)>SUM($Z99:CL99),SUM($Z90:CL90)-SUM($Z99:CL99),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z90:CM90)>SUM($Z99:CM99),SUM($Z90:CM90)-SUM($Z99:CM99),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z90:CN90)>SUM($Z99:CN99),SUM($Z90:CN90)-SUM($Z99:CN99),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z90:CO90)>SUM($Z99:CO99),SUM($Z90:CO90)-SUM($Z99:CO99),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z90:CP90)>SUM($Z99:CP99),SUM($Z90:CP90)-SUM($Z99:CP99),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z90:CQ90)>SUM($Z99:CQ99),SUM($Z90:CQ90)-SUM($Z99:CQ99),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z90:CR90)>SUM($Z99:CR99),SUM($Z90:CR90)-SUM($Z99:CR99),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z90:CS90)>SUM($Z99:CS99),SUM($Z90:CS90)-SUM($Z99:CS99),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z90:CT90)>SUM($Z99:CT99),SUM($Z90:CT90)-SUM($Z99:CT99),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z90:CU90)>SUM($Z99:CU99),SUM($Z90:CU90)-SUM($Z99:CU99),0))","v":0}]
[{"$f":"ROW()","v":109},{"$f":"B107","v":"BS"},null,null,null,null,null,{"$f":"H107","v":"Дебиторская задолженность"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L108+1","v":2},{"$f":"M107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B109=Lists!$CU$24,SUMIFS($Z109:$CV109,$Z$2:$CV$2,Periods!$Q$18),SUM($Z109:$CV109))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z91:AA91)>SUM($Z100:AA100),SUM($Z91:AA91)-SUM($Z100:AA100),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z91:AB91)>SUM($Z100:AB100),SUM($Z91:AB91)-SUM($Z100:AB100),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z91:AC91)>SUM($Z100:AC100),SUM($Z91:AC91)-SUM($Z100:AC100),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z91:AD91)>SUM($Z100:AD100),SUM($Z91:AD91)-SUM($Z100:AD100),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z91:AE91)>SUM($Z100:AE100),SUM($Z91:AE91)-SUM($Z100:AE100),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z91:AF91)>SUM($Z100:AF100),SUM($Z91:AF91)-SUM($Z100:AF100),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z91:AG91)>SUM($Z100:AG100),SUM($Z91:AG91)-SUM($Z100:AG100),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z91:AH91)>SUM($Z100:AH100),SUM($Z91:AH91)-SUM($Z100:AH100),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z91:AI91)>SUM($Z100:AI100),SUM($Z91:AI91)-SUM($Z100:AI100),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z91:AJ91)>SUM($Z100:AJ100),SUM($Z91:AJ91)-SUM($Z100:AJ100),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z91:AK91)>SUM($Z100:AK100),SUM($Z91:AK91)-SUM($Z100:AK100),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z91:AL91)>SUM($Z100:AL100),SUM($Z91:AL91)-SUM($Z100:AL100),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z91:AM91)>SUM($Z100:AM100),SUM($Z91:AM91)-SUM($Z100:AM100),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z91:AN91)>SUM($Z100:AN100),SUM($Z91:AN91)-SUM($Z100:AN100),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z91:AO91)>SUM($Z100:AO100),SUM($Z91:AO91)-SUM($Z100:AO100),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z91:AP91)>SUM($Z100:AP100),SUM($Z91:AP91)-SUM($Z100:AP100),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z91:AQ91)>SUM($Z100:AQ100),SUM($Z91:AQ91)-SUM($Z100:AQ100),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z91:AR91)>SUM($Z100:AR100),SUM($Z91:AR91)-SUM($Z100:AR100),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z91:AS91)>SUM($Z100:AS100),SUM($Z91:AS91)-SUM($Z100:AS100),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z91:AT91)>SUM($Z100:AT100),SUM($Z91:AT91)-SUM($Z100:AT100),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z91:AU91)>SUM($Z100:AU100),SUM($Z91:AU91)-SUM($Z100:AU100),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z91:AV91)>SUM($Z100:AV100),SUM($Z91:AV91)-SUM($Z100:AV100),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z91:AW91)>SUM($Z100:AW100),SUM($Z91:AW91)-SUM($Z100:AW100),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z91:AX91)>SUM($Z100:AX100),SUM($Z91:AX91)-SUM($Z100:AX100),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z91:AY91)>SUM($Z100:AY100),SUM($Z91:AY91)-SUM($Z100:AY100),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z91:AZ91)>SUM($Z100:AZ100),SUM($Z91:AZ91)-SUM($Z100:AZ100),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z91:BA91)>SUM($Z100:BA100),SUM($Z91:BA91)-SUM($Z100:BA100),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z91:BB91)>SUM($Z100:BB100),SUM($Z91:BB91)-SUM($Z100:BB100),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z91:BC91)>SUM($Z100:BC100),SUM($Z91:BC91)-SUM($Z100:BC100),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z91:BD91)>SUM($Z100:BD100),SUM($Z91:BD91)-SUM($Z100:BD100),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z91:BE91)>SUM($Z100:BE100),SUM($Z91:BE91)-SUM($Z100:BE100),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z91:BF91)>SUM($Z100:BF100),SUM($Z91:BF91)-SUM($Z100:BF100),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z91:BG91)>SUM($Z100:BG100),SUM($Z91:BG91)-SUM($Z100:BG100),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z91:BH91)>SUM($Z100:BH100),SUM($Z91:BH91)-SUM($Z100:BH100),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z91:BI91)>SUM($Z100:BI100),SUM($Z91:BI91)-SUM($Z100:BI100),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z91:BJ91)>SUM($Z100:BJ100),SUM($Z91:BJ91)-SUM($Z100:BJ100),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z91:BK91)>SUM($Z100:BK100),SUM($Z91:BK91)-SUM($Z100:BK100),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z91:BL91)>SUM($Z100:BL100),SUM($Z91:BL91)-SUM($Z100:BL100),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z91:BM91)>SUM($Z100:BM100),SUM($Z91:BM91)-SUM($Z100:BM100),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z91:BN91)>SUM($Z100:BN100),SUM($Z91:BN91)-SUM($Z100:BN100),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z91:BO91)>SUM($Z100:BO100),SUM($Z91:BO91)-SUM($Z100:BO100),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z91:BP91)>SUM($Z100:BP100),SUM($Z91:BP91)-SUM($Z100:BP100),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z91:BQ91)>SUM($Z100:BQ100),SUM($Z91:BQ91)-SUM($Z100:BQ100),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z91:BR91)>SUM($Z100:BR100),SUM($Z91:BR91)-SUM($Z100:BR100),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z91:BS91)>SUM($Z100:BS100),SUM($Z91:BS91)-SUM($Z100:BS100),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z91:BT91)>SUM($Z100:BT100),SUM($Z91:BT91)-SUM($Z100:BT100),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z91:BU91)>SUM($Z100:BU100),SUM($Z91:BU91)-SUM($Z100:BU100),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z91:BV91)>SUM($Z100:BV100),SUM($Z91:BV91)-SUM($Z100:BV100),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z91:BW91)>SUM($Z100:BW100),SUM($Z91:BW91)-SUM($Z100:BW100),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z91:BX91)>SUM($Z100:BX100),SUM($Z91:BX91)-SUM($Z100:BX100),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z91:BY91)>SUM($Z100:BY100),SUM($Z91:BY91)-SUM($Z100:BY100),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z91:BZ91)>SUM($Z100:BZ100),SUM($Z91:BZ91)-SUM($Z100:BZ100),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z91:CA91)>SUM($Z100:CA100),SUM($Z91:CA91)-SUM($Z100:CA100),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z91:CB91)>SUM($Z100:CB100),SUM($Z91:CB91)-SUM($Z100:CB100),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z91:CC91)>SUM($Z100:CC100),SUM($Z91:CC91)-SUM($Z100:CC100),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z91:CD91)>SUM($Z100:CD100),SUM($Z91:CD91)-SUM($Z100:CD100),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z91:CE91)>SUM($Z100:CE100),SUM($Z91:CE91)-SUM($Z100:CE100),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z91:CF91)>SUM($Z100:CF100),SUM($Z91:CF91)-SUM($Z100:CF100),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z91:CG91)>SUM($Z100:CG100),SUM($Z91:CG91)-SUM($Z100:CG100),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z91:CH91)>SUM($Z100:CH100),SUM($Z91:CH91)-SUM($Z100:CH100),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z91:CI91)>SUM($Z100:CI100),SUM($Z91:CI91)-SUM($Z100:CI100),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z91:CJ91)>SUM($Z100:CJ100),SUM($Z91:CJ91)-SUM($Z100:CJ100),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z91:CK91)>SUM($Z100:CK100),SUM($Z91:CK91)-SUM($Z100:CK100),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z91:CL91)>SUM($Z100:CL100),SUM($Z91:CL91)-SUM($Z100:CL100),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z91:CM91)>SUM($Z100:CM100),SUM($Z91:CM91)-SUM($Z100:CM100),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z91:CN91)>SUM($Z100:CN100),SUM($Z91:CN91)-SUM($Z100:CN100),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z91:CO91)>SUM($Z100:CO100),SUM($Z91:CO91)-SUM($Z100:CO100),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z91:CP91)>SUM($Z100:CP100),SUM($Z91:CP91)-SUM($Z100:CP100),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z91:CQ91)>SUM($Z100:CQ100),SUM($Z91:CQ91)-SUM($Z100:CQ100),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z91:CR91)>SUM($Z100:CR100),SUM($Z91:CR91)-SUM($Z100:CR100),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z91:CS91)>SUM($Z100:CS100),SUM($Z91:CS91)-SUM($Z100:CS100),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z91:CT91)>SUM($Z100:CT100),SUM($Z91:CT91)-SUM($Z100:CT100),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z91:CU91)>SUM($Z100:CU100),SUM($Z91:CU91)-SUM($Z100:CU100),0))","v":0}]
[{"$f":"ROW()","v":110},{"$f":"B107","v":"BS"},null,null,null,null,null,{"$f":"H107","v":"Дебиторская задолженность"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L109+1","v":3},{"$f":"M107","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CV110,$Z$2:$CV$2,Periods!$Q$18),SUM($Z110:$CV110))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z92:AA92)>SUM($Z101:AA101),SUM($Z92:AA92)-SUM($Z101:AA101),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z92:AB92)>SUM($Z101:AB101),SUM($Z92:AB92)-SUM($Z101:AB101),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z92:AC92)>SUM($Z101:AC101),SUM($Z92:AC92)-SUM($Z101:AC101),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z92:AD92)>SUM($Z101:AD101),SUM($Z92:AD92)-SUM($Z101:AD101),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z92:AE92)>SUM($Z101:AE101),SUM($Z92:AE92)-SUM($Z101:AE101),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z92:AF92)>SUM($Z101:AF101),SUM($Z92:AF92)-SUM($Z101:AF101),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z92:AG92)>SUM($Z101:AG101),SUM($Z92:AG92)-SUM($Z101:AG101),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z92:AH92)>SUM($Z101:AH101),SUM($Z92:AH92)-SUM($Z101:AH101),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z92:AI92)>SUM($Z101:AI101),SUM($Z92:AI92)-SUM($Z101:AI101),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z92:AJ92)>SUM($Z101:AJ101),SUM($Z92:AJ92)-SUM($Z101:AJ101),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z92:AK92)>SUM($Z101:AK101),SUM($Z92:AK92)-SUM($Z101:AK101),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z92:AL92)>SUM($Z101:AL101),SUM($Z92:AL92)-SUM($Z101:AL101),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z92:AM92)>SUM($Z101:AM101),SUM($Z92:AM92)-SUM($Z101:AM101),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z92:AN92)>SUM($Z101:AN101),SUM($Z92:AN92)-SUM($Z101:AN101),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z92:AO92)>SUM($Z101:AO101),SUM($Z92:AO92)-SUM($Z101:AO101),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z92:AP92)>SUM($Z101:AP101),SUM($Z92:AP92)-SUM($Z101:AP101),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z92:AQ92)>SUM($Z101:AQ101),SUM($Z92:AQ92)-SUM($Z101:AQ101),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z92:AR92)>SUM($Z101:AR101),SUM($Z92:AR92)-SUM($Z101:AR101),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z92:AS92)>SUM($Z101:AS101),SUM($Z92:AS92)-SUM($Z101:AS101),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z92:AT92)>SUM($Z101:AT101),SUM($Z92:AT92)-SUM($Z101:AT101),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z92:AU92)>SUM($Z101:AU101),SUM($Z92:AU92)-SUM($Z101:AU101),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z92:AV92)>SUM($Z101:AV101),SUM($Z92:AV92)-SUM($Z101:AV101),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z92:AW92)>SUM($Z101:AW101),SUM($Z92:AW92)-SUM($Z101:AW101),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z92:AX92)>SUM($Z101:AX101),SUM($Z92:AX92)-SUM($Z101:AX101),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z92:AY92)>SUM($Z101:AY101),SUM($Z92:AY92)-SUM($Z101:AY101),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z92:AZ92)>SUM($Z101:AZ101),SUM($Z92:AZ92)-SUM($Z101:AZ101),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z92:BA92)>SUM($Z101:BA101),SUM($Z92:BA92)-SUM($Z101:BA101),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z92:BB92)>SUM($Z101:BB101),SUM($Z92:BB92)-SUM($Z101:BB101),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z92:BC92)>SUM($Z101:BC101),SUM($Z92:BC92)-SUM($Z101:BC101),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z92:BD92)>SUM($Z101:BD101),SUM($Z92:BD92)-SUM($Z101:BD101),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z92:BE92)>SUM($Z101:BE101),SUM($Z92:BE92)-SUM($Z101:BE101),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z92:BF92)>SUM($Z101:BF101),SUM($Z92:BF92)-SUM($Z101:BF101),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z92:BG92)>SUM($Z101:BG101),SUM($Z92:BG92)-SUM($Z101:BG101),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z92:BH92)>SUM($Z101:BH101),SUM($Z92:BH92)-SUM($Z101:BH101),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z92:BI92)>SUM($Z101:BI101),SUM($Z92:BI92)-SUM($Z101:BI101),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z92:BJ92)>SUM($Z101:BJ101),SUM($Z92:BJ92)-SUM($Z101:BJ101),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z92:BK92)>SUM($Z101:BK101),SUM($Z92:BK92)-SUM($Z101:BK101),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z92:BL92)>SUM($Z101:BL101),SUM($Z92:BL92)-SUM($Z101:BL101),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z92:BM92)>SUM($Z101:BM101),SUM($Z92:BM92)-SUM($Z101:BM101),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z92:BN92)>SUM($Z101:BN101),SUM($Z92:BN92)-SUM($Z101:BN101),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z92:BO92)>SUM($Z101:BO101),SUM($Z92:BO92)-SUM($Z101:BO101),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z92:BP92)>SUM($Z101:BP101),SUM($Z92:BP92)-SUM($Z101:BP101),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z92:BQ92)>SUM($Z101:BQ101),SUM($Z92:BQ92)-SUM($Z101:BQ101),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z92:BR92)>SUM($Z101:BR101),SUM($Z92:BR92)-SUM($Z101:BR101),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z92:BS92)>SUM($Z101:BS101),SUM($Z92:BS92)-SUM($Z101:BS101),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z92:BT92)>SUM($Z101:BT101),SUM($Z92:BT92)-SUM($Z101:BT101),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z92:BU92)>SUM($Z101:BU101),SUM($Z92:BU92)-SUM($Z101:BU101),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z92:BV92)>SUM($Z101:BV101),SUM($Z92:BV92)-SUM($Z101:BV101),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z92:BW92)>SUM($Z101:BW101),SUM($Z92:BW92)-SUM($Z101:BW101),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z92:BX92)>SUM($Z101:BX101),SUM($Z92:BX92)-SUM($Z101:BX101),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z92:BY92)>SUM($Z101:BY101),SUM($Z92:BY92)-SUM($Z101:BY101),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z92:BZ92)>SUM($Z101:BZ101),SUM($Z92:BZ92)-SUM($Z101:BZ101),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z92:CA92)>SUM($Z101:CA101),SUM($Z92:CA92)-SUM($Z101:CA101),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z92:CB92)>SUM($Z101:CB101),SUM($Z92:CB92)-SUM($Z101:CB101),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z92:CC92)>SUM($Z101:CC101),SUM($Z92:CC92)-SUM($Z101:CC101),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z92:CD92)>SUM($Z101:CD101),SUM($Z92:CD92)-SUM($Z101:CD101),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z92:CE92)>SUM($Z101:CE101),SUM($Z92:CE92)-SUM($Z101:CE101),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z92:CF92)>SUM($Z101:CF101),SUM($Z92:CF92)-SUM($Z101:CF101),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z92:CG92)>SUM($Z101:CG101),SUM($Z92:CG92)-SUM($Z101:CG101),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z92:CH92)>SUM($Z101:CH101),SUM($Z92:CH92)-SUM($Z101:CH101),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z92:CI92)>SUM($Z101:CI101),SUM($Z92:CI92)-SUM($Z101:CI101),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z92:CJ92)>SUM($Z101:CJ101),SUM($Z92:CJ92)-SUM($Z101:CJ101),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z92:CK92)>SUM($Z101:CK101),SUM($Z92:CK92)-SUM($Z101:CK101),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z92:CL92)>SUM($Z101:CL101),SUM($Z92:CL92)-SUM($Z101:CL101),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z92:CM92)>SUM($Z101:CM101),SUM($Z92:CM92)-SUM($Z101:CM101),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z92:CN92)>SUM($Z101:CN101),SUM($Z92:CN92)-SUM($Z101:CN101),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z92:CO92)>SUM($Z101:CO101),SUM($Z92:CO92)-SUM($Z101:CO101),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z92:CP92)>SUM($Z101:CP101),SUM($Z92:CP92)-SUM($Z101:CP101),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z92:CQ92)>SUM($Z101:CQ101),SUM($Z92:CQ92)-SUM($Z101:CQ101),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z92:CR92)>SUM($Z101:CR101),SUM($Z92:CR92)-SUM($Z101:CR101),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z92:CS92)>SUM($Z101:CS101),SUM($Z92:CS92)-SUM($Z101:CS101),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z92:CT92)>SUM($Z101:CT101),SUM($Z92:CT92)-SUM($Z101:CT101),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z92:CU92)>SUM($Z101:CU101),SUM($Z92:CU92)-SUM($Z101:CU101),0))","v":0}]
[{"$f":"ROW()","v":111},{"$f":"B110","v":"BS"},null,null,null,null,null,{"$f":"H110","v":"Дебиторская задолженность"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L110+1","v":4},{"$f":"M110","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$CV111,$Z$2:$CV$2,Periods!$Q$18),SUM($Z111:$CV111))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z93:AA93)>SUM($Z102:AA102),SUM($Z93:AA93)-SUM($Z102:AA102),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z93:AB93)>SUM($Z102:AB102),SUM($Z93:AB93)-SUM($Z102:AB102),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z93:AC93)>SUM($Z102:AC102),SUM($Z93:AC93)-SUM($Z102:AC102),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z93:AD93)>SUM($Z102:AD102),SUM($Z93:AD93)-SUM($Z102:AD102),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z93:AE93)>SUM($Z102:AE102),SUM($Z93:AE93)-SUM($Z102:AE102),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z93:AF93)>SUM($Z102:AF102),SUM($Z93:AF93)-SUM($Z102:AF102),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z93:AG93)>SUM($Z102:AG102),SUM($Z93:AG93)-SUM($Z102:AG102),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z93:AH93)>SUM($Z102:AH102),SUM($Z93:AH93)-SUM($Z102:AH102),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z93:AI93)>SUM($Z102:AI102),SUM($Z93:AI93)-SUM($Z102:AI102),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z93:AJ93)>SUM($Z102:AJ102),SUM($Z93:AJ93)-SUM($Z102:AJ102),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z93:AK93)>SUM($Z102:AK102),SUM($Z93:AK93)-SUM($Z102:AK102),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z93:AL93)>SUM($Z102:AL102),SUM($Z93:AL93)-SUM($Z102:AL102),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z93:AM93)>SUM($Z102:AM102),SUM($Z93:AM93)-SUM($Z102:AM102),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z93:AN93)>SUM($Z102:AN102),SUM($Z93:AN93)-SUM($Z102:AN102),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z93:AO93)>SUM($Z102:AO102),SUM($Z93:AO93)-SUM($Z102:AO102),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z93:AP93)>SUM($Z102:AP102),SUM($Z93:AP93)-SUM($Z102:AP102),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z93:AQ93)>SUM($Z102:AQ102),SUM($Z93:AQ93)-SUM($Z102:AQ102),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z93:AR93)>SUM($Z102:AR102),SUM($Z93:AR93)-SUM($Z102:AR102),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z93:AS93)>SUM($Z102:AS102),SUM($Z93:AS93)-SUM($Z102:AS102),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z93:AT93)>SUM($Z102:AT102),SUM($Z93:AT93)-SUM($Z102:AT102),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z93:AU93)>SUM($Z102:AU102),SUM($Z93:AU93)-SUM($Z102:AU102),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z93:AV93)>SUM($Z102:AV102),SUM($Z93:AV93)-SUM($Z102:AV102),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z93:AW93)>SUM($Z102:AW102),SUM($Z93:AW93)-SUM($Z102:AW102),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z93:AX93)>SUM($Z102:AX102),SUM($Z93:AX93)-SUM($Z102:AX102),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z93:AY93)>SUM($Z102:AY102),SUM($Z93:AY93)-SUM($Z102:AY102),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z93:AZ93)>SUM($Z102:AZ102),SUM($Z93:AZ93)-SUM($Z102:AZ102),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z93:BA93)>SUM($Z102:BA102),SUM($Z93:BA93)-SUM($Z102:BA102),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z93:BB93)>SUM($Z102:BB102),SUM($Z93:BB93)-SUM($Z102:BB102),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z93:BC93)>SUM($Z102:BC102),SUM($Z93:BC93)-SUM($Z102:BC102),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z93:BD93)>SUM($Z102:BD102),SUM($Z93:BD93)-SUM($Z102:BD102),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z93:BE93)>SUM($Z102:BE102),SUM($Z93:BE93)-SUM($Z102:BE102),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z93:BF93)>SUM($Z102:BF102),SUM($Z93:BF93)-SUM($Z102:BF102),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z93:BG93)>SUM($Z102:BG102),SUM($Z93:BG93)-SUM($Z102:BG102),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z93:BH93)>SUM($Z102:BH102),SUM($Z93:BH93)-SUM($Z102:BH102),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z93:BI93)>SUM($Z102:BI102),SUM($Z93:BI93)-SUM($Z102:BI102),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z93:BJ93)>SUM($Z102:BJ102),SUM($Z93:BJ93)-SUM($Z102:BJ102),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z93:BK93)>SUM($Z102:BK102),SUM($Z93:BK93)-SUM($Z102:BK102),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z93:BL93)>SUM($Z102:BL102),SUM($Z93:BL93)-SUM($Z102:BL102),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z93:BM93)>SUM($Z102:BM102),SUM($Z93:BM93)-SUM($Z102:BM102),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z93:BN93)>SUM($Z102:BN102),SUM($Z93:BN93)-SUM($Z102:BN102),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z93:BO93)>SUM($Z102:BO102),SUM($Z93:BO93)-SUM($Z102:BO102),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z93:BP93)>SUM($Z102:BP102),SUM($Z93:BP93)-SUM($Z102:BP102),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z93:BQ93)>SUM($Z102:BQ102),SUM($Z93:BQ93)-SUM($Z102:BQ102),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z93:BR93)>SUM($Z102:BR102),SUM($Z93:BR93)-SUM($Z102:BR102),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z93:BS93)>SUM($Z102:BS102),SUM($Z93:BS93)-SUM($Z102:BS102),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z93:BT93)>SUM($Z102:BT102),SUM($Z93:BT93)-SUM($Z102:BT102),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z93:BU93)>SUM($Z102:BU102),SUM($Z93:BU93)-SUM($Z102:BU102),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z93:BV93)>SUM($Z102:BV102),SUM($Z93:BV93)-SUM($Z102:BV102),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z93:BW93)>SUM($Z102:BW102),SUM($Z93:BW93)-SUM($Z102:BW102),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z93:BX93)>SUM($Z102:BX102),SUM($Z93:BX93)-SUM($Z102:BX102),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z93:BY93)>SUM($Z102:BY102),SUM($Z93:BY93)-SUM($Z102:BY102),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z93:BZ93)>SUM($Z102:BZ102),SUM($Z93:BZ93)-SUM($Z102:BZ102),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z93:CA93)>SUM($Z102:CA102),SUM($Z93:CA93)-SUM($Z102:CA102),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z93:CB93)>SUM($Z102:CB102),SUM($Z93:CB93)-SUM($Z102:CB102),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z93:CC93)>SUM($Z102:CC102),SUM($Z93:CC93)-SUM($Z102:CC102),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z93:CD93)>SUM($Z102:CD102),SUM($Z93:CD93)-SUM($Z102:CD102),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z93:CE93)>SUM($Z102:CE102),SUM($Z93:CE93)-SUM($Z102:CE102),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z93:CF93)>SUM($Z102:CF102),SUM($Z93:CF93)-SUM($Z102:CF102),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z93:CG93)>SUM($Z102:CG102),SUM($Z93:CG93)-SUM($Z102:CG102),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z93:CH93)>SUM($Z102:CH102),SUM($Z93:CH93)-SUM($Z102:CH102),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z93:CI93)>SUM($Z102:CI102),SUM($Z93:CI93)-SUM($Z102:CI102),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z93:CJ93)>SUM($Z102:CJ102),SUM($Z93:CJ93)-SUM($Z102:CJ102),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z93:CK93)>SUM($Z102:CK102),SUM($Z93:CK93)-SUM($Z102:CK102),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z93:CL93)>SUM($Z102:CL102),SUM($Z93:CL93)-SUM($Z102:CL102),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z93:CM93)>SUM($Z102:CM102),SUM($Z93:CM93)-SUM($Z102:CM102),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z93:CN93)>SUM($Z102:CN102),SUM($Z93:CN93)-SUM($Z102:CN102),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z93:CO93)>SUM($Z102:CO102),SUM($Z93:CO93)-SUM($Z102:CO102),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z93:CP93)>SUM($Z102:CP102),SUM($Z93:CP93)-SUM($Z102:CP102),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z93:CQ93)>SUM($Z102:CQ102),SUM($Z93:CQ93)-SUM($Z102:CQ102),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z93:CR93)>SUM($Z102:CR102),SUM($Z93:CR93)-SUM($Z102:CR102),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z93:CS93)>SUM($Z102:CS102),SUM($Z93:CS93)-SUM($Z102:CS102),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z93:CT93)>SUM($Z102:CT102),SUM($Z93:CT93)-SUM($Z102:CT102),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z93:CU93)>SUM($Z102:CU102),SUM($Z93:CU93)-SUM($Z102:CU102),0))","v":0}]
[{"$f":"ROW()","v":112},{"$f":"B110","v":"BS"},null,null,null,null,null,{"$f":"H110","v":"Дебиторская задолженность"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M110","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CV112,$Z$2:$CV$2,Periods!$Q$18),SUM($Z112:$CV112))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z94:AA94)>SUM($Z103:AA103),SUM($Z94:AA94)-SUM($Z103:AA103),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z94:AB94)>SUM($Z103:AB103),SUM($Z94:AB94)-SUM($Z103:AB103),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z94:AC94)>SUM($Z103:AC103),SUM($Z94:AC94)-SUM($Z103:AC103),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z94:AD94)>SUM($Z103:AD103),SUM($Z94:AD94)-SUM($Z103:AD103),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z94:AE94)>SUM($Z103:AE103),SUM($Z94:AE94)-SUM($Z103:AE103),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z94:AF94)>SUM($Z103:AF103),SUM($Z94:AF94)-SUM($Z103:AF103),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z94:AG94)>SUM($Z103:AG103),SUM($Z94:AG94)-SUM($Z103:AG103),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z94:AH94)>SUM($Z103:AH103),SUM($Z94:AH94)-SUM($Z103:AH103),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z94:AI94)>SUM($Z103:AI103),SUM($Z94:AI94)-SUM($Z103:AI103),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z94:AJ94)>SUM($Z103:AJ103),SUM($Z94:AJ94)-SUM($Z103:AJ103),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z94:AK94)>SUM($Z103:AK103),SUM($Z94:AK94)-SUM($Z103:AK103),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z94:AL94)>SUM($Z103:AL103),SUM($Z94:AL94)-SUM($Z103:AL103),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z94:AM94)>SUM($Z103:AM103),SUM($Z94:AM94)-SUM($Z103:AM103),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z94:AN94)>SUM($Z103:AN103),SUM($Z94:AN94)-SUM($Z103:AN103),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z94:AO94)>SUM($Z103:AO103),SUM($Z94:AO94)-SUM($Z103:AO103),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z94:AP94)>SUM($Z103:AP103),SUM($Z94:AP94)-SUM($Z103:AP103),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z94:AQ94)>SUM($Z103:AQ103),SUM($Z94:AQ94)-SUM($Z103:AQ103),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z94:AR94)>SUM($Z103:AR103),SUM($Z94:AR94)-SUM($Z103:AR103),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z94:AS94)>SUM($Z103:AS103),SUM($Z94:AS94)-SUM($Z103:AS103),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z94:AT94)>SUM($Z103:AT103),SUM($Z94:AT94)-SUM($Z103:AT103),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z94:AU94)>SUM($Z103:AU103),SUM($Z94:AU94)-SUM($Z103:AU103),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z94:AV94)>SUM($Z103:AV103),SUM($Z94:AV94)-SUM($Z103:AV103),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z94:AW94)>SUM($Z103:AW103),SUM($Z94:AW94)-SUM($Z103:AW103),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z94:AX94)>SUM($Z103:AX103),SUM($Z94:AX94)-SUM($Z103:AX103),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z94:AY94)>SUM($Z103:AY103),SUM($Z94:AY94)-SUM($Z103:AY103),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z94:AZ94)>SUM($Z103:AZ103),SUM($Z94:AZ94)-SUM($Z103:AZ103),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z94:BA94)>SUM($Z103:BA103),SUM($Z94:BA94)-SUM($Z103:BA103),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z94:BB94)>SUM($Z103:BB103),SUM($Z94:BB94)-SUM($Z103:BB103),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z94:BC94)>SUM($Z103:BC103),SUM($Z94:BC94)-SUM($Z103:BC103),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z94:BD94)>SUM($Z103:BD103),SUM($Z94:BD94)-SUM($Z103:BD103),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z94:BE94)>SUM($Z103:BE103),SUM($Z94:BE94)-SUM($Z103:BE103),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z94:BF94)>SUM($Z103:BF103),SUM($Z94:BF94)-SUM($Z103:BF103),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z94:BG94)>SUM($Z103:BG103),SUM($Z94:BG94)-SUM($Z103:BG103),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z94:BH94)>SUM($Z103:BH103),SUM($Z94:BH94)-SUM($Z103:BH103),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z94:BI94)>SUM($Z103:BI103),SUM($Z94:BI94)-SUM($Z103:BI103),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z94:BJ94)>SUM($Z103:BJ103),SUM($Z94:BJ94)-SUM($Z103:BJ103),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z94:BK94)>SUM($Z103:BK103),SUM($Z94:BK94)-SUM($Z103:BK103),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z94:BL94)>SUM($Z103:BL103),SUM($Z94:BL94)-SUM($Z103:BL103),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z94:BM94)>SUM($Z103:BM103),SUM($Z94:BM94)-SUM($Z103:BM103),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z94:BN94)>SUM($Z103:BN103),SUM($Z94:BN94)-SUM($Z103:BN103),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z94:BO94)>SUM($Z103:BO103),SUM($Z94:BO94)-SUM($Z103:BO103),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z94:BP94)>SUM($Z103:BP103),SUM($Z94:BP94)-SUM($Z103:BP103),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z94:BQ94)>SUM($Z103:BQ103),SUM($Z94:BQ94)-SUM($Z103:BQ103),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z94:BR94)>SUM($Z103:BR103),SUM($Z94:BR94)-SUM($Z103:BR103),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z94:BS94)>SUM($Z103:BS103),SUM($Z94:BS94)-SUM($Z103:BS103),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z94:BT94)>SUM($Z103:BT103),SUM($Z94:BT94)-SUM($Z103:BT103),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z94:BU94)>SUM($Z103:BU103),SUM($Z94:BU94)-SUM($Z103:BU103),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z94:BV94)>SUM($Z103:BV103),SUM($Z94:BV94)-SUM($Z103:BV103),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z94:BW94)>SUM($Z103:BW103),SUM($Z94:BW94)-SUM($Z103:BW103),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z94:BX94)>SUM($Z103:BX103),SUM($Z94:BX94)-SUM($Z103:BX103),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z94:BY94)>SUM($Z103:BY103),SUM($Z94:BY94)-SUM($Z103:BY103),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z94:BZ94)>SUM($Z103:BZ103),SUM($Z94:BZ94)-SUM($Z103:BZ103),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z94:CA94)>SUM($Z103:CA103),SUM($Z94:CA94)-SUM($Z103:CA103),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z94:CB94)>SUM($Z103:CB103),SUM($Z94:CB94)-SUM($Z103:CB103),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z94:CC94)>SUM($Z103:CC103),SUM($Z94:CC94)-SUM($Z103:CC103),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z94:CD94)>SUM($Z103:CD103),SUM($Z94:CD94)-SUM($Z103:CD103),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z94:CE94)>SUM($Z103:CE103),SUM($Z94:CE94)-SUM($Z103:CE103),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z94:CF94)>SUM($Z103:CF103),SUM($Z94:CF94)-SUM($Z103:CF103),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z94:CG94)>SUM($Z103:CG103),SUM($Z94:CG94)-SUM($Z103:CG103),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z94:CH94)>SUM($Z103:CH103),SUM($Z94:CH94)-SUM($Z103:CH103),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z94:CI94)>SUM($Z103:CI103),SUM($Z94:CI94)-SUM($Z103:CI103),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z94:CJ94)>SUM($Z103:CJ103),SUM($Z94:CJ94)-SUM($Z103:CJ103),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z94:CK94)>SUM($Z103:CK103),SUM($Z94:CK94)-SUM($Z103:CK103),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z94:CL94)>SUM($Z103:CL103),SUM($Z94:CL94)-SUM($Z103:CL103),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z94:CM94)>SUM($Z103:CM103),SUM($Z94:CM94)-SUM($Z103:CM103),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z94:CN94)>SUM($Z103:CN103),SUM($Z94:CN94)-SUM($Z103:CN103),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z94:CO94)>SUM($Z103:CO103),SUM($Z94:CO94)-SUM($Z103:CO103),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z94:CP94)>SUM($Z103:CP103),SUM($Z94:CP94)-SUM($Z103:CP103),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z94:CQ94)>SUM($Z103:CQ103),SUM($Z94:CQ94)-SUM($Z103:CQ103),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z94:CR94)>SUM($Z103:CR103),SUM($Z94:CR94)-SUM($Z103:CR103),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z94:CS94)>SUM($Z103:CS103),SUM($Z94:CS94)-SUM($Z103:CS103),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z94:CT94)>SUM($Z103:CT103),SUM($Z94:CT94)-SUM($Z103:CT103),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z94:CU94)>SUM($Z103:CU103),SUM($Z94:CU94)-SUM($Z103:CU103),0))","v":0}]
[{"$f":"ROW()","v":113},{"$f":"B110","v":"BS"},null,null,null,null,null,{"$f":"H110","v":"Дебиторская задолженность"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M110","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CV113,$Z$2:$CV$2,Periods!$Q$18),SUM($Z113:$CV113))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z95:AA95)>SUM($Z104:AA104),SUM($Z95:AA95)-SUM($Z104:AA104),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z95:AB95)>SUM($Z104:AB104),SUM($Z95:AB95)-SUM($Z104:AB104),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z95:AC95)>SUM($Z104:AC104),SUM($Z95:AC95)-SUM($Z104:AC104),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z95:AD95)>SUM($Z104:AD104),SUM($Z95:AD95)-SUM($Z104:AD104),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z95:AE95)>SUM($Z104:AE104),SUM($Z95:AE95)-SUM($Z104:AE104),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z95:AF95)>SUM($Z104:AF104),SUM($Z95:AF95)-SUM($Z104:AF104),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z95:AG95)>SUM($Z104:AG104),SUM($Z95:AG95)-SUM($Z104:AG104),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z95:AH95)>SUM($Z104:AH104),SUM($Z95:AH95)-SUM($Z104:AH104),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z95:AI95)>SUM($Z104:AI104),SUM($Z95:AI95)-SUM($Z104:AI104),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z95:AJ95)>SUM($Z104:AJ104),SUM($Z95:AJ95)-SUM($Z104:AJ104),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z95:AK95)>SUM($Z104:AK104),SUM($Z95:AK95)-SUM($Z104:AK104),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z95:AL95)>SUM($Z104:AL104),SUM($Z95:AL95)-SUM($Z104:AL104),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z95:AM95)>SUM($Z104:AM104),SUM($Z95:AM95)-SUM($Z104:AM104),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z95:AN95)>SUM($Z104:AN104),SUM($Z95:AN95)-SUM($Z104:AN104),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z95:AO95)>SUM($Z104:AO104),SUM($Z95:AO95)-SUM($Z104:AO104),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z95:AP95)>SUM($Z104:AP104),SUM($Z95:AP95)-SUM($Z104:AP104),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z95:AQ95)>SUM($Z104:AQ104),SUM($Z95:AQ95)-SUM($Z104:AQ104),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z95:AR95)>SUM($Z104:AR104),SUM($Z95:AR95)-SUM($Z104:AR104),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z95:AS95)>SUM($Z104:AS104),SUM($Z95:AS95)-SUM($Z104:AS104),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z95:AT95)>SUM($Z104:AT104),SUM($Z95:AT95)-SUM($Z104:AT104),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z95:AU95)>SUM($Z104:AU104),SUM($Z95:AU95)-SUM($Z104:AU104),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z95:AV95)>SUM($Z104:AV104),SUM($Z95:AV95)-SUM($Z104:AV104),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z95:AW95)>SUM($Z104:AW104),SUM($Z95:AW95)-SUM($Z104:AW104),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z95:AX95)>SUM($Z104:AX104),SUM($Z95:AX95)-SUM($Z104:AX104),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z95:AY95)>SUM($Z104:AY104),SUM($Z95:AY95)-SUM($Z104:AY104),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z95:AZ95)>SUM($Z104:AZ104),SUM($Z95:AZ95)-SUM($Z104:AZ104),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z95:BA95)>SUM($Z104:BA104),SUM($Z95:BA95)-SUM($Z104:BA104),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z95:BB95)>SUM($Z104:BB104),SUM($Z95:BB95)-SUM($Z104:BB104),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z95:BC95)>SUM($Z104:BC104),SUM($Z95:BC95)-SUM($Z104:BC104),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z95:BD95)>SUM($Z104:BD104),SUM($Z95:BD95)-SUM($Z104:BD104),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z95:BE95)>SUM($Z104:BE104),SUM($Z95:BE95)-SUM($Z104:BE104),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z95:BF95)>SUM($Z104:BF104),SUM($Z95:BF95)-SUM($Z104:BF104),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z95:BG95)>SUM($Z104:BG104),SUM($Z95:BG95)-SUM($Z104:BG104),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z95:BH95)>SUM($Z104:BH104),SUM($Z95:BH95)-SUM($Z104:BH104),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z95:BI95)>SUM($Z104:BI104),SUM($Z95:BI95)-SUM($Z104:BI104),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z95:BJ95)>SUM($Z104:BJ104),SUM($Z95:BJ95)-SUM($Z104:BJ104),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z95:BK95)>SUM($Z104:BK104),SUM($Z95:BK95)-SUM($Z104:BK104),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z95:BL95)>SUM($Z104:BL104),SUM($Z95:BL95)-SUM($Z104:BL104),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z95:BM95)>SUM($Z104:BM104),SUM($Z95:BM95)-SUM($Z104:BM104),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z95:BN95)>SUM($Z104:BN104),SUM($Z95:BN95)-SUM($Z104:BN104),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z95:BO95)>SUM($Z104:BO104),SUM($Z95:BO95)-SUM($Z104:BO104),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z95:BP95)>SUM($Z104:BP104),SUM($Z95:BP95)-SUM($Z104:BP104),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z95:BQ95)>SUM($Z104:BQ104),SUM($Z95:BQ95)-SUM($Z104:BQ104),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z95:BR95)>SUM($Z104:BR104),SUM($Z95:BR95)-SUM($Z104:BR104),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z95:BS95)>SUM($Z104:BS104),SUM($Z95:BS95)-SUM($Z104:BS104),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z95:BT95)>SUM($Z104:BT104),SUM($Z95:BT95)-SUM($Z104:BT104),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z95:BU95)>SUM($Z104:BU104),SUM($Z95:BU95)-SUM($Z104:BU104),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z95:BV95)>SUM($Z104:BV104),SUM($Z95:BV95)-SUM($Z104:BV104),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z95:BW95)>SUM($Z104:BW104),SUM($Z95:BW95)-SUM($Z104:BW104),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z95:BX95)>SUM($Z104:BX104),SUM($Z95:BX95)-SUM($Z104:BX104),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z95:BY95)>SUM($Z104:BY104),SUM($Z95:BY95)-SUM($Z104:BY104),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z95:BZ95)>SUM($Z104:BZ104),SUM($Z95:BZ95)-SUM($Z104:BZ104),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z95:CA95)>SUM($Z104:CA104),SUM($Z95:CA95)-SUM($Z104:CA104),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z95:CB95)>SUM($Z104:CB104),SUM($Z95:CB95)-SUM($Z104:CB104),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z95:CC95)>SUM($Z104:CC104),SUM($Z95:CC95)-SUM($Z104:CC104),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z95:CD95)>SUM($Z104:CD104),SUM($Z95:CD95)-SUM($Z104:CD104),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z95:CE95)>SUM($Z104:CE104),SUM($Z95:CE95)-SUM($Z104:CE104),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z95:CF95)>SUM($Z104:CF104),SUM($Z95:CF95)-SUM($Z104:CF104),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z95:CG95)>SUM($Z104:CG104),SUM($Z95:CG95)-SUM($Z104:CG104),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z95:CH95)>SUM($Z104:CH104),SUM($Z95:CH95)-SUM($Z104:CH104),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z95:CI95)>SUM($Z104:CI104),SUM($Z95:CI95)-SUM($Z104:CI104),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z95:CJ95)>SUM($Z104:CJ104),SUM($Z95:CJ95)-SUM($Z104:CJ104),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z95:CK95)>SUM($Z104:CK104),SUM($Z95:CK95)-SUM($Z104:CK104),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z95:CL95)>SUM($Z104:CL104),SUM($Z95:CL95)-SUM($Z104:CL104),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z95:CM95)>SUM($Z104:CM104),SUM($Z95:CM95)-SUM($Z104:CM104),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z95:CN95)>SUM($Z104:CN104),SUM($Z95:CN95)-SUM($Z104:CN104),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z95:CO95)>SUM($Z104:CO104),SUM($Z95:CO95)-SUM($Z104:CO104),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z95:CP95)>SUM($Z104:CP104),SUM($Z95:CP95)-SUM($Z104:CP104),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z95:CQ95)>SUM($Z104:CQ104),SUM($Z95:CQ95)-SUM($Z104:CQ104),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z95:CR95)>SUM($Z104:CR104),SUM($Z95:CR95)-SUM($Z104:CR104),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z95:CS95)>SUM($Z104:CS104),SUM($Z95:CS95)-SUM($Z104:CS104),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z95:CT95)>SUM($Z104:CT104),SUM($Z95:CT95)-SUM($Z104:CT104),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z95:CU95)>SUM($Z104:CU104),SUM($Z95:CU95)-SUM($Z104:CU104),0))","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X116-SUM(X117:X123))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA117:AA123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM117:CM123))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},{"$f":"B116","v":"BS"},null,null,null,null,null,{"$f":"H116","v":"Авансы полученные"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M116","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z90:AA90)<SUM($Z99:AA99),SUM($Z99:AA99)-SUM($Z90:AA90),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z90:AB90)<SUM($Z99:AB99),SUM($Z99:AB99)-SUM($Z90:AB90),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z90:AC90)<SUM($Z99:AC99),SUM($Z99:AC99)-SUM($Z90:AC90),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z90:AD90)<SUM($Z99:AD99),SUM($Z99:AD99)-SUM($Z90:AD90),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z90:AE90)<SUM($Z99:AE99),SUM($Z99:AE99)-SUM($Z90:AE90),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z90:AF90)<SUM($Z99:AF99),SUM($Z99:AF99)-SUM($Z90:AF90),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z90:AG90)<SUM($Z99:AG99),SUM($Z99:AG99)-SUM($Z90:AG90),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z90:AH90)<SUM($Z99:AH99),SUM($Z99:AH99)-SUM($Z90:AH90),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z90:AI90)<SUM($Z99:AI99),SUM($Z99:AI99)-SUM($Z90:AI90),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z90:AJ90)<SUM($Z99:AJ99),SUM($Z99:AJ99)-SUM($Z90:AJ90),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z90:AK90)<SUM($Z99:AK99),SUM($Z99:AK99)-SUM($Z90:AK90),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z90:AL90)<SUM($Z99:AL99),SUM($Z99:AL99)-SUM($Z90:AL90),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z90:AM90)<SUM($Z99:AM99),SUM($Z99:AM99)-SUM($Z90:AM90),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z90:AN90)<SUM($Z99:AN99),SUM($Z99:AN99)-SUM($Z90:AN90),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z90:AO90)<SUM($Z99:AO99),SUM($Z99:AO99)-SUM($Z90:AO90),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z90:AP90)<SUM($Z99:AP99),SUM($Z99:AP99)-SUM($Z90:AP90),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z90:AQ90)<SUM($Z99:AQ99),SUM($Z99:AQ99)-SUM($Z90:AQ90),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z90:AR90)<SUM($Z99:AR99),SUM($Z99:AR99)-SUM($Z90:AR90),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z90:AS90)<SUM($Z99:AS99),SUM($Z99:AS99)-SUM($Z90:AS90),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z90:AT90)<SUM($Z99:AT99),SUM($Z99:AT99)-SUM($Z90:AT90),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z90:AU90)<SUM($Z99:AU99),SUM($Z99:AU99)-SUM($Z90:AU90),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z90:AV90)<SUM($Z99:AV99),SUM($Z99:AV99)-SUM($Z90:AV90),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z90:AW90)<SUM($Z99:AW99),SUM($Z99:AW99)-SUM($Z90:AW90),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z90:AX90)<SUM($Z99:AX99),SUM($Z99:AX99)-SUM($Z90:AX90),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z90:AY90)<SUM($Z99:AY99),SUM($Z99:AY99)-SUM($Z90:AY90),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z90:AZ90)<SUM($Z99:AZ99),SUM($Z99:AZ99)-SUM($Z90:AZ90),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z90:BA90)<SUM($Z99:BA99),SUM($Z99:BA99)-SUM($Z90:BA90),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z90:BB90)<SUM($Z99:BB99),SUM($Z99:BB99)-SUM($Z90:BB90),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z90:BC90)<SUM($Z99:BC99),SUM($Z99:BC99)-SUM($Z90:BC90),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z90:BD90)<SUM($Z99:BD99),SUM($Z99:BD99)-SUM($Z90:BD90),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z90:BE90)<SUM($Z99:BE99),SUM($Z99:BE99)-SUM($Z90:BE90),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z90:BF90)<SUM($Z99:BF99),SUM($Z99:BF99)-SUM($Z90:BF90),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z90:BG90)<SUM($Z99:BG99),SUM($Z99:BG99)-SUM($Z90:BG90),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z90:BH90)<SUM($Z99:BH99),SUM($Z99:BH99)-SUM($Z90:BH90),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z90:BI90)<SUM($Z99:BI99),SUM($Z99:BI99)-SUM($Z90:BI90),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z90:BJ90)<SUM($Z99:BJ99),SUM($Z99:BJ99)-SUM($Z90:BJ90),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z90:BK90)<SUM($Z99:BK99),SUM($Z99:BK99)-SUM($Z90:BK90),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z90:BL90)<SUM($Z99:BL99),SUM($Z99:BL99)-SUM($Z90:BL90),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z90:BM90)<SUM($Z99:BM99),SUM($Z99:BM99)-SUM($Z90:BM90),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z90:BN90)<SUM($Z99:BN99),SUM($Z99:BN99)-SUM($Z90:BN90),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z90:BO90)<SUM($Z99:BO99),SUM($Z99:BO99)-SUM($Z90:BO90),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z90:BP90)<SUM($Z99:BP99),SUM($Z99:BP99)-SUM($Z90:BP90),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z90:BQ90)<SUM($Z99:BQ99),SUM($Z99:BQ99)-SUM($Z90:BQ90),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z90:BR90)<SUM($Z99:BR99),SUM($Z99:BR99)-SUM($Z90:BR90),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z90:BS90)<SUM($Z99:BS99),SUM($Z99:BS99)-SUM($Z90:BS90),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z90:BT90)<SUM($Z99:BT99),SUM($Z99:BT99)-SUM($Z90:BT90),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z90:BU90)<SUM($Z99:BU99),SUM($Z99:BU99)-SUM($Z90:BU90),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z90:BV90)<SUM($Z99:BV99),SUM($Z99:BV99)-SUM($Z90:BV90),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z90:BW90)<SUM($Z99:BW99),SUM($Z99:BW99)-SUM($Z90:BW90),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z90:BX90)<SUM($Z99:BX99),SUM($Z99:BX99)-SUM($Z90:BX90),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z90:BY90)<SUM($Z99:BY99),SUM($Z99:BY99)-SUM($Z90:BY90),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z90:BZ90)<SUM($Z99:BZ99),SUM($Z99:BZ99)-SUM($Z90:BZ90),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z90:CA90)<SUM($Z99:CA99),SUM($Z99:CA99)-SUM($Z90:CA90),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z90:CB90)<SUM($Z99:CB99),SUM($Z99:CB99)-SUM($Z90:CB90),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z90:CC90)<SUM($Z99:CC99),SUM($Z99:CC99)-SUM($Z90:CC90),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z90:CD90)<SUM($Z99:CD99),SUM($Z99:CD99)-SUM($Z90:CD90),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z90:CE90)<SUM($Z99:CE99),SUM($Z99:CE99)-SUM($Z90:CE90),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z90:CF90)<SUM($Z99:CF99),SUM($Z99:CF99)-SUM($Z90:CF90),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z90:CG90)<SUM($Z99:CG99),SUM($Z99:CG99)-SUM($Z90:CG90),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z90:CH90)<SUM($Z99:CH99),SUM($Z99:CH99)-SUM($Z90:CH90),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z90:CI90)<SUM($Z99:CI99),SUM($Z99:CI99)-SUM($Z90:CI90),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z90:CJ90)<SUM($Z99:CJ99),SUM($Z99:CJ99)-SUM($Z90:CJ90),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z90:CK90)<SUM($Z99:CK99),SUM($Z99:CK99)-SUM($Z90:CK90),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z90:CL90)<SUM($Z99:CL99),SUM($Z99:CL99)-SUM($Z90:CL90),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z90:CM90)<SUM($Z99:CM99),SUM($Z99:CM99)-SUM($Z90:CM90),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z90:CN90)<SUM($Z99:CN99),SUM($Z99:CN99)-SUM($Z90:CN90),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z90:CO90)<SUM($Z99:CO99),SUM($Z99:CO99)-SUM($Z90:CO90),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z90:CP90)<SUM($Z99:CP99),SUM($Z99:CP99)-SUM($Z90:CP90),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z90:CQ90)<SUM($Z99:CQ99),SUM($Z99:CQ99)-SUM($Z90:CQ90),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z90:CR90)<SUM($Z99:CR99),SUM($Z99:CR99)-SUM($Z90:CR90),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z90:CS90)<SUM($Z99:CS99),SUM($Z99:CS99)-SUM($Z90:CS90),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z90:CT90)<SUM($Z99:CT99),SUM($Z99:CT99)-SUM($Z90:CT90),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z90:CU90)<SUM($Z99:CU99),SUM($Z99:CU99)-SUM($Z90:CU90),0))","v":0}]
[{"$f":"ROW()","v":118},{"$f":"B116","v":"BS"},null,null,null,null,null,{"$f":"H116","v":"Авансы полученные"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L117+1","v":2},{"$f":"M116","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z91:AA91)<SUM($Z100:AA100),SUM($Z100:AA100)-SUM($Z91:AA91),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z91:AB91)<SUM($Z100:AB100),SUM($Z100:AB100)-SUM($Z91:AB91),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z91:AC91)<SUM($Z100:AC100),SUM($Z100:AC100)-SUM($Z91:AC91),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z91:AD91)<SUM($Z100:AD100),SUM($Z100:AD100)-SUM($Z91:AD91),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z91:AE91)<SUM($Z100:AE100),SUM($Z100:AE100)-SUM($Z91:AE91),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z91:AF91)<SUM($Z100:AF100),SUM($Z100:AF100)-SUM($Z91:AF91),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z91:AG91)<SUM($Z100:AG100),SUM($Z100:AG100)-SUM($Z91:AG91),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z91:AH91)<SUM($Z100:AH100),SUM($Z100:AH100)-SUM($Z91:AH91),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z91:AI91)<SUM($Z100:AI100),SUM($Z100:AI100)-SUM($Z91:AI91),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z91:AJ91)<SUM($Z100:AJ100),SUM($Z100:AJ100)-SUM($Z91:AJ91),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z91:AK91)<SUM($Z100:AK100),SUM($Z100:AK100)-SUM($Z91:AK91),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z91:AL91)<SUM($Z100:AL100),SUM($Z100:AL100)-SUM($Z91:AL91),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z91:AM91)<SUM($Z100:AM100),SUM($Z100:AM100)-SUM($Z91:AM91),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z91:AN91)<SUM($Z100:AN100),SUM($Z100:AN100)-SUM($Z91:AN91),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z91:AO91)<SUM($Z100:AO100),SUM($Z100:AO100)-SUM($Z91:AO91),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z91:AP91)<SUM($Z100:AP100),SUM($Z100:AP100)-SUM($Z91:AP91),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z91:AQ91)<SUM($Z100:AQ100),SUM($Z100:AQ100)-SUM($Z91:AQ91),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z91:AR91)<SUM($Z100:AR100),SUM($Z100:AR100)-SUM($Z91:AR91),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z91:AS91)<SUM($Z100:AS100),SUM($Z100:AS100)-SUM($Z91:AS91),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z91:AT91)<SUM($Z100:AT100),SUM($Z100:AT100)-SUM($Z91:AT91),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z91:AU91)<SUM($Z100:AU100),SUM($Z100:AU100)-SUM($Z91:AU91),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z91:AV91)<SUM($Z100:AV100),SUM($Z100:AV100)-SUM($Z91:AV91),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z91:AW91)<SUM($Z100:AW100),SUM($Z100:AW100)-SUM($Z91:AW91),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z91:AX91)<SUM($Z100:AX100),SUM($Z100:AX100)-SUM($Z91:AX91),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z91:AY91)<SUM($Z100:AY100),SUM($Z100:AY100)-SUM($Z91:AY91),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z91:AZ91)<SUM($Z100:AZ100),SUM($Z100:AZ100)-SUM($Z91:AZ91),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z91:BA91)<SUM($Z100:BA100),SUM($Z100:BA100)-SUM($Z91:BA91),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z91:BB91)<SUM($Z100:BB100),SUM($Z100:BB100)-SUM($Z91:BB91),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z91:BC91)<SUM($Z100:BC100),SUM($Z100:BC100)-SUM($Z91:BC91),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z91:BD91)<SUM($Z100:BD100),SUM($Z100:BD100)-SUM($Z91:BD91),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z91:BE91)<SUM($Z100:BE100),SUM($Z100:BE100)-SUM($Z91:BE91),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z91:BF91)<SUM($Z100:BF100),SUM($Z100:BF100)-SUM($Z91:BF91),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z91:BG91)<SUM($Z100:BG100),SUM($Z100:BG100)-SUM($Z91:BG91),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z91:BH91)<SUM($Z100:BH100),SUM($Z100:BH100)-SUM($Z91:BH91),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z91:BI91)<SUM($Z100:BI100),SUM($Z100:BI100)-SUM($Z91:BI91),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z91:BJ91)<SUM($Z100:BJ100),SUM($Z100:BJ100)-SUM($Z91:BJ91),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z91:BK91)<SUM($Z100:BK100),SUM($Z100:BK100)-SUM($Z91:BK91),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z91:BL91)<SUM($Z100:BL100),SUM($Z100:BL100)-SUM($Z91:BL91),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z91:BM91)<SUM($Z100:BM100),SUM($Z100:BM100)-SUM($Z91:BM91),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z91:BN91)<SUM($Z100:BN100),SUM($Z100:BN100)-SUM($Z91:BN91),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z91:BO91)<SUM($Z100:BO100),SUM($Z100:BO100)-SUM($Z91:BO91),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z91:BP91)<SUM($Z100:BP100),SUM($Z100:BP100)-SUM($Z91:BP91),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z91:BQ91)<SUM($Z100:BQ100),SUM($Z100:BQ100)-SUM($Z91:BQ91),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z91:BR91)<SUM($Z100:BR100),SUM($Z100:BR100)-SUM($Z91:BR91),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z91:BS91)<SUM($Z100:BS100),SUM($Z100:BS100)-SUM($Z91:BS91),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z91:BT91)<SUM($Z100:BT100),SUM($Z100:BT100)-SUM($Z91:BT91),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z91:BU91)<SUM($Z100:BU100),SUM($Z100:BU100)-SUM($Z91:BU91),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z91:BV91)<SUM($Z100:BV100),SUM($Z100:BV100)-SUM($Z91:BV91),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z91:BW91)<SUM($Z100:BW100),SUM($Z100:BW100)-SUM($Z91:BW91),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z91:BX91)<SUM($Z100:BX100),SUM($Z100:BX100)-SUM($Z91:BX91),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z91:BY91)<SUM($Z100:BY100),SUM($Z100:BY100)-SUM($Z91:BY91),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z91:BZ91)<SUM($Z100:BZ100),SUM($Z100:BZ100)-SUM($Z91:BZ91),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z91:CA91)<SUM($Z100:CA100),SUM($Z100:CA100)-SUM($Z91:CA91),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z91:CB91)<SUM($Z100:CB100),SUM($Z100:CB100)-SUM($Z91:CB91),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z91:CC91)<SUM($Z100:CC100),SUM($Z100:CC100)-SUM($Z91:CC91),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z91:CD91)<SUM($Z100:CD100),SUM($Z100:CD100)-SUM($Z91:CD91),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z91:CE91)<SUM($Z100:CE100),SUM($Z100:CE100)-SUM($Z91:CE91),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z91:CF91)<SUM($Z100:CF100),SUM($Z100:CF100)-SUM($Z91:CF91),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z91:CG91)<SUM($Z100:CG100),SUM($Z100:CG100)-SUM($Z91:CG91),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z91:CH91)<SUM($Z100:CH100),SUM($Z100:CH100)-SUM($Z91:CH91),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z91:CI91)<SUM($Z100:CI100),SUM($Z100:CI100)-SUM($Z91:CI91),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z91:CJ91)<SUM($Z100:CJ100),SUM($Z100:CJ100)-SUM($Z91:CJ91),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z91:CK91)<SUM($Z100:CK100),SUM($Z100:CK100)-SUM($Z91:CK91),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z91:CL91)<SUM($Z100:CL100),SUM($Z100:CL100)-SUM($Z91:CL91),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z91:CM91)<SUM($Z100:CM100),SUM($Z100:CM100)-SUM($Z91:CM91),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z91:CN91)<SUM($Z100:CN100),SUM($Z100:CN100)-SUM($Z91:CN91),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z91:CO91)<SUM($Z100:CO100),SUM($Z100:CO100)-SUM($Z91:CO91),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z91:CP91)<SUM($Z100:CP100),SUM($Z100:CP100)-SUM($Z91:CP91),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z91:CQ91)<SUM($Z100:CQ100),SUM($Z100:CQ100)-SUM($Z91:CQ91),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z91:CR91)<SUM($Z100:CR100),SUM($Z100:CR100)-SUM($Z91:CR91),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z91:CS91)<SUM($Z100:CS100),SUM($Z100:CS100)-SUM($Z91:CS91),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z91:CT91)<SUM($Z100:CT100),SUM($Z100:CT100)-SUM($Z91:CT91),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z91:CU91)<SUM($Z100:CU100),SUM($Z100:CU100)-SUM($Z91:CU91),0))","v":0}]
[{"$f":"ROW()","v":119},{"$f":"B116","v":"BS"},null,null,null,null,null,{"$f":"H116","v":"Авансы полученные"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L118+1","v":3},{"$f":"M116","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$CV119,$Z$2:$CV$2,Periods!$Q$18),SUM($Z119:$CV119))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z92:AA92)<SUM($Z101:AA101),SUM($Z101:AA101)-SUM($Z92:AA92),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z92:AB92)<SUM($Z101:AB101),SUM($Z101:AB101)-SUM($Z92:AB92),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z92:AC92)<SUM($Z101:AC101),SUM($Z101:AC101)-SUM($Z92:AC92),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z92:AD92)<SUM($Z101:AD101),SUM($Z101:AD101)-SUM($Z92:AD92),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z92:AE92)<SUM($Z101:AE101),SUM($Z101:AE101)-SUM($Z92:AE92),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z92:AF92)<SUM($Z101:AF101),SUM($Z101:AF101)-SUM($Z92:AF92),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z92:AG92)<SUM($Z101:AG101),SUM($Z101:AG101)-SUM($Z92:AG92),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z92:AH92)<SUM($Z101:AH101),SUM($Z101:AH101)-SUM($Z92:AH92),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z92:AI92)<SUM($Z101:AI101),SUM($Z101:AI101)-SUM($Z92:AI92),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z92:AJ92)<SUM($Z101:AJ101),SUM($Z101:AJ101)-SUM($Z92:AJ92),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z92:AK92)<SUM($Z101:AK101),SUM($Z101:AK101)-SUM($Z92:AK92),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z92:AL92)<SUM($Z101:AL101),SUM($Z101:AL101)-SUM($Z92:AL92),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z92:AM92)<SUM($Z101:AM101),SUM($Z101:AM101)-SUM($Z92:AM92),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z92:AN92)<SUM($Z101:AN101),SUM($Z101:AN101)-SUM($Z92:AN92),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z92:AO92)<SUM($Z101:AO101),SUM($Z101:AO101)-SUM($Z92:AO92),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z92:AP92)<SUM($Z101:AP101),SUM($Z101:AP101)-SUM($Z92:AP92),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z92:AQ92)<SUM($Z101:AQ101),SUM($Z101:AQ101)-SUM($Z92:AQ92),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z92:AR92)<SUM($Z101:AR101),SUM($Z101:AR101)-SUM($Z92:AR92),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z92:AS92)<SUM($Z101:AS101),SUM($Z101:AS101)-SUM($Z92:AS92),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z92:AT92)<SUM($Z101:AT101),SUM($Z101:AT101)-SUM($Z92:AT92),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z92:AU92)<SUM($Z101:AU101),SUM($Z101:AU101)-SUM($Z92:AU92),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z92:AV92)<SUM($Z101:AV101),SUM($Z101:AV101)-SUM($Z92:AV92),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z92:AW92)<SUM($Z101:AW101),SUM($Z101:AW101)-SUM($Z92:AW92),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z92:AX92)<SUM($Z101:AX101),SUM($Z101:AX101)-SUM($Z92:AX92),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z92:AY92)<SUM($Z101:AY101),SUM($Z101:AY101)-SUM($Z92:AY92),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z92:AZ92)<SUM($Z101:AZ101),SUM($Z101:AZ101)-SUM($Z92:AZ92),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z92:BA92)<SUM($Z101:BA101),SUM($Z101:BA101)-SUM($Z92:BA92),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z92:BB92)<SUM($Z101:BB101),SUM($Z101:BB101)-SUM($Z92:BB92),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z92:BC92)<SUM($Z101:BC101),SUM($Z101:BC101)-SUM($Z92:BC92),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z92:BD92)<SUM($Z101:BD101),SUM($Z101:BD101)-SUM($Z92:BD92),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z92:BE92)<SUM($Z101:BE101),SUM($Z101:BE101)-SUM($Z92:BE92),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z92:BF92)<SUM($Z101:BF101),SUM($Z101:BF101)-SUM($Z92:BF92),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z92:BG92)<SUM($Z101:BG101),SUM($Z101:BG101)-SUM($Z92:BG92),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z92:BH92)<SUM($Z101:BH101),SUM($Z101:BH101)-SUM($Z92:BH92),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z92:BI92)<SUM($Z101:BI101),SUM($Z101:BI101)-SUM($Z92:BI92),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z92:BJ92)<SUM($Z101:BJ101),SUM($Z101:BJ101)-SUM($Z92:BJ92),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z92:BK92)<SUM($Z101:BK101),SUM($Z101:BK101)-SUM($Z92:BK92),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z92:BL92)<SUM($Z101:BL101),SUM($Z101:BL101)-SUM($Z92:BL92),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z92:BM92)<SUM($Z101:BM101),SUM($Z101:BM101)-SUM($Z92:BM92),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z92:BN92)<SUM($Z101:BN101),SUM($Z101:BN101)-SUM($Z92:BN92),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z92:BO92)<SUM($Z101:BO101),SUM($Z101:BO101)-SUM($Z92:BO92),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z92:BP92)<SUM($Z101:BP101),SUM($Z101:BP101)-SUM($Z92:BP92),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z92:BQ92)<SUM($Z101:BQ101),SUM($Z101:BQ101)-SUM($Z92:BQ92),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z92:BR92)<SUM($Z101:BR101),SUM($Z101:BR101)-SUM($Z92:BR92),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z92:BS92)<SUM($Z101:BS101),SUM($Z101:BS101)-SUM($Z92:BS92),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z92:BT92)<SUM($Z101:BT101),SUM($Z101:BT101)-SUM($Z92:BT92),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z92:BU92)<SUM($Z101:BU101),SUM($Z101:BU101)-SUM($Z92:BU92),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z92:BV92)<SUM($Z101:BV101),SUM($Z101:BV101)-SUM($Z92:BV92),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z92:BW92)<SUM($Z101:BW101),SUM($Z101:BW101)-SUM($Z92:BW92),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z92:BX92)<SUM($Z101:BX101),SUM($Z101:BX101)-SUM($Z92:BX92),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z92:BY92)<SUM($Z101:BY101),SUM($Z101:BY101)-SUM($Z92:BY92),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z92:BZ92)<SUM($Z101:BZ101),SUM($Z101:BZ101)-SUM($Z92:BZ92),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z92:CA92)<SUM($Z101:CA101),SUM($Z101:CA101)-SUM($Z92:CA92),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z92:CB92)<SUM($Z101:CB101),SUM($Z101:CB101)-SUM($Z92:CB92),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z92:CC92)<SUM($Z101:CC101),SUM($Z101:CC101)-SUM($Z92:CC92),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z92:CD92)<SUM($Z101:CD101),SUM($Z101:CD101)-SUM($Z92:CD92),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z92:CE92)<SUM($Z101:CE101),SUM($Z101:CE101)-SUM($Z92:CE92),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z92:CF92)<SUM($Z101:CF101),SUM($Z101:CF101)-SUM($Z92:CF92),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z92:CG92)<SUM($Z101:CG101),SUM($Z101:CG101)-SUM($Z92:CG92),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z92:CH92)<SUM($Z101:CH101),SUM($Z101:CH101)-SUM($Z92:CH92),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z92:CI92)<SUM($Z101:CI101),SUM($Z101:CI101)-SUM($Z92:CI92),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z92:CJ92)<SUM($Z101:CJ101),SUM($Z101:CJ101)-SUM($Z92:CJ92),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z92:CK92)<SUM($Z101:CK101),SUM($Z101:CK101)-SUM($Z92:CK92),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z92:CL92)<SUM($Z101:CL101),SUM($Z101:CL101)-SUM($Z92:CL92),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z92:CM92)<SUM($Z101:CM101),SUM($Z101:CM101)-SUM($Z92:CM92),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z92:CN92)<SUM($Z101:CN101),SUM($Z101:CN101)-SUM($Z92:CN92),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z92:CO92)<SUM($Z101:CO101),SUM($Z101:CO101)-SUM($Z92:CO92),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z92:CP92)<SUM($Z101:CP101),SUM($Z101:CP101)-SUM($Z92:CP92),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z92:CQ92)<SUM($Z101:CQ101),SUM($Z101:CQ101)-SUM($Z92:CQ92),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z92:CR92)<SUM($Z101:CR101),SUM($Z101:CR101)-SUM($Z92:CR92),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z92:CS92)<SUM($Z101:CS101),SUM($Z101:CS101)-SUM($Z92:CS92),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z92:CT92)<SUM($Z101:CT101),SUM($Z101:CT101)-SUM($Z92:CT92),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z92:CU92)<SUM($Z101:CU101),SUM($Z101:CU101)-SUM($Z92:CU92),0))","v":0}]
[{"$f":"ROW()","v":120},{"$f":"B119","v":"BS"},null,null,null,null,null,{"$f":"H119","v":"Авансы полученные"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L119+1","v":4},{"$f":"M119","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z93:AA93)<SUM($Z102:AA102),SUM($Z102:AA102)-SUM($Z93:AA93),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z93:AB93)<SUM($Z102:AB102),SUM($Z102:AB102)-SUM($Z93:AB93),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z93:AC93)<SUM($Z102:AC102),SUM($Z102:AC102)-SUM($Z93:AC93),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z93:AD93)<SUM($Z102:AD102),SUM($Z102:AD102)-SUM($Z93:AD93),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z93:AE93)<SUM($Z102:AE102),SUM($Z102:AE102)-SUM($Z93:AE93),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z93:AF93)<SUM($Z102:AF102),SUM($Z102:AF102)-SUM($Z93:AF93),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z93:AG93)<SUM($Z102:AG102),SUM($Z102:AG102)-SUM($Z93:AG93),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z93:AH93)<SUM($Z102:AH102),SUM($Z102:AH102)-SUM($Z93:AH93),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z93:AI93)<SUM($Z102:AI102),SUM($Z102:AI102)-SUM($Z93:AI93),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z93:AJ93)<SUM($Z102:AJ102),SUM($Z102:AJ102)-SUM($Z93:AJ93),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z93:AK93)<SUM($Z102:AK102),SUM($Z102:AK102)-SUM($Z93:AK93),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z93:AL93)<SUM($Z102:AL102),SUM($Z102:AL102)-SUM($Z93:AL93),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z93:AM93)<SUM($Z102:AM102),SUM($Z102:AM102)-SUM($Z93:AM93),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z93:AN93)<SUM($Z102:AN102),SUM($Z102:AN102)-SUM($Z93:AN93),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z93:AO93)<SUM($Z102:AO102),SUM($Z102:AO102)-SUM($Z93:AO93),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z93:AP93)<SUM($Z102:AP102),SUM($Z102:AP102)-SUM($Z93:AP93),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z93:AQ93)<SUM($Z102:AQ102),SUM($Z102:AQ102)-SUM($Z93:AQ93),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z93:AR93)<SUM($Z102:AR102),SUM($Z102:AR102)-SUM($Z93:AR93),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z93:AS93)<SUM($Z102:AS102),SUM($Z102:AS102)-SUM($Z93:AS93),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z93:AT93)<SUM($Z102:AT102),SUM($Z102:AT102)-SUM($Z93:AT93),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z93:AU93)<SUM($Z102:AU102),SUM($Z102:AU102)-SUM($Z93:AU93),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z93:AV93)<SUM($Z102:AV102),SUM($Z102:AV102)-SUM($Z93:AV93),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z93:AW93)<SUM($Z102:AW102),SUM($Z102:AW102)-SUM($Z93:AW93),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z93:AX93)<SUM($Z102:AX102),SUM($Z102:AX102)-SUM($Z93:AX93),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z93:AY93)<SUM($Z102:AY102),SUM($Z102:AY102)-SUM($Z93:AY93),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z93:AZ93)<SUM($Z102:AZ102),SUM($Z102:AZ102)-SUM($Z93:AZ93),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z93:BA93)<SUM($Z102:BA102),SUM($Z102:BA102)-SUM($Z93:BA93),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z93:BB93)<SUM($Z102:BB102),SUM($Z102:BB102)-SUM($Z93:BB93),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z93:BC93)<SUM($Z102:BC102),SUM($Z102:BC102)-SUM($Z93:BC93),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z93:BD93)<SUM($Z102:BD102),SUM($Z102:BD102)-SUM($Z93:BD93),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z93:BE93)<SUM($Z102:BE102),SUM($Z102:BE102)-SUM($Z93:BE93),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z93:BF93)<SUM($Z102:BF102),SUM($Z102:BF102)-SUM($Z93:BF93),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z93:BG93)<SUM($Z102:BG102),SUM($Z102:BG102)-SUM($Z93:BG93),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z93:BH93)<SUM($Z102:BH102),SUM($Z102:BH102)-SUM($Z93:BH93),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z93:BI93)<SUM($Z102:BI102),SUM($Z102:BI102)-SUM($Z93:BI93),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z93:BJ93)<SUM($Z102:BJ102),SUM($Z102:BJ102)-SUM($Z93:BJ93),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z93:BK93)<SUM($Z102:BK102),SUM($Z102:BK102)-SUM($Z93:BK93),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z93:BL93)<SUM($Z102:BL102),SUM($Z102:BL102)-SUM($Z93:BL93),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z93:BM93)<SUM($Z102:BM102),SUM($Z102:BM102)-SUM($Z93:BM93),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z93:BN93)<SUM($Z102:BN102),SUM($Z102:BN102)-SUM($Z93:BN93),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z93:BO93)<SUM($Z102:BO102),SUM($Z102:BO102)-SUM($Z93:BO93),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z93:BP93)<SUM($Z102:BP102),SUM($Z102:BP102)-SUM($Z93:BP93),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z93:BQ93)<SUM($Z102:BQ102),SUM($Z102:BQ102)-SUM($Z93:BQ93),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z93:BR93)<SUM($Z102:BR102),SUM($Z102:BR102)-SUM($Z93:BR93),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z93:BS93)<SUM($Z102:BS102),SUM($Z102:BS102)-SUM($Z93:BS93),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z93:BT93)<SUM($Z102:BT102),SUM($Z102:BT102)-SUM($Z93:BT93),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z93:BU93)<SUM($Z102:BU102),SUM($Z102:BU102)-SUM($Z93:BU93),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z93:BV93)<SUM($Z102:BV102),SUM($Z102:BV102)-SUM($Z93:BV93),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z93:BW93)<SUM($Z102:BW102),SUM($Z102:BW102)-SUM($Z93:BW93),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z93:BX93)<SUM($Z102:BX102),SUM($Z102:BX102)-SUM($Z93:BX93),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z93:BY93)<SUM($Z102:BY102),SUM($Z102:BY102)-SUM($Z93:BY93),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z93:BZ93)<SUM($Z102:BZ102),SUM($Z102:BZ102)-SUM($Z93:BZ93),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z93:CA93)<SUM($Z102:CA102),SUM($Z102:CA102)-SUM($Z93:CA93),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z93:CB93)<SUM($Z102:CB102),SUM($Z102:CB102)-SUM($Z93:CB93),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z93:CC93)<SUM($Z102:CC102),SUM($Z102:CC102)-SUM($Z93:CC93),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z93:CD93)<SUM($Z102:CD102),SUM($Z102:CD102)-SUM($Z93:CD93),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z93:CE93)<SUM($Z102:CE102),SUM($Z102:CE102)-SUM($Z93:CE93),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z93:CF93)<SUM($Z102:CF102),SUM($Z102:CF102)-SUM($Z93:CF93),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z93:CG93)<SUM($Z102:CG102),SUM($Z102:CG102)-SUM($Z93:CG93),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z93:CH93)<SUM($Z102:CH102),SUM($Z102:CH102)-SUM($Z93:CH93),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z93:CI93)<SUM($Z102:CI102),SUM($Z102:CI102)-SUM($Z93:CI93),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z93:CJ93)<SUM($Z102:CJ102),SUM($Z102:CJ102)-SUM($Z93:CJ93),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z93:CK93)<SUM($Z102:CK102),SUM($Z102:CK102)-SUM($Z93:CK93),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z93:CL93)<SUM($Z102:CL102),SUM($Z102:CL102)-SUM($Z93:CL93),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z93:CM93)<SUM($Z102:CM102),SUM($Z102:CM102)-SUM($Z93:CM93),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z93:CN93)<SUM($Z102:CN102),SUM($Z102:CN102)-SUM($Z93:CN93),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z93:CO93)<SUM($Z102:CO102),SUM($Z102:CO102)-SUM($Z93:CO93),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z93:CP93)<SUM($Z102:CP102),SUM($Z102:CP102)-SUM($Z93:CP93),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z93:CQ93)<SUM($Z102:CQ102),SUM($Z102:CQ102)-SUM($Z93:CQ93),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z93:CR93)<SUM($Z102:CR102),SUM($Z102:CR102)-SUM($Z93:CR93),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z93:CS93)<SUM($Z102:CS102),SUM($Z102:CS102)-SUM($Z93:CS93),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z93:CT93)<SUM($Z102:CT102),SUM($Z102:CT102)-SUM($Z93:CT93),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z93:CU93)<SUM($Z102:CU102),SUM($Z102:CU102)-SUM($Z93:CU93),0))","v":0}]
[{"$f":"ROW()","v":121},{"$f":"B119","v":"BS"},null,null,null,null,null,{"$f":"H119","v":"Авансы полученные"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M119","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z94:AA94)<SUM($Z103:AA103),SUM($Z103:AA103)-SUM($Z94:AA94),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z94:AB94)<SUM($Z103:AB103),SUM($Z103:AB103)-SUM($Z94:AB94),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z94:AC94)<SUM($Z103:AC103),SUM($Z103:AC103)-SUM($Z94:AC94),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z94:AD94)<SUM($Z103:AD103),SUM($Z103:AD103)-SUM($Z94:AD94),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z94:AE94)<SUM($Z103:AE103),SUM($Z103:AE103)-SUM($Z94:AE94),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z94:AF94)<SUM($Z103:AF103),SUM($Z103:AF103)-SUM($Z94:AF94),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z94:AG94)<SUM($Z103:AG103),SUM($Z103:AG103)-SUM($Z94:AG94),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z94:AH94)<SUM($Z103:AH103),SUM($Z103:AH103)-SUM($Z94:AH94),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z94:AI94)<SUM($Z103:AI103),SUM($Z103:AI103)-SUM($Z94:AI94),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z94:AJ94)<SUM($Z103:AJ103),SUM($Z103:AJ103)-SUM($Z94:AJ94),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z94:AK94)<SUM($Z103:AK103),SUM($Z103:AK103)-SUM($Z94:AK94),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z94:AL94)<SUM($Z103:AL103),SUM($Z103:AL103)-SUM($Z94:AL94),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z94:AM94)<SUM($Z103:AM103),SUM($Z103:AM103)-SUM($Z94:AM94),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z94:AN94)<SUM($Z103:AN103),SUM($Z103:AN103)-SUM($Z94:AN94),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z94:AO94)<SUM($Z103:AO103),SUM($Z103:AO103)-SUM($Z94:AO94),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z94:AP94)<SUM($Z103:AP103),SUM($Z103:AP103)-SUM($Z94:AP94),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z94:AQ94)<SUM($Z103:AQ103),SUM($Z103:AQ103)-SUM($Z94:AQ94),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z94:AR94)<SUM($Z103:AR103),SUM($Z103:AR103)-SUM($Z94:AR94),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z94:AS94)<SUM($Z103:AS103),SUM($Z103:AS103)-SUM($Z94:AS94),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z94:AT94)<SUM($Z103:AT103),SUM($Z103:AT103)-SUM($Z94:AT94),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z94:AU94)<SUM($Z103:AU103),SUM($Z103:AU103)-SUM($Z94:AU94),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z94:AV94)<SUM($Z103:AV103),SUM($Z103:AV103)-SUM($Z94:AV94),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z94:AW94)<SUM($Z103:AW103),SUM($Z103:AW103)-SUM($Z94:AW94),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z94:AX94)<SUM($Z103:AX103),SUM($Z103:AX103)-SUM($Z94:AX94),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z94:AY94)<SUM($Z103:AY103),SUM($Z103:AY103)-SUM($Z94:AY94),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z94:AZ94)<SUM($Z103:AZ103),SUM($Z103:AZ103)-SUM($Z94:AZ94),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z94:BA94)<SUM($Z103:BA103),SUM($Z103:BA103)-SUM($Z94:BA94),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z94:BB94)<SUM($Z103:BB103),SUM($Z103:BB103)-SUM($Z94:BB94),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z94:BC94)<SUM($Z103:BC103),SUM($Z103:BC103)-SUM($Z94:BC94),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z94:BD94)<SUM($Z103:BD103),SUM($Z103:BD103)-SUM($Z94:BD94),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z94:BE94)<SUM($Z103:BE103),SUM($Z103:BE103)-SUM($Z94:BE94),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z94:BF94)<SUM($Z103:BF103),SUM($Z103:BF103)-SUM($Z94:BF94),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z94:BG94)<SUM($Z103:BG103),SUM($Z103:BG103)-SUM($Z94:BG94),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z94:BH94)<SUM($Z103:BH103),SUM($Z103:BH103)-SUM($Z94:BH94),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z94:BI94)<SUM($Z103:BI103),SUM($Z103:BI103)-SUM($Z94:BI94),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z94:BJ94)<SUM($Z103:BJ103),SUM($Z103:BJ103)-SUM($Z94:BJ94),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z94:BK94)<SUM($Z103:BK103),SUM($Z103:BK103)-SUM($Z94:BK94),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z94:BL94)<SUM($Z103:BL103),SUM($Z103:BL103)-SUM($Z94:BL94),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z94:BM94)<SUM($Z103:BM103),SUM($Z103:BM103)-SUM($Z94:BM94),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z94:BN94)<SUM($Z103:BN103),SUM($Z103:BN103)-SUM($Z94:BN94),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z94:BO94)<SUM($Z103:BO103),SUM($Z103:BO103)-SUM($Z94:BO94),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z94:BP94)<SUM($Z103:BP103),SUM($Z103:BP103)-SUM($Z94:BP94),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z94:BQ94)<SUM($Z103:BQ103),SUM($Z103:BQ103)-SUM($Z94:BQ94),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z94:BR94)<SUM($Z103:BR103),SUM($Z103:BR103)-SUM($Z94:BR94),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z94:BS94)<SUM($Z103:BS103),SUM($Z103:BS103)-SUM($Z94:BS94),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z94:BT94)<SUM($Z103:BT103),SUM($Z103:BT103)-SUM($Z94:BT94),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z94:BU94)<SUM($Z103:BU103),SUM($Z103:BU103)-SUM($Z94:BU94),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z94:BV94)<SUM($Z103:BV103),SUM($Z103:BV103)-SUM($Z94:BV94),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z94:BW94)<SUM($Z103:BW103),SUM($Z103:BW103)-SUM($Z94:BW94),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z94:BX94)<SUM($Z103:BX103),SUM($Z103:BX103)-SUM($Z94:BX94),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z94:BY94)<SUM($Z103:BY103),SUM($Z103:BY103)-SUM($Z94:BY94),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z94:BZ94)<SUM($Z103:BZ103),SUM($Z103:BZ103)-SUM($Z94:BZ94),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z94:CA94)<SUM($Z103:CA103),SUM($Z103:CA103)-SUM($Z94:CA94),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z94:CB94)<SUM($Z103:CB103),SUM($Z103:CB103)-SUM($Z94:CB94),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z94:CC94)<SUM($Z103:CC103),SUM($Z103:CC103)-SUM($Z94:CC94),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z94:CD94)<SUM($Z103:CD103),SUM($Z103:CD103)-SUM($Z94:CD94),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z94:CE94)<SUM($Z103:CE103),SUM($Z103:CE103)-SUM($Z94:CE94),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z94:CF94)<SUM($Z103:CF103),SUM($Z103:CF103)-SUM($Z94:CF94),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z94:CG94)<SUM($Z103:CG103),SUM($Z103:CG103)-SUM($Z94:CG94),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z94:CH94)<SUM($Z103:CH103),SUM($Z103:CH103)-SUM($Z94:CH94),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z94:CI94)<SUM($Z103:CI103),SUM($Z103:CI103)-SUM($Z94:CI94),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z94:CJ94)<SUM($Z103:CJ103),SUM($Z103:CJ103)-SUM($Z94:CJ94),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z94:CK94)<SUM($Z103:CK103),SUM($Z103:CK103)-SUM($Z94:CK94),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z94:CL94)<SUM($Z103:CL103),SUM($Z103:CL103)-SUM($Z94:CL94),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z94:CM94)<SUM($Z103:CM103),SUM($Z103:CM103)-SUM($Z94:CM94),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z94:CN94)<SUM($Z103:CN103),SUM($Z103:CN103)-SUM($Z94:CN94),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z94:CO94)<SUM($Z103:CO103),SUM($Z103:CO103)-SUM($Z94:CO94),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z94:CP94)<SUM($Z103:CP103),SUM($Z103:CP103)-SUM($Z94:CP94),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z94:CQ94)<SUM($Z103:CQ103),SUM($Z103:CQ103)-SUM($Z94:CQ94),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z94:CR94)<SUM($Z103:CR103),SUM($Z103:CR103)-SUM($Z94:CR94),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z94:CS94)<SUM($Z103:CS103),SUM($Z103:CS103)-SUM($Z94:CS94),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z94:CT94)<SUM($Z103:CT103),SUM($Z103:CT103)-SUM($Z94:CT94),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z94:CU94)<SUM($Z103:CU103),SUM($Z103:CU103)-SUM($Z94:CU94),0))","v":0}]
[{"$f":"ROW()","v":122},{"$f":"B119","v":"BS"},null,null,null,null,null,{"$f":"H119","v":"Авансы полученные"},{"$f":"Lists!$AM21","v":"Маски гигиенические"},null,null,6,{"$f":"M119","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B122=Lists!$CU$24,SUMIFS($Z122:$CV122,$Z$2:$CV$2,Periods!$Q$18),SUM($Z122:$CV122))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z95:AA95)<SUM($Z104:AA104),SUM($Z104:AA104)-SUM($Z95:AA95),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z95:AB95)<SUM($Z104:AB104),SUM($Z104:AB104)-SUM($Z95:AB95),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z95:AC95)<SUM($Z104:AC104),SUM($Z104:AC104)-SUM($Z95:AC95),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z95:AD95)<SUM($Z104:AD104),SUM($Z104:AD104)-SUM($Z95:AD95),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z95:AE95)<SUM($Z104:AE104),SUM($Z104:AE104)-SUM($Z95:AE95),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z95:AF95)<SUM($Z104:AF104),SUM($Z104:AF104)-SUM($Z95:AF95),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z95:AG95)<SUM($Z104:AG104),SUM($Z104:AG104)-SUM($Z95:AG95),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z95:AH95)<SUM($Z104:AH104),SUM($Z104:AH104)-SUM($Z95:AH95),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z95:AI95)<SUM($Z104:AI104),SUM($Z104:AI104)-SUM($Z95:AI95),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z95:AJ95)<SUM($Z104:AJ104),SUM($Z104:AJ104)-SUM($Z95:AJ95),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z95:AK95)<SUM($Z104:AK104),SUM($Z104:AK104)-SUM($Z95:AK95),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z95:AL95)<SUM($Z104:AL104),SUM($Z104:AL104)-SUM($Z95:AL95),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z95:AM95)<SUM($Z104:AM104),SUM($Z104:AM104)-SUM($Z95:AM95),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z95:AN95)<SUM($Z104:AN104),SUM($Z104:AN104)-SUM($Z95:AN95),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z95:AO95)<SUM($Z104:AO104),SUM($Z104:AO104)-SUM($Z95:AO95),0))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z95:AP95)<SUM($Z104:AP104),SUM($Z104:AP104)-SUM($Z95:AP95),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z95:AQ95)<SUM($Z104:AQ104),SUM($Z104:AQ104)-SUM($Z95:AQ95),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z95:AR95)<SUM($Z104:AR104),SUM($Z104:AR104)-SUM($Z95:AR95),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z95:AS95)<SUM($Z104:AS104),SUM($Z104:AS104)-SUM($Z95:AS95),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z95:AT95)<SUM($Z104:AT104),SUM($Z104:AT104)-SUM($Z95:AT95),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z95:AU95)<SUM($Z104:AU104),SUM($Z104:AU104)-SUM($Z95:AU95),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z95:AV95)<SUM($Z104:AV104),SUM($Z104:AV104)-SUM($Z95:AV95),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z95:AW95)<SUM($Z104:AW104),SUM($Z104:AW104)-SUM($Z95:AW95),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z95:AX95)<SUM($Z104:AX104),SUM($Z104:AX104)-SUM($Z95:AX95),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z95:AY95)<SUM($Z104:AY104),SUM($Z104:AY104)-SUM($Z95:AY95),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z95:AZ95)<SUM($Z104:AZ104),SUM($Z104:AZ104)-SUM($Z95:AZ95),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z95:BA95)<SUM($Z104:BA104),SUM($Z104:BA104)-SUM($Z95:BA95),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z95:BB95)<SUM($Z104:BB104),SUM($Z104:BB104)-SUM($Z95:BB95),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z95:BC95)<SUM($Z104:BC104),SUM($Z104:BC104)-SUM($Z95:BC95),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z95:BD95)<SUM($Z104:BD104),SUM($Z104:BD104)-SUM($Z95:BD95),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z95:BE95)<SUM($Z104:BE104),SUM($Z104:BE104)-SUM($Z95:BE95),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z95:BF95)<SUM($Z104:BF104),SUM($Z104:BF104)-SUM($Z95:BF95),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z95:BG95)<SUM($Z104:BG104),SUM($Z104:BG104)-SUM($Z95:BG95),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z95:BH95)<SUM($Z104:BH104),SUM($Z104:BH104)-SUM($Z95:BH95),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z95:BI95)<SUM($Z104:BI104),SUM($Z104:BI104)-SUM($Z95:BI95),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z95:BJ95)<SUM($Z104:BJ104),SUM($Z104:BJ104)-SUM($Z95:BJ95),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z95:BK95)<SUM($Z104:BK104),SUM($Z104:BK104)-SUM($Z95:BK95),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z95:BL95)<SUM($Z104:BL104),SUM($Z104:BL104)-SUM($Z95:BL95),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z95:BM95)<SUM($Z104:BM104),SUM($Z104:BM104)-SUM($Z95:BM95),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z95:BN95)<SUM($Z104:BN104),SUM($Z104:BN104)-SUM($Z95:BN95),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z95:BO95)<SUM($Z104:BO104),SUM($Z104:BO104)-SUM($Z95:BO95),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z95:BP95)<SUM($Z104:BP104),SUM($Z104:BP104)-SUM($Z95:BP95),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z95:BQ95)<SUM($Z104:BQ104),SUM($Z104:BQ104)-SUM($Z95:BQ95),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z95:BR95)<SUM($Z104:BR104),SUM($Z104:BR104)-SUM($Z95:BR95),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z95:BS95)<SUM($Z104:BS104),SUM($Z104:BS104)-SUM($Z95:BS95),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z95:BT95)<SUM($Z104:BT104),SUM($Z104:BT104)-SUM($Z95:BT95),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z95:BU95)<SUM($Z104:BU104),SUM($Z104:BU104)-SUM($Z95:BU95),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z95:BV95)<SUM($Z104:BV104),SUM($Z104:BV104)-SUM($Z95:BV95),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z95:BW95)<SUM($Z104:BW104),SUM($Z104:BW104)-SUM($Z95:BW95),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z95:BX95)<SUM($Z104:BX104),SUM($Z104:BX104)-SUM($Z95:BX95),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z95:BY95)<SUM($Z104:BY104),SUM($Z104:BY104)-SUM($Z95:BY95),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z95:BZ95)<SUM($Z104:BZ104),SUM($Z104:BZ104)-SUM($Z95:BZ95),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z95:CA95)<SUM($Z104:CA104),SUM($Z104:CA104)-SUM($Z95:CA95),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z95:CB95)<SUM($Z104:CB104),SUM($Z104:CB104)-SUM($Z95:CB95),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z95:CC95)<SUM($Z104:CC104),SUM($Z104:CC104)-SUM($Z95:CC95),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z95:CD95)<SUM($Z104:CD104),SUM($Z104:CD104)-SUM($Z95:CD95),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z95:CE95)<SUM($Z104:CE104),SUM($Z104:CE104)-SUM($Z95:CE95),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z95:CF95)<SUM($Z104:CF104),SUM($Z104:CF104)-SUM($Z95:CF95),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z95:CG95)<SUM($Z104:CG104),SUM($Z104:CG104)-SUM($Z95:CG95),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z95:CH95)<SUM($Z104:CH104),SUM($Z104:CH104)-SUM($Z95:CH95),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z95:CI95)<SUM($Z104:CI104),SUM($Z104:CI104)-SUM($Z95:CI95),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z95:CJ95)<SUM($Z104:CJ104),SUM($Z104:CJ104)-SUM($Z95:CJ95),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z95:CK95)<SUM($Z104:CK104),SUM($Z104:CK104)-SUM($Z95:CK95),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z95:CL95)<SUM($Z104:CL104),SUM($Z104:CL104)-SUM($Z95:CL95),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z95:CM95)<SUM($Z104:CM104),SUM($Z104:CM104)-SUM($Z95:CM95),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z95:CN95)<SUM($Z104:CN104),SUM($Z104:CN104)-SUM($Z95:CN95),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z95:CO95)<SUM($Z104:CO104),SUM($Z104:CO104)-SUM($Z95:CO95),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z95:CP95)<SUM($Z104:CP104),SUM($Z104:CP104)-SUM($Z95:CP95),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z95:CQ95)<SUM($Z104:CQ104),SUM($Z104:CQ104)-SUM($Z95:CQ95),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z95:CR95)<SUM($Z104:CR104),SUM($Z104:CR104)-SUM($Z95:CR95),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z95:CS95)<SUM($Z104:CS104),SUM($Z104:CS104)-SUM($Z95:CS95),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z95:CT95)<SUM($Z104:CT104),SUM($Z104:CT104)-SUM($Z95:CT95),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z95:CU95)<SUM($Z104:CU104),SUM($Z104:CU104)-SUM($Z95:CU95),0))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125},{"$f":"Lists!$CU$18","v":"PL(+)"},null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X125-SUM(X126:X132))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CV125,$Z$2:$CV$2,Periods!$Q$18),SUM($Z125:$CV125))","v":2914364771.5297599},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA126:AA132))","v":0},0,0,0,877402.33416320896,2262052.8927645227,3196045.5128962654,3967313.4404875515,3262629.7944149375,5669449.0366804991,10671904.069045642,15213021.581759339,18426123.09169469,20144432.189531293,17098722.282891285,26227484.905745849,32543491.474884644,32918169.830681015,28601026.580690674,25459247.145690568,16250583.284483338,23006849.034592967,36463685.262373753,44819946.468334407,47668984.432617292,46405866.181522593,37344365.684538901,54681809.25343883,65134066.555403993,63538722.019840896,53455250.871613398,46216518.982749075,28732197.343492199,39713321.084871553,61577958.536092974,74183591.352358401,77465928.241618425,74134667.479041547,58720528.69627054,84723188.325529516,99541262.6521575,95865022.838299438,79701751.038324103,68135836.016958103,41396814.655681267,55288694.324962109,82933041.487443149,96755215.068683684,97930997.350006461,90935926.110720292,69950712.392861754,98065896.773455575,112075310.59823494,105070603.68584524,85085817.198036641,70904847.665030539,42542908.59901832,56801780.663349047,85202670.995023578,99403116.160860837,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM126:CM132))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},{"$f":"B128","v":"PL(+)"},null,null,null,null,null,{"$f":"H128","v":"Выручка"},{"$f":"Lists!$AM19","v":"Полумаски FFP4"},null,null,{"$f":"L128+1","v":4},{"$f":"M128","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B129=Lists!$CU$24,SUMIFS($Z129:$CV129,$Z$2:$CV$2,Periods!$Q$18),SUM($Z129:$CV129))","v":933472340.32957458},null,null,{"$f":"IF(AA$11=\"\",0,AA93/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB93/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC93/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD93/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE93/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":298116.0298755187},{"$f":"IF(AF$11=\"\",0,AF93/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":768580.38952282153},{"$f":"IF(AG$11=\"\",0,AG93/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":1075496.3014107884},{"$f":"IF(AH$11=\"\",0,AH93/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":1335034.4713692944},{"$f":"IF(AI$11=\"\",0,AI93/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":1097902.4743568464},{"$f":"IF(AJ$11=\"\",0,AJ93/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":1908559.710373444},{"$f":"IF(AK$11=\"\",0,AK93/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":3592582.9842323647},{"$f":"IF(AL$11=\"\",0,AL93/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":5121301.8895020746},{"$f":"IF(AM$11=\"\",0,AM93/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":6142804.2194190864},{"$f":"IF(AN$11=\"\",0,AN93/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":6715645.0890871361},{"$f":"IF(AO$11=\"\",0,AO93/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":5700282.3037344394},{"$f":"IF(AP$11=\"\",0,AP93/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":8746971.9553941917},{"$f":"IF(AQ$11=\"\",0,AQ93/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":10853385.609958505},{"$f":"IF(AR$11=\"\",0,AR93/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":10978342.352178421},{"$f":"IF(AS$11=\"\",0,AS93/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":9445151.3108713701},{"$f":"IF(AT$11=\"\",0,AT93/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":8407615.7502074707},{"$f":"IF(AU$11=\"\",0,AU93/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":5366563.2448132783},{"$f":"IF(AV$11=\"\",0,AV93/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":7600677.0527800824},{"$f":"IF(AW$11=\"\",0,AW93/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":12046356.083651453},{"$f":"IF(AX$11=\"\",0,AX93/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":14806979.352821577},{"$f":"IF(AY$11=\"\",0,AY93/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":15592496.894439835},{"$f":"IF(AZ$11=\"\",0,AZ93/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":15179331.654149378},{"$f":"IF(BA$11=\"\",0,BA93/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":12215320.147717843},{"$f":"IF(BB$11=\"\",0,BB93/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":17893279.352240667},{"$f":"IF(BC$11=\"\",0,BC93/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":21313523.896431532},{"$f":"IF(BD$11=\"\",0,BD93/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":20791486.57126556},{"$f":"IF(BE$11=\"\",0,BE93/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":17317313.327800833},{"$f":"IF(BF$11=\"\",0,BF93/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":14972260.4813278},{"$f":"IF(BG$11=\"\",0,BG93/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":9308055.9136929456},{"$f":"IF(BH$11=\"\",0,BH93/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":12870431.705726141},{"$f":"IF(BI$11=\"\",0,BI93/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":19956399.723485481},{"$f":"IF(BJ$11=\"\",0,BJ93/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":24041677.203112036},{"$f":"IF(BK$11=\"\",0,BK93/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":24852449.16},{"$f":"IF(BL$11=\"\",0,BL93/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":23783721.390000001},{"$f":"IF(BM$11=\"\",0,BM93/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":18838591.199999999},{"$f":"IF(BN$11=\"\",0,BN93/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":27191113.24070539},{"$f":"IF(BO$11=\"\",0,BO93/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":31946835.316182576},{"$f":"IF(BP$11=\"\",0,BP93/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":30766980.602800827},{"$f":"IF(BQ$11=\"\",0,BQ93/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":25319355.194688801},{"$f":"IF(BR$11=\"\",0,BR93/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":21645138.420746889},{"$f":"IF(BS$11=\"\",0,BS93/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":13150785.780000001},{"$f":"IF(BT$11=\"\",0,BT93/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":17570609.099999998},{"$f":"IF(BU$11=\"\",0,BU93/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":26355913.649999999},{"$f":"IF(BV$11=\"\",0,BV93/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":30748565.925000001},{"$f":"IF(BW$11=\"\",0,BW93/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":30811965.030000001},{"$f":"IF(BX$11=\"\",0,BX93/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":28611110.385000005},{"$f":"IF(BY$11=\"\",0,BY93/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":22008546.449999999},{"$f":"IF(BZ$11=\"\",0,BZ93/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":30875364.135000005},{"$f":"IF(CA$11=\"\",0,CA93/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":35286130.439999998},{"$f":"IF(CB$11=\"\",0,CB93/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":33080747.287499994},{"$f":"IF(CC$11=\"\",0,CC93/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":26518939.920000002},{"$f":"IF(CD$11=\"\",0,CD93/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":22099116.599999998},{"$f":"IF(CE$11=\"\",0,CE93/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":13259469.960000001},{"$f":"IF(CF$11=\"\",0,CF93/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":17715521.339999996},{"$f":"IF(CG$11=\"\",0,CG93/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":26573282.010000002},{"$f":"IF(CH$11=\"\",0,CH93/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":31002162.345000003},{"$f":"IF(CI$11=\"\",0,CI93/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ93/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK93/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL93/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM93/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN93/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO93/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP93/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ93/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR93/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS93/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT93/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU93/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E93=\"\",Macro!$Q$43,$E93))),IF($E93=\"\",Macro!$Q$43,$E93))))))","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,{"$f":"H134","v":"НДС начисленный"},{"$f":"Lists!$AM17","v":"Полумаски FFP2"},null,null,{"$f":"L135+1","v":2},{"$f":"M134","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B136=Lists!$CU$24,SUMIFS($Z136:$CV136,$Z$2:$CV$2,Periods!$Q$18),SUM($Z136:$CV136))","v":37287949.227317303},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AA91/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AB91/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AC91/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AD91/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AE91/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":10617.072199170125},{"$f":"IF(AF$11=\"\",0,IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AF91/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":27372.139263485486},{"$f":"IF(AG$11=\"\",0,IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AG91/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":39045.622346887983},{"$f":"IF(AH$11=\"\",0,IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AH91/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":48468.090239626566},{"$f":"IF(AI$11=\"\",0,IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AI91/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":39859.072812448139},{"$f":"IF(AJ$11=\"\",0,IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AJ91/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":69249.067170124486},{"$f":"IF(AK$11=\"\",0,IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AK91/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":130351.18526141079},{"$f":"IF(AL$11=\"\",0,IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AL91/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":185818.33023983409},{"$f":"IF(AM$11=\"\",0,IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AM91/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":227206.47145877182},{"$f":"IF(AN$11=\"\",0,IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AN91/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":248394.37653528425},{"$f":"IF(AO$11=\"\",0,IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AO91/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":210838.72809360997},{"$f":"IF(AP$11=\"\",0,IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AP91/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":323339.19710975111},{"$f":"IF(AQ$11=\"\",0,IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AQ91/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":401204.55478107888},{"$f":"IF(AR$11=\"\",0,IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AR91/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":405823.68616836105},{"$f":"IF(AS$11=\"\",0,IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AS91/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":355923.96345693409},{"$f":"IF(AT$11=\"\",0,IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AT91/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":316826.2553499224},{"$f":"IF(AU$11=\"\",0,IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AU91/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":202229.52469143987},{"$f":"IF(AV$11=\"\",0,IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AV91/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":286252.32183659548},{"$f":"IF(AW$11=\"\",0,IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AW91/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":453682.92517498159},{"$f":"IF(AX$11=\"\",0,IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AX91/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":557651.92886091489},{"$f":"IF(AY$11=\"\",0,IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AY91/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":598634.73456669913},{"$f":"IF(AZ$11=\"\",0,IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*AZ91/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":582772.29344338807},{"$f":"IF(BA$11=\"\",0,IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BA91/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":468976.52016746026},{"$f":"IF(BB$11=\"\",0,IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BB91/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":686572.53677888017},{"$f":"IF(BC$11=\"\",0,IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BC91/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":817808.73596196598},{"$f":"IF(BD$11=\"\",0,IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BD91/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":797777.94766560034},{"$f":"IF(BE$11=\"\",0,IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BE91/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":677373.6661175685},{"$f":"IF(BF$11=\"\",0,IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BF91/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":585645.98216414801},{"$f":"IF(BG$11=\"\",0,IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BG91/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":364088.34553819324},{"$f":"IF(BH$11=\"\",0,IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BH91/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":503144.74178637139},{"$f":"IF(BI$11=\"\",0,IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BI91/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":780157.01535414881},{"$f":"IF(BJ$11=\"\",0,IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BJ91/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":939863.07103353075},{"$f":"IF(BK$11=\"\",0,IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BK91/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":990426.17149104562},{"$f":"IF(BL$11=\"\",0,IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BL91/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":947834.95857707213},{"$f":"IF(BM$11=\"\",0,IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BM91/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":750760.36322936392},{"$f":"IF(BN$11=\"\",0,IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BN91/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1083013.0848870249},{"$f":"IF(BO$11=\"\",0,IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BO91/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1272431.9288392281},{"$f":"IF(BP$11=\"\",0,IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BP91/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1225438.7041945974},{"$f":"IF(BQ$11=\"\",0,IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BQ91/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1028049.9311675509},{"$f":"IF(BR$11=\"\",0,IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BR91/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":878864.52448950114},{"$f":"IF(BS$11=\"\",0,IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BS91/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":533965.58924866328},{"$f":"IF(BT$11=\"\",0,IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BT91/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":713023.65447993751},{"$f":"IF(BU$11=\"\",0,IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BU91/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1069535.4817199064},{"$f":"IF(BV$11=\"\",0,IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BV91/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1247791.3953398908},{"$f":"IF(BW$11=\"\",0,IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BW91/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1272747.2232466887},{"$f":"IF(BX$11=\"\",0,IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BX91/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1181836.7073004965},{"$f":"IF(BY$11=\"\",0,IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BY91/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":909105.15946192027},{"$f":"IF(BZ$11=\"\",0,IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*BZ91/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1272747.2232466887},{"$f":"IF(CA$11=\"\",0,IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CA91/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1454568.2551390724},{"$f":"IF(CB$11=\"\",0,IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CB91/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1363657.7391928809},{"$f":"IF(CC$11=\"\",0,IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CC91/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1112744.7151813905},{"$f":"IF(CD$11=\"\",0,IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CD91/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":927287.26265115885},{"$f":"IF(CE$11=\"\",0,IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CE91/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":556372.35759069526},{"$f":"IF(CF$11=\"\",0,IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CF91/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":741829.81012092717},{"$f":"IF(CG$11=\"\",0,IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CG91/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1112744.7151813905},{"$f":"IF(CH$11=\"\",0,IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CH91/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":1298202.1677116223},{"$f":"IF(CI$11=\"\",0,IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CI91/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CJ91/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CK91/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CL91/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CM91/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CN91/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CO91/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CP91/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CQ91/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CR91/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CS91/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CT91/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))*CU91/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E91=\"\",Macro!$Q$43,$E91))),IF($E91=\"\",Macro!$Q$43,$E91))))))","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":147},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":153},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B153=Lists!$CU$24,SUMIFS($Z153:$CV153,$Z$2:$CV$2,Periods!$Q$18),SUM($Z153:$CV153))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z143:AA143)>SUM($Z149:AA149),SUM($Z143:AA143)-SUM($Z149:AA149),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z143:AB143)>SUM($Z149:AB149),SUM($Z143:AB143)-SUM($Z149:AB149),0))","v":47427.66254712503},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z143:AC143)>SUM($Z149:AC149),SUM($Z143:AC143)-SUM($Z149:AC149),0))","v":268394.02531250747},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z143:AD143)>SUM($Z149:AD149),SUM($Z143:AD143)-SUM($Z149:AD149),0))","v":607034.50619810331},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z143:AE143)>SUM($Z149:AE149),SUM($Z143:AE143)-SUM($Z149:AE149),0))","v":960027.70049685892},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z143:AF143)>SUM($Z149:AF149),SUM($Z143:AF143)-SUM($Z149:AF149),0))","v":1041495.8015439501},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z143:AG143)>SUM($Z149:AG149),SUM($Z143:AG143)-SUM($Z149:AG149),0))","v":1240813.776482611},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z143:AH143)>SUM($Z149:AH149),SUM($Z143:AH143)-SUM($Z149:AH149),0))","v":1854649.4431193061},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z143:AI143)>SUM($Z149:AI149),SUM($Z143:AI143)-SUM($Z149:AI149),0))","v":3129391.3573850337},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z143:AJ143)>SUM($Z149:AJ149),SUM($Z143:AJ143)-SUM($Z149:AJ149),0))","v":4532070.2161075324},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z143:AK143)>SUM($Z149:AK149),SUM($Z143:AK143)-SUM($Z149:AK149),0))","v":5648473.1750779264},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z143:AL143)>SUM($Z149:AL149),SUM($Z143:AL143)-SUM($Z149:AL149),0))","v":5729326.1414360628},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z143:AM143)>SUM($Z149:AM149),SUM($Z143:AM143)-SUM($Z149:AM149),0))","v":6579631.1055819616},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z143:AN143)>SUM($Z149:AN149),SUM($Z143:AN143)-SUM($Z149:AN149),0))","v":7923009.4825629145},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z143:AO143)>SUM($Z149:AO149),SUM($Z143:AO143)-SUM($Z149:AO149),0))","v":9907968.752109617},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z143:AP143)>SUM($Z149:AP149),SUM($Z143:AP143)-SUM($Z149:AP149),0))","v":10311845.158868581},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z143:AQ143)>SUM($Z149:AQ149),SUM($Z143:AQ143)-SUM($Z149:AQ149),0))","v":9644282.7620872855},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z143:AR143)>SUM($Z149:AR149),SUM($Z143:AR143)-SUM($Z149:AR149),0))","v":7647983.8182673454},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z143:AS143)>SUM($Z149:AS149),SUM($Z143:AS143)-SUM($Z149:AS149),0))","v":6847027.253544271},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z143:AT143)>SUM($Z149:AT149),SUM($Z143:AT143)-SUM($Z149:AT149),0))","v":7743264.6535794437},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z143:AU143)>SUM($Z149:AU149),SUM($Z143:AU143)-SUM($Z149:AU149),0))","v":11025680.640517712},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z143:AV143)>SUM($Z149:AV149),SUM($Z143:AV143)-SUM($Z149:AV149),0))","v":13965419.670357376},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z143:AW143)>SUM($Z149:AW149),SUM($Z143:AW143)-SUM($Z149:AW149),0))","v":15307892.48980996},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z143:AX143)>SUM($Z149:AX149),SUM($Z143:AX143)-SUM($Z149:AX149),0))","v":14160595.87040633},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z143:AY143)>SUM($Z149:AY149),SUM($Z143:AY143)-SUM($Z149:AY149),0))","v":14974076.995096564},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z143:AZ143)>SUM($Z149:AZ149),SUM($Z143:AZ143)-SUM($Z149:AZ149),0))","v":17074900.079859018},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z143:BA143)>SUM($Z149:BA149),SUM($Z143:BA143)-SUM($Z149:BA149),0))","v":20569687.289518595},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z143:BB143)>SUM($Z149:BB149),SUM($Z143:BB143)-SUM($Z149:BB149),0))","v":20709486.384922028},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z143:BC143)>SUM($Z149:BC149),SUM($Z143:BC143)-SUM($Z149:BC149),0))","v":18747495.211661875},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z143:BD143)>SUM($Z149:BD149),SUM($Z143:BD143)-SUM($Z149:BD149),0))","v":14478612.641200244},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z143:BE143)>SUM($Z149:BE149),SUM($Z143:BE143)-SUM($Z149:BE149),0))","v":12599122.948196888},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z143:BF143)>SUM($Z149:BF149),SUM($Z143:BF143)-SUM($Z149:BF149),0))","v":13796173.512165308},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z143:BG143)>SUM($Z149:BG149),SUM($Z143:BG143)-SUM($Z149:BG149),0))","v":19223132.524854422},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z143:BH143)>SUM($Z149:BH149),SUM($Z143:BH143)-SUM($Z149:BH149),0))","v":23910806.335975111},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z143:BI143)>SUM($Z149:BI149),SUM($Z143:BI143)-SUM($Z149:BI149),0))","v":25746535.084908366},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z143:BJ143)>SUM($Z149:BJ149),SUM($Z143:BJ143)-SUM($Z149:BJ149),0))","v":23460814.637392163},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z143:BK143)>SUM($Z149:BK149),SUM($Z143:BK143)-SUM($Z149:BK149),0))","v":24366563.792313457},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z143:BL143)>SUM($Z149:BL149),SUM($Z143:BL143)-SUM($Z149:BL149),0))","v":27312106.015106797},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z143:BM143)>SUM($Z149:BM149),SUM($Z143:BM143)-SUM($Z149:BM149),0))","v":32493256.371196508},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z143:BN143)>SUM($Z149:BN149),SUM($Z143:BN143)-SUM($Z149:BN149),0))","v":32335315.637865186},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z143:BO143)>SUM($Z149:BO149),SUM($Z143:BO143)-SUM($Z149:BO149),0))","v":28932960.811914444},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z143:BP143)>SUM($Z149:BP149),SUM($Z143:BP143)-SUM($Z149:BP149),0))","v":22097167.583266139},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z143:BQ143)>SUM($Z149:BQ149),SUM($Z143:BQ143)-SUM($Z149:BQ149),0))","v":18831769.592020631},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z143:BR143)>SUM($Z149:BR149),SUM($Z143:BR143)-SUM($Z149:BR149),0))","v":19819732.531709552},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z143:BS143)>SUM($Z149:BS149),SUM($Z143:BS143)-SUM($Z149:BS149),0))","v":26725295.336541414},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z143:BT143)>SUM($Z149:BT149),SUM($Z143:BT143)-SUM($Z149:BT149),0))","v":32296582.607886195},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z143:BU143)>SUM($Z149:BU149),SUM($Z143:BU143)-SUM($Z149:BU149),0))","v":33757844.750491858},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z143:BV143)>SUM($Z149:BV149),SUM($Z143:BV143)-SUM($Z149:BV149),0))","v":29963338.678860664},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z143:BW143)>SUM($Z149:BW149),SUM($Z143:BW143)-SUM($Z149:BW149),0))","v":30115065.26927042},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z143:BX143)>SUM($Z149:BX149),SUM($Z143:BX143)-SUM($Z149:BX149),0))","v":32660396.322275877},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z143:BY143)>SUM($Z149:BY149),SUM($Z143:BY143)-SUM($Z149:BY149),0))","v":37893003.78385973},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z143:BZ143)>SUM($Z149:BZ149),SUM($Z143:BZ143)-SUM($Z149:BZ149),0))","v":36805476.430568457},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z143:CA143)>SUM($Z149:CA149),SUM($Z143:CA143)-SUM($Z149:CA149),0))","v":32082097.555788994},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z143:CB143)>SUM($Z149:CB149),SUM($Z143:CB143)-SUM($Z149:CB149),0))","v":23978540.827462673},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z143:CC143)>SUM($Z149:CC149),SUM($Z143:CC143)-SUM($Z149:CC149),0))","v":20099116.356313944},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z143:CD143)>SUM($Z149:CD149),SUM($Z143:CD143)-SUM($Z149:CD149),0))","v":21026754.242891073},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z143:CE143)>SUM($Z149:CE149),SUM($Z143:CE143)-SUM($Z149:CE149),0))","v":30247643.32062149},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z143:CF143)>SUM($Z149:CF149),SUM($Z143:CF143)-SUM($Z149:CF149),0))","v":24939424.010422945},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z143:CG143)>SUM($Z149:CG149),SUM($Z143:CG143)-SUM($Z149:CG149),0))","v":13551333.16575861},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z143:CH143)>SUM($Z149:CH149),SUM($Z143:CH143)-SUM($Z149:CH149),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z143:CI143)>SUM($Z149:CI149),SUM($Z143:CI143)-SUM($Z149:CI149),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z143:CJ143)>SUM($Z149:CJ149),SUM($Z143:CJ143)-SUM($Z149:CJ149),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z143:CK143)>SUM($Z149:CK149),SUM($Z143:CK143)-SUM($Z149:CK149),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z143:CL143)>SUM($Z149:CL149),SUM($Z143:CL143)-SUM($Z149:CL149),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z143:CM143)>SUM($Z149:CM149),SUM($Z143:CM143)-SUM($Z149:CM149),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z143:CN143)>SUM($Z149:CN149),SUM($Z143:CN143)-SUM($Z149:CN149),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z143:CO143)>SUM($Z149:CO149),SUM($Z143:CO143)-SUM($Z149:CO149),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z143:CP143)>SUM($Z149:CP149),SUM($Z143:CP143)-SUM($Z149:CP149),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z143:CQ143)>SUM($Z149:CQ149),SUM($Z143:CQ143)-SUM($Z149:CQ149),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z143:CR143)>SUM($Z149:CR149),SUM($Z143:CR143)-SUM($Z149:CR149),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z143:CS143)>SUM($Z149:CS149),SUM($Z143:CS143)-SUM($Z149:CS149),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z143:CT143)>SUM($Z149:CT149),SUM($Z143:CT143)-SUM($Z149:CT149),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z143:CU143)>SUM($Z149:CU149),SUM($Z143:CU143)-SUM($Z149:CU149),0))","v":0}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":188},{"$f":"B185","v":"BS(+)"},null,null,null,null,null,{"$f":"H185","v":"ФОТ производственного персонала"},{"$f":"Lists!$AM18","v":"Полумаски FFP3"},null,null,{"$f":"L187+1","v":3},{"$f":"M185","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B188=Lists!$CU$24,SUMIFS($Z188:$CV188,$Z$2:$CV$2,Periods!$Q$18),SUM($Z188:$CV188))","v":13804508.134983193},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":3385.8921161825724},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":8729.2531120331951},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":12189.211618257264},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":15130.705394190873},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":15130.705394190873},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":21585.062240663898},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":40630.705394190874},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":57919.917012448139},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":71405.925311203333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":78064.811203319507},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":78064.811203319507},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":101463.54771784233},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":125897.62655601659},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":127347.10580912864},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":127347.10580912864},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":127347.10580912864},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":127347.10580912864},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":127347.10580912864},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":139150.00829875522},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":171038.55186721991},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":185127.49020746889},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":185127.49020746889},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":185127.49020746889},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":212000.83556016599},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":252524.13410788382},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":252524.13410788382},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":252524.13410788382},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":252524.13410788382},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":252524.13410788382},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":252524.13410788382},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":252524.13410788382},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":283663.0898340249},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":301399.49776680494},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":301399.49776680494},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":301399.49776680494},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":329079.04348008294},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":386634.92424896266},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":386634.92424896266},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":386634.92424896266},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":386634.92424896266},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":386634.92424896266},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":386634.92424896266},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":386634.92424896266},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":386634.92424896266},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":398233.97197643155},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":398233.97197643155},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":398233.97197643155},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":398233.97197643155},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":436247.21475599997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":436247.21475599997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":436247.21475599997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":436247.21475599997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":436247.21475599997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":436247.21475599997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":436247.21475599997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":436247.21475599997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H188,Prdction!$L:$L,$L188,Prdction!$Q:$Q,$Q188))","v":0}]
[{"$f":"ROW()","v":192},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":199},{"$f":"B197","v":"BS(+)"},null,null,null,null,null,{"$f":"H197","v":"Соцсборы"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,5,{"$f":"M197","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B199=Lists!$CU$24,SUMIFS($Z199:$CV199,$Z$2:$CV$2,Periods!$Q$18),SUM($Z199:$CV199))","v":892128.07675061375},null,null,{"$f":"IF(AA$11=\"\",0,AA190*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AB$11=\"\",0,AB190*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AC$11=\"\",0,AC190*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AD$11=\"\",0,AD190*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AE$11=\"\",0,AE190*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":218.81615716826147},{"$f":"IF(AF$11=\"\",0,AF190*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":564.1354051994241},{"$f":"IF(AG$11=\"\",0,AG190*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":787.73816580574157},{"$f":"IF(AH$11=\"\",0,AH190*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":977.83470234566835},{"$f":"IF(AI$11=\"\",0,AI190*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":977.83470234566835},{"$f":"IF(AJ$11=\"\",0,AJ190*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1394.953001947667},{"$f":"IF(AK$11=\"\",0,AK190*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2625.793886019138},{"$f":"IF(AL$11=\"\",0,AL190*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3743.1238885595731},{"$f":"IF(AM$11=\"\",0,AM190*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4614.6686425607595},{"$f":"IF(AN$11=\"\",0,AN190*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5045.004805656703},{"$f":"IF(AO$11=\"\",0,AO190*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5045.004805656703},{"$f":"IF(AP$11=\"\",0,AP190*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":6557.1680497925308},{"$f":"IF(AQ$11=\"\",0,AQ190*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8136.2411719874653},{"$f":"IF(AR$11=\"\",0,AR190*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8229.9150012702175},{"$f":"IF(AS$11=\"\",0,AS190*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8229.9150012702175},{"$f":"IF(AT$11=\"\",0,AT190*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8229.9150012702175},{"$f":"IF(AU$11=\"\",0,AU190*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8229.9150012702175},{"$f":"IF(AV$11=\"\",0,AV190*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8229.9150012702175},{"$f":"IF(AW$11=\"\",0,AW190*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":8992.6876111440415},{"$f":"IF(AX$11=\"\",0,AX190*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11053.511855364552},{"$f":"IF(AY$11=\"\",0,AY190*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11964.021475992886},{"$f":"IF(AZ$11=\"\",0,AZ190*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11964.021475992886},{"$f":"IF(BA$11=\"\",0,BA190*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":11964.021475992886},{"$f":"IF(BB$11=\"\",0,BB190*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13700.73427089508},{"$f":"IF(BC$11=\"\",0,BC190*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16319.586898128546},{"$f":"IF(BD$11=\"\",0,BD190*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16319.586898128546},{"$f":"IF(BE$11=\"\",0,BE190*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16319.586898128546},{"$f":"IF(BF$11=\"\",0,BF190*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16319.586898128546},{"$f":"IF(BG$11=\"\",0,BG190*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16319.586898128546},{"$f":"IF(BH$11=\"\",0,BH190*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16319.586898128546},{"$f":"IF(BI$11=\"\",0,BI190*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16319.586898128546},{"$f":"IF(BJ$11=\"\",0,BJ190*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":18331.968390634262},{"$f":"IF(BK$11=\"\",0,BK190*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19478.198835269712},{"$f":"IF(BL$11=\"\",0,BL190*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19478.198835269712},{"$f":"IF(BM$11=\"\",0,BM190*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":19478.198835269712},{"$f":"IF(BN$11=\"\",0,BN190*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":21267.013014018965},{"$f":"IF(BO$11=\"\",0,BO190*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":24986.6107507833},{"$f":"IF(BP$11=\"\",0,BP190*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":24986.6107507833},{"$f":"IF(BQ$11=\"\",0,BQ190*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":24986.6107507833},{"$f":"IF(BR$11=\"\",0,BR190*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":24986.6107507833},{"$f":"IF(BS$11=\"\",0,BS190*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":24986.6107507833},{"$f":"IF(BT$11=\"\",0,BT190*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":24986.6107507833},{"$f":"IF(BU$11=\"\",0,BU190*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":24986.6107507833},{"$f":"IF(BV$11=\"\",0,BV190*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":24986.6107507833},{"$f":"IF(BW$11=\"\",0,BW190*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":25736.209073306796},{"$f":"IF(BX$11=\"\",0,BX190*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":25736.209073306796},{"$f":"IF(BY$11=\"\",0,BY190*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":25736.209073306796},{"$f":"IF(BZ$11=\"\",0,BZ190*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":25736.209073306796},{"$f":"IF(CA$11=\"\",0,CA190*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":28192.847212122444},{"$f":"IF(CB$11=\"\",0,CB190*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":28192.847212122444},{"$f":"IF(CC$11=\"\",0,CC190*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":28192.847212122444},{"$f":"IF(CD$11=\"\",0,CD190*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":28192.847212122444},{"$f":"IF(CE$11=\"\",0,CE190*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":28192.847212122444},{"$f":"IF(CF$11=\"\",0,CF190*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":28192.847212122444},{"$f":"IF(CG$11=\"\",0,CG190*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":28192.847212122444},{"$f":"IF(CH$11=\"\",0,CH190*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":28192.847212122444},{"$f":"IF(CI$11=\"\",0,CI190*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ190*IF(CJ$15=Macro!$I$53,Macro!$Q$53,IF(CJ$15=Macro!$I$54,Macro!$Q$54,IF(CJ$15=Macro!$I$55,IF(CJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CK$11=\"\",0,CK190*IF(CK$15=Macro!$I$53,Macro!$Q$53,IF(CK$15=Macro!$I$54,Macro!$Q$54,IF(CK$15=Macro!$I$55,IF(CK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CL$11=\"\",0,CL190*IF(CL$15=Macro!$I$53,Macro!$Q$53,IF(CL$15=Macro!$I$54,Macro!$Q$54,IF(CL$15=Macro!$I$55,IF(CL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CM$11=\"\",0,CM190*IF(CM$15=Macro!$I$53,Macro!$Q$53,IF(CM$15=Macro!$I$54,Macro!$Q$54,IF(CM$15=Macro!$I$55,IF(CM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CN$11=\"\",0,CN190*IF(CN$15=Macro!$I$53,Macro!$Q$53,IF(CN$15=Macro!$I$54,Macro!$Q$54,IF(CN$15=Macro!$I$55,IF(CN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CO$11=\"\",0,CO190*IF(CO$15=Macro!$I$53,Macro!$Q$53,IF(CO$15=Macro!$I$54,Macro!$Q$54,IF(CO$15=Macro!$I$55,IF(CO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CP$11=\"\",0,CP190*IF(CP$15=Macro!$I$53,Macro!$Q$53,IF(CP$15=Macro!$I$54,Macro!$Q$54,IF(CP$15=Macro!$I$55,IF(CP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ190*IF(CQ$15=Macro!$I$53,Macro!$Q$53,IF(CQ$15=Macro!$I$54,Macro!$Q$54,IF(CQ$15=Macro!$I$55,IF(CQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CR$11=\"\",0,CR190*IF(CR$15=Macro!$I$53,Macro!$Q$53,IF(CR$15=Macro!$I$54,Macro!$Q$54,IF(CR$15=Macro!$I$55,IF(CR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CS$11=\"\",0,CS190*IF(CS$15=Macro!$I$53,Macro!$Q$53,IF(CS$15=Macro!$I$54,Macro!$Q$54,IF(CS$15=Macro!$I$55,IF(CS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CT$11=\"\",0,CT190*IF(CT$15=Macro!$I$53,Macro!$Q$53,IF(CT$15=Macro!$I$54,Macro!$Q$54,IF(CT$15=Macro!$I$55,IF(CT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CU$11=\"\",0,CU190*IF(CU$15=Macro!$I$53,Macro!$Q$53,IF(CU$15=Macro!$I$54,Macro!$Q$54,IF(CU$15=Macro!$I$55,IF(CU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":204}]
[{"$f":"ROW()","v":212},null,null,null,null,null,null,{"$f":"H211","v":"Себестоимость продаж"},{"$f":"Lists!$AM16","v":"Полумаски FFP1"},null,null,1,{"$f":"M211","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X212-SUM($X213:$X218))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B212=Lists!$CU$24,SUMIFS($Z212:$CV212,$Z$2:$CV$2,Periods!$Q$18),SUM($Z212:$CV212))","v":461621974.45731503},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AA218)","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AB218)","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AC218)","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AD218)","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AE218)","v":126599.22695907789},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AF218)","v":326388.63200387271},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AG218)","v":455757.21705268044},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AH218)","v":565740.29547337943},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AI218)","v":481271.2783327878},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AJ218)","v":830705.33086651808},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AK218)","v":1563680.6228075637},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AL218)","v":2229059.3044918245},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AM218)","v":2669882.747146734},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AN218)","v":2918859.9080909719},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AO218)","v":2560616.5799000375},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AP218)","v":3904844.4261168139},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AQ218)","v":4845194.7164878016},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AR218)","v":4900978.2082894715},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AS218)","v":4223716.928981673},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AT218)","v":3772209.4094431405},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AU218)","v":2518886.8121034219},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AV218)","v":3513137.5085768928},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AW218)","v":5512152.9990618713},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AX218)","v":6775354.7280135499},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AY218)","v":7124667.5729091363},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+AZ218)","v":6940250.1050148634},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BA218)","v":5780825.5025143484},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BB218)","v":8397994.7671123892},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BC218)","v":10003245.275916567},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BD218)","v":9763743.1121773552},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BE218)","v":8153297.5284136701},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BF218)","v":7079667.1392378807},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BG218)","v":4614281.4178782161},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BH218)","v":6281546.8253152035},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BI218)","v":9616077.6401891764},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BJ218)","v":11566275.504153207},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BK218)","v":11939346.363272177},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BL218)","v":11437465.449809004},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BM218)","v":9380604.350226026},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BN218)","v":13418097.087502366},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BO218)","v":15764920.476638295},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BP218)","v":15195413.236699998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BQ218)","v":12540633.333603015},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BR218)","v":10770780.064871689},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BS218)","v":6869129.7723036408},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BT218)","v":9044034.1133787725},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BU218)","v":13393842.795529034},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BV218)","v":15568747.136604168},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BW218)","v":15579079.639076516},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BX218)","v":14491627.468538949},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BY218)","v":11555506.608087521},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+BZ218)","v":16035809.550702292},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CA218)","v":18309823.450566776},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CB218)","v":17189747.714913085},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CC218)","v":13829520.507952007},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CD218)","v":11589369.036644623},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CE218)","v":7310679.7264475171},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CF218)","v":9618035.7418941259},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CG218)","v":14232747.772787336},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CH218)","v":16540103.788233943},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CI218)","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CJ218)","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CK218)","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CL218)","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CM218)","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CN218)","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CO218)","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CP218)","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CQ218)","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CR218)","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CS218)","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CT218)","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H212,Prdction!$L:$L,$L212)+CU218)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":223},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":235},null,null,null,null,null,null,{"$f":"H232","v":"Себестоимость продаж"},{"$f":"I233","v":"Полумаски FFP4"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L233","v":4},{"$f":"M233","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B235=Lists!$CU$24,SUMIFS($Z235:$CV235,$Z$2:$CV$2,Periods!$Q$18),SUM($Z235:$CV235))","v":431892287.69177949},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":118254.45800592768},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":304874.77454653237},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":425716.04882133962},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":544303.09749040892},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":447622.68716693769},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":776488.33488142269},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":1461625.100953266},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":2083577.0319318173},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":2493897.8285015104},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":2808257.6083521075},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":2383666.9354712847},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":3649989.9949404038},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":4528967.1773954397},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":4581109.8916088743},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":3933050.4435276189},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":3606041.1358176526},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":2301728.3845644593},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":3253109.4501844351},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":5155871.5814243881},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":6337425.4855008088},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":6659667.4593398338},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":6677697.6650189226},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":5373768.5351631586},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":7855185.1822826155},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":9356679.3318134956},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":9127503.9089903608},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":7586496.7555244565},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":6755933.4128102688},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":4200074.2662772276},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":5795451.3131577242},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":8986205.4069187175},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":10825772.81811766},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":11167639.32816348},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":11008020.226687325},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":8719223.9419305548},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":12559036.024049969},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":14755609.747882474},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":14210658.251511816},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":11670345.89150705},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":10276108.447715657},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":6243383.5358810239},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":8324511.3811746975},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":12486767.071762048},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":14567894.917055722},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":14567894.917055722},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":13933150.924241152},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":10717808.403262423},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":15004931.764567394},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":17148493.445219874},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":16076712.604893632},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":12861370.083914908},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":11039342.655360296},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":6623605.593216178},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":8831474.1242882349},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":13247211.186432356},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":15455079.717504416},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H235,Prdction!$I:$I,$J235,Prdction!$L:$L,$L235))","v":0}]
[{"$f":"ROW()","v":240},null,null,null,null,null,null,{"$f":"H232","v":"Себестоимость продаж"},{"$f":"Lists!$AM20","v":"Маски медицинские"},null,null,{"$f":"L233+1","v":5},{"$f":"M232","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X240-SUM($X241:$X246))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B240=Lists!$CU$24,SUMIFS($Z240:$CV240,$Z$2:$CV$2,Periods!$Q$18),SUM($Z240:$CV240))","v":187531162.82481},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AA246)","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AB246)","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AC246)","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AD246)","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AE246)","v":51356.591470234562},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AF246)","v":132403.7123841985},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AG246)","v":184883.72929284445},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AH246)","v":229499.76813261068},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AI246)","v":191194.49219828943},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AJ246)","v":336627.73080849519},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AK246)","v":633652.19916893216},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AL246)","v":903284.41100279556},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AM246)","v":1083071.9966636444},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AN246)","v":1184072.7582572778},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AO246)","v":1015847.7493912305},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AP246)","v":1582364.8524715211},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AQ246)","v":1963424.1434748669},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AR246)","v":1986029.3556530315},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AS246)","v":1721561.9338199347},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AT246)","v":1545250.319264537},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AU246)","v":1028474.8972918197},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AV246)","v":1444083.9307748193},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AW246)","v":2231383.8544389177},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AX246)","v":2742742.6544145034},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AY246)","v":2887137.6993951811},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+AZ246)","v":2815123.5244155712},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BA246)","v":2298500.0952140223},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BB246)","v":3399606.2765649604},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BC246)","v":4049430.4139365316},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BD246)","v":3955905.917995621},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BE246)","v":3327034.3073584628},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BF246)","v":2907786.5669336901},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BG246)","v":1895142.0246769323},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BH246)","v":2596124.2466671518},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BI246)","v":3898243.2287741206},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BJ246)","v":4677445.7680852208},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BK246)","v":4833186.7261474226},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BL246)","v":4637204.5324119339},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BM246)","v":3730371.6698731524},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BN246)","v":5426329.4536912851},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BO246)","v":6375393.7506653303},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BP246)","v":6153003.7867570091},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BQ246)","v":5116324.4165382236},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BR246)","v":4425204.8363923654},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BS246)","v":2827418.4803125863},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BT246)","v":3750918.4658223381},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BU246)","v":5449498.7963134879},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BV246)","v":6298788.9615590638},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BW246)","v":6309401.6957042646},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BX246)","v":5884756.6130814767},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BY246)","v":4610821.3652131148},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+BZ246)","v":6487752.6304058339},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CA246)","v":7397302.3247846402},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CB246)","v":6959917.8896831702},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CC246)","v":5647764.5843787566},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CD246)","v":4772995.7141758148},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CE246)","v":3023457.9737699293},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CF246)","v":4003199.1083972245},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CG246)","v":5805222.9810152864},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CH246)","v":6706234.9173243158},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CI246)","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CJ246)","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CK246)","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CL246)","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CM246)","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CN246)","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CO246)","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CP246)","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CQ246)","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CR246)","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CS246)","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CT246)","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H240,Prdction!$L:$L,$L240)+CU246)","v":0}]
[{"$f":"ROW()","v":243},null,null,null,null,null,null,{"$f":"H239","v":"Себестоимость продаж"},{"$f":"I240","v":"Маски медицинские"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L240","v":5},{"$f":"M240","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B243=Lists!$CU$24,SUMIFS($Z243:$CV243,$Z$2:$CV$2,Periods!$Q$18),SUM($Z243:$CV243))","v":40495173.932494149},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":11173.443983402491},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":28806.535269709551},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":40224.398340248976},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":49931.32780082988},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":41062.406639004155},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":73367.626556016621},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":138103.7676348548},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":196869.79792531123},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":235639.55352697099},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":257613.87697095436},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":218664.29875518676},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":344874.59869294608},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":427926.03266390046},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":432852.81264522823},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":371619.97573443985},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":330798.0844605809},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":211147.7134854772},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":307374.76477792533},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":487160.004553693},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":598800.838930581},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":629248.33921518677},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":612574.70810695027},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":492959.52841742744},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":742208.5652710743},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":884079.41778767807},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":862425.44556145964},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":716821.14955757675},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":619751.61888832157},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":385291.36788719753},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":547591.62316619221},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":849074.65165094961},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1022888.846644713},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1055190.5996966513},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1009814.3275522616},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":799852.93271466263},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1186658.73461804},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1394205.1888703275},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1342714.6563268211},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1102689.5584701682},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":942672.82656573283},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":572733.15429161745},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":786553.53189382132},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1179830.2978407319},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1376468.6808141873},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1376468.6808141873},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1278149.4893274598},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":983191.91486727679},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1417762.7412386127},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1620300.2757012718},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1519031.5084699423},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1215225.206775954},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1012687.672313295},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":607612.603387977},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":834454.64198615495},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1251681.9629792327},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":1460295.6234757712},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H243,Prdction!$I:$I,$J243,Prdction!$L:$L,$L243))","v":0}]
[{"$f":"ROW()","v":251},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":255}]
[{"$f":"ROW()","v":262},{"$f":"Lists!$CU$26","v":"BS(-)"},null,null,null,null,null,{"$f":"H256","v":"Себестоимость"},{"$f":"I257","v":"Полумаски FFP1"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,{"$f":"L257","v":1},{"$f":"M257","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B262=Lists!$CU$24,SUMIFS($Z262:$CV262,$Z$2:$CV$2,Periods!$Q$18),SUM($Z262:$CV262))","v":11428568.826347729},null,null,{"$f":"IF(AA$11=\"\",0,AA217)","v":0},0,0,0,2803.1350852927612,7226.8326417704002,10091.286307053942,12526.509912402025,12526.509912402025,17869.986168741347,33637.621023513129,47951.129552789287,59116.016597510374,64628.819732595635,64628.819732595635,84000.32272936833,104228.97187644072,105428.97648686027,105428.97648686027,105428.97648686027,105428.97648686027,105428.97648686027,115200.4426002766,141600.54402950659,153264.58884278461,153264.58884278461,153264.58884278461,175512.67431996306,209061.37464269239,209061.37464269239,209061.37464269239,209061.37464269239,209061.37464269239,209061.37464269239,209061.37464269239,234840.90225910547,249524.63867404324,249524.63867404324,249524.63867404324,272440.16671553702,320089.91550023039,320089.91550023039,320089.91550023039,320089.91550023039,320089.91550023039,320089.91550023039,320089.91550023039,320089.91550023039,329692.61296523729,329692.61296523729,329692.61296523729,329692.61296523729,361163.27147555543,361163.27147555543,361163.27147555543,361163.27147555543,361163.27147555543,361163.27147555543,361163.27147555543,361163.27147555543,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM217)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H270","v":"Себестоимость"},{"$f":"I271","v":"Полумаски FFP3"},{"$f":"Items!$AL$18","v":"Упаковка"},null,{"$f":"L271","v":3},{"$f":"M271","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B274=Lists!$CU$24,SUMIFS($Z274:$CV274,$Z$2:$CV$2,Periods!$Q$18),SUM($Z274:$CV274))","v":35731035.822788954},null,null,{"$f":"IF(AA$11=\"\",0,AA229/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB229/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC229/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD229/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE229/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":9858.9211618257268},{"$f":"IF(AF$11=\"\",0,AF229/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":25417.531120331951},{"$f":"IF(AG$11=\"\",0,AG229/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":35492.116182572623},{"$f":"IF(AH$11=\"\",0,AH229/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":44057.053941908714},{"$f":"IF(AI$11=\"\",0,AI229/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":36231.535269709544},{"$f":"IF(AJ$11=\"\",0,AJ229/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":64736.141078838184},{"$f":"IF(AK$11=\"\",0,AK229/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":121856.26556016598},{"$f":"IF(AL$11=\"\",0,AL229/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":173708.64522821578},{"$f":"IF(AM$11=\"\",0,AM229/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":207917.25311203324},{"$f":"IF(AN$11=\"\",0,AN229/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":227306.36203319501},{"$f":"IF(AO$11=\"\",0,AO229/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":192939.08713692945},{"$f":"IF(AP$11=\"\",0,AP229/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":304301.11649377592},{"$f":"IF(AQ$11=\"\",0,AQ229/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":377581.79352697096},{"$f":"IF(AR$11=\"\",0,AR229/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":381928.95233402489},{"$f":"IF(AS$11=\"\",0,AS229/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":327899.97858921159},{"$f":"IF(AT$11=\"\",0,AT229/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":291880.66275933612},{"$f":"IF(AU$11=\"\",0,AU229/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":186306.80601659752},{"$f":"IF(AV$11=\"\",0,AV229/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":271213.0277452282},{"$f":"IF(AW$11=\"\",0,AW229/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":429847.06284149375},{"$f":"IF(AX$11=\"\",0,AX229/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":528353.68140933604},{"$f":"IF(AY$11=\"\",0,AY229/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":555219.1228369294},{"$f":"IF(AZ$11=\"\",0,AZ229/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":540507.09538848547},{"$f":"IF(BA$11=\"\",0,BA229/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":434964.289780083},{"$f":"IF(BB$11=\"\",0,BB229/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":654889.91053330083},{"$f":"IF(BC$11=\"\",0,BC229/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":780070.07451853936},{"$f":"IF(BD$11=\"\",0,BD229/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":760963.62843658181},{"$f":"IF(BE$11=\"\",0,BE229/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":632489.2496096266},{"$f":"IF(BF$11=\"\",0,BF229/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":546839.66372498963},{"$f":"IF(BG$11=\"\",0,BG229/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":339962.97166517423},{"$f":"IF(BH$11=\"\",0,BH229/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":483169.07926428714},{"$f":"IF(BI$11=\"\",0,BI229/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":749183.51616260258},{"$f":"IF(BJ$11=\"\",0,BJ229/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":902548.98233357025},{"$f":"IF(BK$11=\"\",0,BK229/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":931050.52914410387},{"$f":"IF(BL$11=\"\",0,BL229/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":891012.64195787779},{"$f":"IF(BM$11=\"\",0,BM229/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":705752.5876894081},{"$f":"IF(BN$11=\"\",0,BN229/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1047051.8246629763},{"$f":"IF(BO$11=\"\",0,BO229/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1230181.0490032302},{"$f":"IF(BP$11=\"\",0,BP229/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1184748.2261707243},{"$f":"IF(BQ$11=\"\",0,BQ229/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":972961.37512073643},{"$f":"IF(BR$11=\"\",0,BR229/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":831770.1410874112},{"$f":"IF(BS$11=\"\",0,BS229/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":505352.78319848597},{"$f":"IF(BT$11=\"\",0,BT229/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":694017.82225925417},{"$f":"IF(BU$11=\"\",0,BU229/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1041026.7333888812},{"$f":"IF(BV$11=\"\",0,BV229/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1214531.1889536947},{"$f":"IF(BW$11=\"\",0,BW229/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1214531.1889536947},{"$f":"IF(BX$11=\"\",0,BX229/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1127778.9611712878},{"$f":"IF(BY$11=\"\",0,BY229/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":867522.27782406774},{"$f":"IF(BZ$11=\"\",0,BZ229/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1250967.1246223054},{"$f":"IF(CA$11=\"\",0,CA229/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1429676.7138540635},{"$f":"IF(CB$11=\"\",0,CB229/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1340321.9192381843},{"$f":"IF(CC$11=\"\",0,CC229/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1072257.5353905475},{"$f":"IF(CD$11=\"\",0,CD229/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":893547.94615878956},{"$f":"IF(CE$11=\"\",0,CE229/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":536128.76769527374},{"$f":"IF(CF$11=\"\",0,CF229/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":736283.50763484277},{"$f":"IF(CG$11=\"\",0,CG229/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1104425.2614522639},{"$f":"IF(CH$11=\"\",0,CH229/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":1288496.1383609746},{"$f":"IF(CI$11=\"\",0,CI229/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ229/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK229/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL229/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM229/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN229/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO229/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP229/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ229/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR229/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS229/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT229/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU229/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E146=\"\",Macro!$Q$43,$E146))),IF($E146=\"\",Macro!$Q$43,$E146))))))","v":0}]
[{"$f":"ROW()","v":275},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":286},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H284","v":"Себестоимость"},{"$f":"I285","v":"Маски медицинские"},{"$f":"Items!$AL$16","v":"Спанбонд, мельтблаун и полипропилен"},null,{"$f":"L285","v":5},{"$f":"M285","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B286=Lists!$CU$24,SUMIFS($Z286:$CV286,$Z$2:$CV$2,Periods!$Q$18),SUM($Z286:$CV286))","v":6815337.7728387639},null,null,{"$f":"IF(AA$11=\"\",0,AA241/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB241/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC241/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD241/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE241/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":1880.4906224066392},{"$f":"IF(AF$11=\"\",0,AF241/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":4848.1398858921166},{"$f":"IF(AG$11=\"\",0,AG241/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":6769.766240663902},{"$f":"IF(AH$11=\"\",0,AH241/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":8403.442468879668},{"$f":"IF(AI$11=\"\",0,AI241/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":6910.8030373443989},{"$f":"IF(AJ$11=\"\",0,AJ241/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":12347.771549377594},{"$f":"IF(AK$11=\"\",0,AK241/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":23242.86409294606},{"$f":"IF(AL$11=\"\",0,AL241/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":33133.186990829883},{"$f":"IF(AM$11=\"\",0,AM241/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":39658.13685858922},{"$f":"IF(AN$11=\"\",0,AN241/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":43356.415494211615},{"$f":"IF(AO$11=\"\",0,AO241/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":36801.201480497934},{"$f":"IF(AP$11=\"\",0,AP241/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":58042.39496002283},{"$f":"IF(AQ$11=\"\",0,AQ241/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":72019.951297334454},{"$f":"IF(AR$11=\"\",0,AR241/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":72849.128368191916},{"$f":"IF(AS$11=\"\",0,AS241/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":62543.641916106222},{"$f":"IF(AT$11=\"\",0,AT241/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":55673.317614715757},{"$f":"IF(AU$11=\"\",0,AU241/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":35536.160179605809},{"$f":"IF(AV$11=\"\",0,AV241/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":51731.172912124835},{"$f":"IF(AW$11=\"\",0,AW241/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":81989.028766386531},{"$f":"IF(AX$11=\"\",0,AX241/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":100778.18119201677},{"$f":"IF(AY$11=\"\",0,AY241/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":105902.49548991593},{"$f":"IF(AZ$11=\"\",0,AZ241/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":103096.32337439973},{"$f":"IF(BA$11=\"\",0,BA241/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":82965.088632653045},{"$f":"IF(BB$11=\"\",0,BB241/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":124913.7015351218},{"$f":"IF(BC$11=\"\",0,BC241/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":148790.56601366622},{"$f":"IF(BD$11=\"\",0,BD241/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":145146.20248799364},{"$f":"IF(BE$11=\"\",0,BE241/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":120640.99947054018},{"$f":"IF(BF$11=\"\",0,BF241/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":104304.19745890451},{"$f":"IF(BG$11=\"\",0,BG241/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":64844.537215415359},{"$f":"IF(BH$11=\"\",0,BH241/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":92159.670178870147},{"$f":"IF(BI$11=\"\",0,BI241/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":142899.26387285482},{"$f":"IF(BJ$11=\"\",0,BJ241/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":172152.19289030519},{"$f":"IF(BK$11=\"\",0,BK241/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":177588.57792894644},{"$f":"IF(BL$11=\"\",0,BL241/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":169951.75132704564},{"$f":"IF(BM$11=\"\",0,BM241/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":134615.24857587775},{"$f":"IF(BN$11=\"\",0,BN241/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":199714.66503621615},{"$f":"IF(BO$11=\"\",0,BO241/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":234644.73328687614},{"$f":"IF(BP$11=\"\",0,BP241/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":225978.87665980399},{"$f":"IF(BQ$11=\"\",0,BQ241/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":185582.65269052933},{"$f":"IF(BR$11=\"\",0,BR241/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":158651.83671101285},{"$f":"IF(BS$11=\"\",0,BS241/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":96390.989867279219},{"$f":"IF(BT$11=\"\",0,BT241/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":132376.95941773013},{"$f":"IF(BU$11=\"\",0,BU241/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":198565.43912659521},{"$f":"IF(BV$11=\"\",0,BV241/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":231659.67898102774},{"$f":"IF(BW$11=\"\",0,BW241/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":231659.67898102774},{"$f":"IF(BX$11=\"\",0,BX241/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":215112.55905381148},{"$f":"IF(BY$11=\"\",0,BY241/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":165471.19927216272},{"$f":"IF(BZ$11=\"\",0,BZ241/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":238609.46935045853},{"$f":"IF(CA$11=\"\",0,CA241/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":272696.53640052403},{"$f":"IF(CB$11=\"\",0,CB241/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":255653.00287549128},{"$f":"IF(CC$11=\"\",0,CC241/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":204522.40230039303},{"$f":"IF(CD$11=\"\",0,CD241/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":170435.33525032757},{"$f":"IF(CE$11=\"\",0,CE241/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":102261.20115019652},{"$f":"IF(CF$11=\"\",0,CF241/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":140438.71624626991},{"$f":"IF(CG$11=\"\",0,CG241/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":210658.07436940484},{"$f":"IF(CH$11=\"\",0,CH241/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":245767.75343097234},{"$f":"IF(CI$11=\"\",0,CI241/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ241/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK241/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL241/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM241/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN241/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO241/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP241/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ241/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR241/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS241/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT241/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU241/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E165=\"\",Macro!$Q$43,$E165))),IF($E165=\"\",Macro!$Q$43,$E165))))))","v":0}]
[{"$f":"ROW()","v":292},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H277","v":"Себестоимость"},{"$f":"Lists!$AM$21","v":"Маски гигиенические"},null,null,{"$f":"L285+1","v":6},{"$f":"M277","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X292-SUM($X293:$X298))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B292=Lists!$CU$24,SUMIFS($Z292:$CV292,$Z$2:$CV$2,Periods!$Q$18),SUM($Z292:$CV292))","v":38569841.708519712},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA293:AA298))","v":0},0,0,0,10248.429521252483,26421.732359479061,36894.34627650895,45797.669423097032,40164.540609226256,66691.011754712512,125536.02212651767,178954.21487514523,216131.69228107398,236286.83025172967,211547.85835966383,313490.25442130619,388983.82589419221,393462.25810021081,354569.99018357892,328641.81157249107,252645.42598826787,313764.40150047367,438941.76903295575,539532.59110300802,571985.36135270318,561395.04150276049,485421.0077966504,668746.07436208427,796574.80084980663,782821.19850555505,690340.07929420832,628685.99981997698,479767.68478221854,582853.30566313316,774341.39126709942,913724.14519114746,950749.70064941957,921928.78980596561,788571.0159032034,1060016.1899106984,1245412.8800018886,1212708.473544783,1060255.6249831966,958620.39260880568,723651.81083236751,859460.63223086065,1109251.8573030885,1234147.4698392027,1244943.8153017948,1182496.0090337375,995152.59022956667,1271171.8939343786,1435196.943385344,1370875.7029292453,1177911.981560949,1049269.5006487516,791984.53882435686,936064.11744601792,1201067.6281251446,1333569.383464708,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM293:CM298))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H291","v":"Себестоимость"},{"$f":"I292","v":"Маски гигиенические"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,{"$f":"L292","v":6},{"$f":"M292","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B294=Lists!$CU$24,SUMIFS($Z294:$CV294,$Z$2:$CV$2,Periods!$Q$18),SUM($Z294:$CV294))","v":18562783.553307761},null,null,{"$f":"IF(AA$11=\"\",0,AA249/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB249/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC249/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD249/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE249/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":5121.8503852993481},{"$f":"IF(AF$11=\"\",0,AF249/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":13204.770524599882},{"$f":"IF(AG$11=\"\",0,AG249/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":18438.661387077656},{"$f":"IF(AH$11=\"\",0,AH249/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":22888.268909306458},{"$f":"IF(AI$11=\"\",0,AI249/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":18822.800165975103},{"$f":"IF(AJ$11=\"\",0,AJ249/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":33631.350092471839},{"$f":"IF(AK$11=\"\",0,AK249/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":63306.070762299947},{"$f":"IF(AL$11=\"\",0,AL249/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":90244.122748132781},{"$f":"IF(AM$11=\"\",0,AM249/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":108015.98323817429},{"$f":"IF(AN$11=\"\",0,AN249/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":118088.90230998817},{"$f":"IF(AO$11=\"\",0,AO249/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":100234.61204030823},{"$f":"IF(AP$11=\"\",0,AP249/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":158088.77717732362},{"$f":"IF(AQ$11=\"\",0,AQ249/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":196159.1357628832},{"$f":"IF(AR$11=\"\",0,AR249/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":198417.54686541643},{"$f":"IF(AS$11=\"\",0,AS249/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":170348.72316250385},{"$f":"IF(AT$11=\"\",0,AT249/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":151636.17402722882},{"$f":"IF(AU$11=\"\",0,AU249/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":96789.047251422613},{"$f":"IF(AV$11=\"\",0,AV249/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":140899.04238547097},{"$f":"IF(AW$11=\"\",0,AW249/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":223311.68981848232},{"$f":"IF(AX$11=\"\",0,AX249/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":274487.28540188452},{"$f":"IF(AY$11=\"\",0,AY249/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":288444.26601553964},{"$f":"IF(AZ$11=\"\",0,AZ249/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":280801.1575842523},{"$f":"IF(BA$11=\"\",0,BA249/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":225970.16231632137},{"$f":"IF(BB$11=\"\",0,BB249/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":340224.66409220023},{"$f":"IF(BC$11=\"\",0,BC249/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":405257.54757058859},{"$f":"IF(BD$11=\"\",0,BD249/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":395331.47588178195},{"$f":"IF(BE$11=\"\",0,BE249/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":328587.20073290973},{"$f":"IF(BF$11=\"\",0,BF249/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":284091.01730032812},{"$f":"IF(BG$11=\"\",0,BG249/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":176615.62039393894},{"$f":"IF(BH$11=\"\",0,BH249/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":251013.23909321523},{"$f":"IF(BI$11=\"\",0,BI249/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":389211.53926813154},{"$f":"IF(BJ$11=\"\",0,BJ249/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":468887.08987918013},{"$f":"IF(BK$11=\"\",0,BK249/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":483694.05061220686},{"$f":"IF(BL$11=\"\",0,BL249/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":462893.79624914553},{"$f":"IF(BM$11=\"\",0,BM249/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":366648.55148447165},{"$f":"IF(BN$11=\"\",0,BN249/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":543958.38079562574},{"$f":"IF(BO$11=\"\",0,BO249/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":639096.62897216366},{"$f":"IF(BP$11=\"\",0,BP249/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":615493.62847035099},{"$f":"IF(BQ$11=\"\",0,BQ249/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":505467.33382343862},{"$f":"IF(BR$11=\"\",0,BR249/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":432116.47072549706},{"$f":"IF(BS$11=\"\",0,BS249/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":262537.9901970877},{"$f":"IF(BT$11=\"\",0,BT249/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":360552.17320400052},{"$f":"IF(BU$11=\"\",0,BU249/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":540828.25980600074},{"$f":"IF(BV$11=\"\",0,BV249/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":630966.30310700089},{"$f":"IF(BW$11=\"\",0,BW249/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":630966.30310700089},{"$f":"IF(BX$11=\"\",0,BX249/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":585897.28145650076},{"$f":"IF(BY$11=\"\",0,BY249/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":450690.21650500054},{"$f":"IF(BZ$11=\"\",0,BZ249/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":649895.29220021085},{"$f":"IF(CA$11=\"\",0,CA249/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":742737.47680024104},{"$f":"IF(CB$11=\"\",0,CB249/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":696316.38450022589},{"$f":"IF(CC$11=\"\",0,CC249/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":557053.10760018067},{"$f":"IF(CD$11=\"\",0,CD249/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":464210.92300015059},{"$f":"IF(CE$11=\"\",0,CE249/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":278526.55380009033},{"$f":"IF(CF$11=\"\",0,CF249/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":382509.8005521241},{"$f":"IF(CG$11=\"\",0,CG249/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":573764.70082818624},{"$f":"IF(CH$11=\"\",0,CH249/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":669392.15096621716},{"$f":"IF(CI$11=\"\",0,CI249/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ249/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK249/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL249/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM249/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN249/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO249/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP249/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ249/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR249/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS249/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT249/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU249/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E166=\"\",Macro!$Q$43,$E166))),IF($E166=\"\",Macro!$Q$43,$E166))))))","v":0}]
[{"$f":"ROW()","v":303},null,null,null,null,null,null,{"$f":"H301","v":"Списание на себестоимость"},{"$f":"Items!$AL$17","v":"Крепежные материалы"},null,null,{"$f":"L302+1","v":2},{"$f":"M301","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"IF($B303=Lists!$CU$24,SUMIFS($Z303:$CV303,$Z$2:$CV$2,Periods!$Q$18),SUM($Z303:$CV303))","v":1051112661.075231},null,null,0,0,0,0,288943.1746769413,744931.62221398938,1040195.4288369888,1304426.0520679313,1083740.6641832364,1897273.1207224659,3571337.6390069942,5091016.2072719503,6093594.8465556847,6730008.3393646637,5771103.3464124994,8918392.7139921281,11066087.285933089,11193492.896132976,9610023.1693629436,8641901.9551364258,5572721.6688795695,7948654.0123564117,12597866.736564878,15484877.863694327,16272244.534729633,16003147.58862338,13010447.522944167,19193374.88427062,22862128.634785119,22302160.957075011,18536861.055231176,16190640.086998969,10168812.719844658,14160617.107775351,21956911.919921331,26451714.541209579,27287031.842510927,26380794.876212694,21110139.894375186,30686773.258807436,36053885.804740392,34722350.249451682,28515346.045567397,24626763.35093214,15115875.074944478,20340127.439342517,30510191.159013771,35595223.018849403,35595223.018849403,33390890.363791812,25948918.878654689,36663079.709414884,41900662.525045581,39281871.117230237,31425496.893784184,26455859.288235046,16036431.867008599,21578841.200398471,32368261.800597712,37762972.100697331,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":314},{"$f":"B311","v":"BS"},null,null,null,null,null,{"$f":"H309","v":"Незавершенное производство"},{"$f":"Items!$AQ$16","v":"ФОТ производственного персонала"},null,null,{"$f":"L309","v":0},{"$f":"M309","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B314=Lists!$CU$24,SUMIFS($Z314:$CV314,$Z$2:$CV$2,Periods!$Q$18),SUM($Z314:$CV314))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z185:AA185)-SUM($Z306:AA306))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z185:AB185)-SUM($Z306:AB306))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z185:AC185)-SUM($Z306:AC306))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z185:AD185)-SUM($Z306:AD306))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z185:AE185)-SUM($Z306:AE306))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z185:AF185)-SUM($Z306:AF306))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z185:AG185)-SUM($Z306:AG306))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z185:AH185)-SUM($Z306:AH306))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z185:AI185)-SUM($Z306:AI306))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z185:AJ185)-SUM($Z306:AJ306))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z185:AK185)-SUM($Z306:AK306))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z185:AL185)-SUM($Z306:AL306))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z185:AM185)-SUM($Z306:AM306))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z185:AN185)-SUM($Z306:AN306))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z185:AO185)-SUM($Z306:AO306))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z185:AP185)-SUM($Z306:AP306))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z185:AQ185)-SUM($Z306:AQ306))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z185:AR185)-SUM($Z306:AR306))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z185:AS185)-SUM($Z306:AS306))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z185:AT185)-SUM($Z306:AT306))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z185:AU185)-SUM($Z306:AU306))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z185:AV185)-SUM($Z306:AV306))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z185:AW185)-SUM($Z306:AW306))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z185:AX185)-SUM($Z306:AX306))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z185:AY185)-SUM($Z306:AY306))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z185:AZ185)-SUM($Z306:AZ306))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z185:BA185)-SUM($Z306:BA306))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z185:BB185)-SUM($Z306:BB306))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z185:BC185)-SUM($Z306:BC306))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z185:BD185)-SUM($Z306:BD306))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z185:BE185)-SUM($Z306:BE306))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z185:BF185)-SUM($Z306:BF306))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z185:BG185)-SUM($Z306:BG306))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z185:BH185)-SUM($Z306:BH306))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z185:BI185)-SUM($Z306:BI306))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z185:BJ185)-SUM($Z306:BJ306))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z185:BK185)-SUM($Z306:BK306))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z185:BL185)-SUM($Z306:BL306))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z185:BM185)-SUM($Z306:BM306))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z185:BN185)-SUM($Z306:BN306))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z185:BO185)-SUM($Z306:BO306))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z185:BP185)-SUM($Z306:BP306))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z185:BQ185)-SUM($Z306:BQ306))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z185:BR185)-SUM($Z306:BR306))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z185:BS185)-SUM($Z306:BS306))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z185:BT185)-SUM($Z306:BT306))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z185:BU185)-SUM($Z306:BU306))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z185:BV185)-SUM($Z306:BV306))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z185:BW185)-SUM($Z306:BW306))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z185:BX185)-SUM($Z306:BX306))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z185:BY185)-SUM($Z306:BY306))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z185:BZ185)-SUM($Z306:BZ306))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z185:CA185)-SUM($Z306:CA306))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z185:CB185)-SUM($Z306:CB306))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z185:CC185)-SUM($Z306:CC306))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z185:CD185)-SUM($Z306:CD306))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z185:CE185)-SUM($Z306:CE306))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z185:CF185)-SUM($Z306:CF306))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z185:CG185)-SUM($Z306:CG306))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z185:CH185)-SUM($Z306:CH306))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z185:CI185)-SUM($Z306:CI306))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z185:CJ185)-SUM($Z306:CJ306))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z185:CK185)-SUM($Z306:CK306))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z185:CL185)-SUM($Z306:CL306))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z185:CM185)-SUM($Z306:CM306))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z185:CN185)-SUM($Z306:CN306))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z185:CO185)-SUM($Z306:CO306))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z185:CP185)-SUM($Z306:CP306))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z185:CQ185)-SUM($Z306:CQ306))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z185:CR185)-SUM($Z306:CR306))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z185:CS185)-SUM($Z306:CS306))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z185:CT185)-SUM($Z306:CT306))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z185:CU185)-SUM($Z306:CU306))","v":0}]
[{"$f":"ROW()","v":325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AA$15:AA324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":-14497.879672791934},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AB$15:AB324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":-83053.25450800237},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AC$15:AC324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":-319608.58885880257},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AD$15:AD324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":-761443.92735862476},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AE$15:AE324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":-233976.42363430886},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AF$15:AF324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":948654.10186811537},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AG$15:AG324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":1706310.1355100237},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AH$15:AH324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":1843950.7915417813},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AI$15:AI324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":-491228.12452103663},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AJ$15:AJ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":268045.06849565264},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AK$15:AK324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":4266630.8779754676},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AL$15:AL324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":8232490.2453765757},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AM$15:AM324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":11215032.117835101},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AN$15:AN324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":11375142.683263054},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AO$15:AO324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":5450159.2178499699},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AP$15:AP324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":14377161.388921209},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AQ$15:AQ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":22117595.58228692},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AR$15:AR324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":24128161.843320526},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AS$15:AS324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":20990856.064209089},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AT$15:AT324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":16876978.737265207},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AU$15:AU324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":2888582.9031573832},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AV$15:AV324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":6208340.2026374042},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AW$15:AW324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":19007587.471257795},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AX$15:AX324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":27813590.519438498},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AY$15:AY324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":31357234.931563146},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(AZ$15:AZ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":27375157.722383857},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BA$15:BA324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":12950160.297820713},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BB$15:BB324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":30655603.485879228},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BC$15:BC324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":44613920.311537102},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BD$15:BD324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":46681715.345567062},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BE$15:BE324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":39232972.547573373},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BF$15:BF324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":30662345.524821512},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BG$15:BG324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":5156750.5545127839},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BH$15:BH324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":10584181.806042433},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BI$15:BI324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":31772115.540627211},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BJ$15:BJ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":45662561.190739945},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BK$15:BK324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":50597921.234038278},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BL$15:BL324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":43340029.290350035},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BM$15:BM324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":19838690.105664961},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BN$15:BN324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":46755894.884093732},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BO$15:BO324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":67381458.051237091},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BP$15:BP324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":69719277.581546515},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BQ$15:BQ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":58131889.057505548},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BR$15:BR324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":45519168.840032145},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BS$15:BS324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":8320690.6091517061},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BT$15:BT324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":15507531.489682145},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BU$15:BU324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":43239621.345531076},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BV$15:BV324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":59865371.58211495},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BW$15:BW324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":64308943.937871307},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BX$15:BX324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":53622989.686686873},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BY$15:BY324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":24048388.986159913},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(BZ$15:BZ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":54235205.510110445},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CA$15:CA324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":75808634.53824833},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CB$15:CB324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":76205632.184739798},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CC$15:CC324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":61561947.190775432},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CD$15:CD324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":46355087.137004256},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CE$15:CE324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":8913077.5114860684},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CF$15:CF324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":21796968.81586007},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CG$15:CG324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":68832445.08316049},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CH$15:CH324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":103068784.34072576},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CI$15:CI324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CJ$15:CJ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CK$15:CK324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CL$15:CL324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CM$15:CM324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CN$15:CN324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CO$15:CO324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CP$15:CP324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CQ$15:CQ324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CR$15:CR324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CS$15:CS324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CT$15:CT324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$21)-SUMIFS(CU$15:CU324,$H$15:$H324,\"<>\"&\"\",$I$15:$I324,\"\",$B$15:$B324,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":327},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X327-SUM(X328:X333))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z327:$CV327,$Z$2:$CV$2,Periods!$Q$18)","v":1455194492.3406768},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA328:AA333))","v":0},{"$f":"IF(AB$11=\"\",0,SUM(AB328:AB333))","v":47427.662547125045},268394.02531250753,607034.50619810331,1449451.892811493,2781649.9097428857,4751760.4160177466,7542908.686209593,10568851.837944675,15045800.629885871,21971605.168221913,30301651.134493575,41206599.202917695,53431305.478885457,64481690.863150485,78891370.333183944,95587403.666914642,111078565.3507814,125516744.49444708,139784170.92201784,151242727.91585505,166002990.49960518,186501184.30900136,208956270.7947278,235045913.2179898,261477364.99516767,284150364.99393016,312631629.38134879,344456311.69078302,372979585.67895126,398739447.23962325,423420881.52531654,442723198.06220812,467038991.3234387,500158217.27688313,535787327.09713477,576644293.46942008,617357088.87361717,651776993.1372571,694239057.78003263,740992769.39351261,782192328.48563898,818927092.28759217,853458723.22435486,879607756.00109088,911471609.32319379,953552071.05364084,997540081.33839321,1046617197.1656252,1093964990.3916447,1132739416.5750141,1179275906.3215094,1229219482.7722278,1272083238.9650998,1309474274.70296,1344017753.6448624,1372119913.7757773,1392692328.4720106,1421456999.5802679,1455194492.3406768,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN328:CN333))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":337},null,null,null,null,null,null,{"$f":"H334","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M334","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z337:$CV337,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":47427.66254712503},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":268394.02531250747},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":607034.50619810331},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":960027.70049685892},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":1041495.8015439501},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":1240813.776482611},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":1854649.4431193061},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":3129391.3573850337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":4532070.2161075324},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":5648473.1750779264},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":5729326.1414360628},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":6579631.1055819616},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":7923009.4825629145},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":9907968.752109617},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":10311845.158868581},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":9644282.7620872855},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":7647983.8182673454},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":6847027.253544271},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":7743264.6535794437},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":11025680.640517712},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":13965419.670357376},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":15307892.48980996},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":14160595.87040633},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":14974076.995096564},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":17074900.079859018},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":20569687.289518595},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":20709486.384922028},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":18747495.211661875},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":14478612.641200244},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":12599122.948196888},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":13796173.512165308},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":19223132.524854422},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":23910806.335975111},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":25746535.084908366},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":23460814.637392163},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":24366563.792313457},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":27312106.015106797},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":32493256.371196508},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":32335315.637865186},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":28932960.811914444},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":22097167.583266139},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":18831769.592020631},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":19819732.531709552},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":26725295.336541414},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":32296582.607886195},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":33757844.750491858},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":29963338.678860664},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":30115065.26927042},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":32660396.322275877},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":37893003.78385973},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":36805476.430568457},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":32082097.555788994},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":23978540.827462673},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":20099116.356313944},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":21026754.242891073},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":30247643.32062149},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":24939424.010422945},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":13551333.16575861},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU336,$H$15:$H336,$I337,$I$15:$I336,\"\"))","v":0}]
[{"$f":"ROW()","v":344},null,null,null,null,null,null,{"$f":"H343","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X344-SUM($X345:$X351))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B344=Lists!$CU$24,SUMIFS($Z344:$CV344,$Z$2:$CV$2,Periods!$Q$18),SUM($Z344:$CV344))","v":5796096},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":80000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":80000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":80000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":80000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":80000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":80000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":80000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":80000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":80000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":90000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":90000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":90000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":96000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":96000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":96000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":96000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":96000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":96000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":96000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":96000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":96000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":108000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":108000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":108000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":115200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":115200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":115200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":115200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":115200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":115200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":115200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":115200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":115200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":129600},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":129600},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":129600},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":138240},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":138240},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":138240},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":138240},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":138240},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":138240},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":138240},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":138240},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":138240},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":155520},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":155520},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":155520},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":165888},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":165888},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$I344,Prdction!$Q:$Q,$Q344))","v":0}]
[{"$f":"ROW()","v":352},null,null,null,null,null,null,{"$f":"H343","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X352-SUM($X353:$X356))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B352=Lists!$CU$24,SUMIFS($Z352:$CV352,$Z$2:$CV$2,Periods!$Q$18),SUM($Z352:$CV352))","v":160342000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA353:AA356))","v":30000},35000,40000,45000,146000,280000,348000,395000,322000,483000,800000,1051000,1182000,1226000,1055000,1565000,1919000,1940000,1679000,1505000,995000,1367000,2111000,2573000,2699000,2630000,2135000,3077000,3647000,3560000,2975000,2585000,1643000,2231000,3407000,4085000,4211000,4034000,3215000,4589000,5375000,5180000,4271000,3665000,2264000,2987000,4433000,5156000,5156000,4794500,3710000,5156000,5879000,5517500,4433000,3710000,2264000,2987000,4433000,5156000,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM353:CM356))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H343","v":"Прямые расходы"},{"$f":"I352","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L355=0,$L355=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L355)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L355)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L354+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B355=Lists!$CU$24,SUMIFS($Z355:$CV355,$Z$2:$CV$2,Periods!$Q$18),SUM($Z355:$CV355))","v":5245000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":30000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":35000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":40000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":45000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":55000.000000000007},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":60000.000000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":70000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":75000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":80000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":85000.000000000015},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":90000.000000000015},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":95000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$J355,Mrkting!$Q:$Q,$Q355))","v":0}]
[{"$f":"ROW()","v":364},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H343","v":"Прямые расходы"},{"$f":"I362","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L364)=0,$L364=0,$L364=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L364)))","v":"Полумаски FFP2"},null,{"$f":"L363+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B364=Lists!$CU$24,SUMIFS($Z364:$CV364,$Z$2:$CV$2,Periods!$Q$18),SUM($Z364:$CV364))","v":8922040.6639004163},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":2921.1618257261416},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":7531.1203319502092},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":10516.182572614111},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":13053.941908713694},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":10735.269709543569},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":18622.406639004152},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":35053.941908713692},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":49970.12448132781},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":59810.78838174275},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":65388.381742738595},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":55502.074688796682},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":84987.551867219925},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":105453.94190871371},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":106668.04979253112},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":91578.423236514529},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":81518.672199170134},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":52033.195020746891},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":73540.248962655605},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":116554.35684647305},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":143264.73029045641},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":150549.37759336099},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":146560.16597510377},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":117941.90871369296},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":172403.31950207471},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":205357.67634854774},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":200327.80082987554},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":166506.22406639004},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":143958.5062240664},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":89497.095435684649},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":123492.11618257262},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":191482.15767634858},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":230680.49792531121},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":237965.14522821578},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":227731.95020746888},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":180381.74273858921},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":259819.08713692945},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":305261.41078838176},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":293987.55186721997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":241434.02489626556},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":206398.34024896269},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":125400.00000000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":167200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":250800.00000000003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":292600},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":292600},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":271700},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":209000.00000000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":292600},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":334400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":313500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":250800.00000000003},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":209000.00000000003},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":125400.00000000001},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":167200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":250800.00000000003},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":292600},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$I364,Sales!$L:$L,$L364,Sales!$Q:$Q,$Q364))","v":0}]
[{"$f":"ROW()","v":366},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H346","v":"Прямые расходы"},{"$f":"I365","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L366)=0,$L366=0,$L366=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L366)))","v":"Полумаски FFP4"},null,{"$f":"L365+1","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B366=Lists!$CU$24,SUMIFS($Z366:$CV366,$Z$2:$CV$2,Periods!$Q$18),SUM($Z366:$CV366))","v":26766121.991701242},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":8763.485477178423},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":22593.360995850628},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":31548.547717842332},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":39161.825726141076},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":32205.809128630703},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":55867.219917012451},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":105161.82572614108},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":149910.37344398341},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":179432.36514522822},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":196165.14522821578},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":166506.22406639004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":254962.65560165973},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":316361.82572614105},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":320004.14937759336},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":274735.26970954356},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":244556.01659751037},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":156099.58506224066},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":220620.74688796679},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":349663.07053941913},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":429794.19087136921},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":451648.13278008299},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":439680.49792531121},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":353825.72614107886},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":517209.95850622409},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":616073.02904564317},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":600983.40248962655},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":499518.67219917011},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":431875.51867219916},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":268491.28630705393},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":370476.34854771785},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":574446.47302904562},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":692041.49377593363},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":713895.43568464729},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":683195.8506224067},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":541145.22821576765},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":779457.26141078828},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":915784.23236514523},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":881962.65560165967},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":724302.07468879677},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":619195.02074688801},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":376200.00000000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":501600},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":752400.00000000012},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":877800.00000000012},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":877800.00000000012},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":815100.00000000012},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":627000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":877800.00000000012},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":1003200},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":940500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":752400.00000000012},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":627000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":376200.00000000006},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":501600},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":752400.00000000012},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":877800.00000000012},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$I366,Sales!$L:$L,$L366,Sales!$Q:$Q,$Q366))","v":0}]
[{"$f":"ROW()","v":376}]
[{"$f":"ROW()","v":379},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прочие производственные расходы",{"$f":"J345","v":"Полумаски FFP1"},null,{"$f":"L345","v":1},{"$f":"M378","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B379=Lists!$CU$24,SUMIFS($Z379:$CV379,$Z$2:$CV$2,Periods!$Q$18),SUM($Z379:$CV379))","v":1714080},null,null,{"$f":"IF(AA$11=\"\",0,AA345/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB345/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC345/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD345/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE345/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF345/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG345/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH345/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI345/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ345/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK345/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AL$11=\"\",0,AL345/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AM$11=\"\",0,AM345/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AN$11=\"\",0,AN345/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AO$11=\"\",0,AO345/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AP$11=\"\",0,AP345/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AQ$11=\"\",0,AQ345/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AR$11=\"\",0,AR345/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AS$11=\"\",0,AS345/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AT$11=\"\",0,AT345/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AU$11=\"\",0,AU345/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AV$11=\"\",0,AV345/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":25000},{"$f":"IF(AW$11=\"\",0,AW345/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(AX$11=\"\",0,AX345/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(AY$11=\"\",0,AY345/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(AZ$11=\"\",0,AZ345/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BA$11=\"\",0,BA345/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BB$11=\"\",0,BB345/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BC$11=\"\",0,BC345/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BD$11=\"\",0,BD345/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BE$11=\"\",0,BE345/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BF$11=\"\",0,BF345/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BG$11=\"\",0,BG345/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BH$11=\"\",0,BH345/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":30000},{"$f":"IF(BI$11=\"\",0,BI345/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BJ$11=\"\",0,BJ345/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BK$11=\"\",0,BK345/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BL$11=\"\",0,BL345/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BM$11=\"\",0,BM345/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BN$11=\"\",0,BN345/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BO$11=\"\",0,BO345/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BP$11=\"\",0,BP345/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BQ$11=\"\",0,BQ345/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BR$11=\"\",0,BR345/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BS$11=\"\",0,BS345/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BT$11=\"\",0,BT345/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":36000},{"$f":"IF(BU$11=\"\",0,BU345/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(BV$11=\"\",0,BV345/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(BW$11=\"\",0,BW345/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(BX$11=\"\",0,BX345/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(BY$11=\"\",0,BY345/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(BZ$11=\"\",0,BZ345/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CA$11=\"\",0,CA345/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CB$11=\"\",0,CB345/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CC$11=\"\",0,CC345/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CD$11=\"\",0,CD345/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CE$11=\"\",0,CE345/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CF$11=\"\",0,CF345/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":43200},{"$f":"IF(CG$11=\"\",0,CG345/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CH$11=\"\",0,CH345/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":51840},{"$f":"IF(CI$11=\"\",0,CI345/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ345/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK345/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL345/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM345/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN345/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO345/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP345/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ345/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR345/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS345/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT345/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU345/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E345=\"\",Macro!$Q$43,$E345))),IF($E345=\"\",Macro!$Q$43,$E345))))))","v":0}]
[{"$f":"ROW()","v":388},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",{"$f":"J354","v":"Расходы на онлайн агрегаторы"},null,{"$f":"L354","v":2},{"$f":"M386","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B388=Lists!$CU$24,SUMIFS($Z388:$CV388,$Z$2:$CV$2,Periods!$Q$18),SUM($Z388:$CV388))","v":21541250},null,null,{"$f":"IF(AA$11=\"\",0,AA354/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB354/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC354/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD354/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE354/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":13333.333333333334},{"$f":"IF(AF$11=\"\",0,AF354/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":31250},{"$f":"IF(AG$11=\"\",0,AG354/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":40000},{"$f":"IF(AH$11=\"\",0,AH354/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":45833.333333333336},{"$f":"IF(AI$11=\"\",0,AI354/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":35000},{"$f":"IF(AJ$11=\"\",0,AJ354/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":56666.666666666672},{"$f":"IF(AK$11=\"\",0,AK354/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":100000},{"$f":"IF(AL$11=\"\",0,AL354/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":134166.66666666669},{"$f":"IF(AM$11=\"\",0,AM354/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":151666.66666666669},{"$f":"IF(AN$11=\"\",0,AN354/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":157083.33333333334},{"$f":"IF(AO$11=\"\",0,AO354/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":133333.33333333334},{"$f":"IF(AP$11=\"\",0,AP354/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":204166.66666666669},{"$f":"IF(AQ$11=\"\",0,AQ354/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":253333.33333333334},{"$f":"IF(AR$11=\"\",0,AR354/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":256250},{"$f":"IF(AS$11=\"\",0,AS354/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":220000},{"$f":"IF(AT$11=\"\",0,AT354/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":195833.33333333334},{"$f":"IF(AU$11=\"\",0,AU354/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":125000},{"$f":"IF(AV$11=\"\",0,AV354/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":176666.66666666669},{"$f":"IF(AW$11=\"\",0,AW354/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":280000},{"$f":"IF(AX$11=\"\",0,AX354/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":344166.66666666669},{"$f":"IF(AY$11=\"\",0,AY354/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":361666.66666666669},{"$f":"IF(AZ$11=\"\",0,AZ354/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":352083.33333333337},{"$f":"IF(BA$11=\"\",0,BA354/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":283333.33333333337},{"$f":"IF(BB$11=\"\",0,BB354/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":414166.66666666669},{"$f":"IF(BC$11=\"\",0,BC354/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":493333.33333333337},{"$f":"IF(BD$11=\"\",0,BD354/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":481250},{"$f":"IF(BE$11=\"\",0,BE354/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":400000},{"$f":"IF(BF$11=\"\",0,BF354/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":345833.33333333337},{"$f":"IF(BG$11=\"\",0,BG354/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":215000},{"$f":"IF(BH$11=\"\",0,BH354/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":296666.66666666669},{"$f":"IF(BI$11=\"\",0,BI354/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":460000},{"$f":"IF(BJ$11=\"\",0,BJ354/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":554166.66666666674},{"$f":"IF(BK$11=\"\",0,BK354/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":571666.66666666674},{"$f":"IF(BL$11=\"\",0,BL354/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":547083.33333333337},{"$f":"IF(BM$11=\"\",0,BM354/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":433333.33333333337},{"$f":"IF(BN$11=\"\",0,BN354/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":624166.66666666674},{"$f":"IF(BO$11=\"\",0,BO354/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":733333.33333333337},{"$f":"IF(BP$11=\"\",0,BP354/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":706250},{"$f":"IF(BQ$11=\"\",0,BQ354/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":580000},{"$f":"IF(BR$11=\"\",0,BR354/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":495833.33333333337},{"$f":"IF(BS$11=\"\",0,BS354/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":301250},{"$f":"IF(BT$11=\"\",0,BT354/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":401666.66666666669},{"$f":"IF(BU$11=\"\",0,BU354/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":602500},{"$f":"IF(BV$11=\"\",0,BV354/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":702916.66666666674},{"$f":"IF(BW$11=\"\",0,BW354/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":702916.66666666674},{"$f":"IF(BX$11=\"\",0,BX354/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":652708.33333333337},{"$f":"IF(BY$11=\"\",0,BY354/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":502083.33333333337},{"$f":"IF(BZ$11=\"\",0,BZ354/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":702916.66666666674},{"$f":"IF(CA$11=\"\",0,CA354/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":803333.33333333337},{"$f":"IF(CB$11=\"\",0,CB354/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":753125},{"$f":"IF(CC$11=\"\",0,CC354/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":602500},{"$f":"IF(CD$11=\"\",0,CD354/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":502083.33333333337},{"$f":"IF(CE$11=\"\",0,CE354/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":301250},{"$f":"IF(CF$11=\"\",0,CF354/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":401666.66666666669},{"$f":"IF(CG$11=\"\",0,CG354/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":602500},{"$f":"IF(CH$11=\"\",0,CH354/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":702916.66666666674},{"$f":"IF(CI$11=\"\",0,CI354/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ354/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK354/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL354/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM354/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN354/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO354/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP354/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ354/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR354/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS354/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT354/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU354/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E354=\"\",Macro!$Q$43,$E354))),IF($E354=\"\",Macro!$Q$43,$E354))))))","v":0}]
[{"$f":"ROW()","v":396},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H362","v":"Прямые расходы"},"Прямые переменные коммерческие расходы",null,null,null,{"$f":"M390","v":0},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X396-SUM($X397:$X403))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B396=Lists!$CU$24,SUMIFS($Z396:$CV396,$Z$2:$CV$2,Periods!$Q$18),SUM($Z396:$CV396))","v":447960791.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA397:AA403))","v":0},0,0,0,146666.66666666669,378125.00000000006,528000.00000000012,655416.66666666663,539000.00000000012,935000.00000000023,1760000.0000000002,2508916.6666666674,3003000.0000000009,3283041.666666667,2786666.666666667,4267083.333333334,5294666.6666666679,5355625.0000000009,4598000.0000000009,4092916.666666667,2612500,3692333.3333333335,5852000.0000000009,7193083.333333333,7558833.3333333349,7358541.6666666679,5921666.6666666688,8656083.3333333358,10310666.666666668,10058125,8360000.0000000019,7227916.6666666679,4493500.0000000009,6200333.3333333349,9614000.0000000019,11582083.333333336,11947833.333333336,11434041.666666668,9056666.6666666679,13045083.333333334,15326666.666666668,14760625,12122000.000000002,10362916.666666668,6296125,8394833.3333333358,12592250,14690958.333333334,14690958.333333334,13641604.16666667,10493541.666666668,14690958.333333334,16789666.666666672,15740312.500000002,12592250,10493541.666666668,6296125,8394833.3333333358,12592250,14690958.333333334,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM397:CM403))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":407},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",{"$f":"J373","v":"Прочие расходы отдела продаж"},null,{"$f":"L373","v":2},{"$f":"M404","v":0},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B407=Lists!$CU$24,SUMIFS($Z407:$CV407,$Z$2:$CV$2,Periods!$Q$18),SUM($Z407:$CV407))","v":2614320},null,null,{"$f":"IF(AA$11=\"\",0,AA373/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB373/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC373/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD373/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE373/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF373/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG373/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH373/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI373/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ373/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":20833.333333333336},{"$f":"IF(AK$11=\"\",0,AK373/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AL$11=\"\",0,AL373/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AM$11=\"\",0,AM373/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AN$11=\"\",0,AN373/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AO$11=\"\",0,AO373/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AP$11=\"\",0,AP373/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AQ$11=\"\",0,AQ373/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AR$11=\"\",0,AR373/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AS$11=\"\",0,AS373/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AT$11=\"\",0,AT373/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AU$11=\"\",0,AU373/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":37500},{"$f":"IF(AV$11=\"\",0,AV373/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":41666.666666666672},{"$f":"IF(AW$11=\"\",0,AW373/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(AX$11=\"\",0,AX373/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(AY$11=\"\",0,AY373/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(AZ$11=\"\",0,AZ373/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(BA$11=\"\",0,BA373/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(BB$11=\"\",0,BB373/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(BC$11=\"\",0,BC373/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(BD$11=\"\",0,BD373/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(BE$11=\"\",0,BE373/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(BF$11=\"\",0,BF373/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(BG$11=\"\",0,BG373/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":45000},{"$f":"IF(BH$11=\"\",0,BH373/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":50000},{"$f":"IF(BI$11=\"\",0,BI373/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BJ$11=\"\",0,BJ373/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BK$11=\"\",0,BK373/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BL$11=\"\",0,BL373/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BM$11=\"\",0,BM373/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BN$11=\"\",0,BN373/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BO$11=\"\",0,BO373/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BP$11=\"\",0,BP373/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BQ$11=\"\",0,BQ373/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BR$11=\"\",0,BR373/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BS$11=\"\",0,BS373/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":54000},{"$f":"IF(BT$11=\"\",0,BT373/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":60000},{"$f":"IF(BU$11=\"\",0,BU373/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(BV$11=\"\",0,BV373/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(BW$11=\"\",0,BW373/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(BX$11=\"\",0,BX373/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(BY$11=\"\",0,BY373/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(BZ$11=\"\",0,BZ373/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(CA$11=\"\",0,CA373/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(CB$11=\"\",0,CB373/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(CC$11=\"\",0,CC373/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(CD$11=\"\",0,CD373/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(CE$11=\"\",0,CE373/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":64800},{"$f":"IF(CF$11=\"\",0,CF373/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":72000},{"$f":"IF(CG$11=\"\",0,CG373/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":77760},{"$f":"IF(CH$11=\"\",0,CH373/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":77760},{"$f":"IF(CI$11=\"\",0,CI373/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ373/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK373/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL373/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM373/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN373/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO373/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP373/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ373/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR373/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS373/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT373/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU373/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E373=\"\",Macro!$Q$43,$E373))),IF($E373=\"\",Macro!$Q$43,$E373))))))","v":0}]
[{"$f":"ROW()","v":416},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H413","v":"Прямые расходы"},{"$f":"I414","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L416)=0,$L416=0,$L416=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L416)))","v":"Полумаски FFP2"},null,{"$f":"L415+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B416=Lists!$CU$24,SUMIFS($Z416:$CV416,$Z$2:$CV$2,Periods!$Q$18),SUM($Z416:$CV416))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$I416,Prdction!$L:$L,$L416,Prdction!$Q:$Q,$Q416))","v":0}]
[{"$f":"ROW()","v":419},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H416","v":"Прямые расходы"},{"$f":"I417","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L419)=0,$L419=0,$L419=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L419)))","v":"Маски медицинские"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B419=Lists!$CU$24,SUMIFS($Z419:$CV419,$Z$2:$CV$2,Periods!$Q$18),SUM($Z419:$CV419))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$I419,Prdction!$L:$L,$L419,Prdction!$Q:$Q,$Q419))","v":0}]
[{"$f":"ROW()","v":427},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H413","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,{"$f":"IF(ABS($X427-SUM($X428:$X431))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B427=Lists!$CU$24,SUMIFS($Z427:$CV427,$Z$2:$CV$2,Periods!$Q$18),SUM($Z427:$CV427))","v":5898746.9800911946},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA428:AA431))","v":0},0,0,0,0,10000,10000,10000,55000,106840,106840,106840,106840,106840,106840,106840,106840,107840,107840,107840,109190,110745.2,110745.2,110745.2,110745.2,110745.2,110745.2,110745.2,110745.2,111845.2,111845.2,111845.2,113235.7,114837.556,114837.556,114837.556,114837.556,114837.556,114837.556,114837.556,114837.556,116047.556,116047.556,116047.556,117479.77099999999,119129.68268000001,119129.68268000001,119129.68268000001,119129.68268000001,119129.68268000001,119129.68268000001,119129.68268000001,119129.68268000001,120460.68268000001,120460.68268000001,120460.68268000001,121935.86413,123635.27316039999,123635.27316039999,123635.27316039999,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM428:CM431))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":434},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H413","v":"Прямые расходы"},{"$f":"I432","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L434)=0,$L434=0,$L434=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L434)))","v":"Полумаски FFP2"},null,{"$f":"L433+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B434=Lists!$CU$24,SUMIFS($Z434:$CV434,$Z$2:$CV$2,Periods!$Q$18),SUM($Z434:$CV434))","v":8717220.6639004163},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":292.11618257261415},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":1337.3443983402492},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":4602.6556016597515},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":8680.4149377593367},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":11045.643153526973},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":13147.053941908714},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":14744.564315352698},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":25043.485477178423},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":40512.863070539417},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":53480.082987551868},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":60495.435684647309},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":65371.037344398341},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":66394.356846473034},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":91248.879668049805},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":104309.21161825728},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":101135.1867219917},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":85611.950207468879},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":74823.734439834021},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":62786.721991701241},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":89115.518672199178},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":125295.93360995851},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":145051.20331950206},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":146490.78838174275},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":143420.82987551868},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":137575.76763485477},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":181786.63900414939},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":200466.55601659752},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":187926.55601659755},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":154295.76763485477},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":131019.58506224066},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":106494.60580912864},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":147808.96265560167},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":203970.12448132783},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":231842.57261410789},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":230160.16597510374},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":221470.62240663898},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":208757.17842323653},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":272324.39834024897},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":296623.90041493782},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":274717.92531120335},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":222823.48547717842},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":186278.83817427387},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":146300},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":196460},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":263340},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":290510},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":280060},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":261250},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":238260},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":303050},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":321860},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":290510},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":229900},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":188100},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":146300},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":196460},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":234080},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$I434,Sales!$L:$L,$L434,Sales!$Q:$Q,$Q434))","v":0}]
[{"$f":"ROW()","v":438},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H416","v":"Прямые расходы"},{"$f":"I435","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L438)=0,$L438=0,$L438=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L438)))","v":"Маски гигиенические"},null,6,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B438=Lists!$CU$24,SUMIFS($Z438:$CV438,$Z$2:$CV$2,Periods!$Q$18),SUM($Z438:$CV438))","v":65379154.979253113},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":2190.8713692946058},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":10030.08298755187},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":34519.917012448139},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":65103.112033195037},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":82842.323651452301},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":98602.904564315351},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":110584.23236514523},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":187826.14107883818},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":303846.47302904568},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":401100.62240663904},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":453715.76763485488},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":490282.78008298762},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":497957.67634854774},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":684366.59751037357},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":782319.08713692951},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":758513.90041493776},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":642089.6265560165},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":561178.00829875516},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":470900.41493775928},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":668366.39004149381},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":939719.50207468867},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1087884.0248962655},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1098680.9128630706},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1075656.22406639},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1031818.2572614108},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1363399.7925311206},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1503499.1701244817},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1409449.1701244814},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1157218.2572614108},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":982646.8879668049},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":798709.54356846481},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1108567.2199170126},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1529775.9336099587},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1738819.2946058093},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1726201.2448132783},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1661029.6680497925},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1565678.838174274},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":2042432.9875518673},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":2224679.2531120335},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":2060384.439834025},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1671176.1410788381},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1397091.2863070541},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1097250},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1473450},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1975050},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":2178825},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":2100450},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1959375},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1786950},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":2272875},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":2413950},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":2178825},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1724250},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1410750},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1097250},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1473450},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":1755600},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$I438,Sales!$L:$L,$L438,Sales!$Q:$Q,$Q438))","v":0}]
[{"$f":"ROW()","v":446}]
[{"$f":"ROW()","v":455},null,null,null,null,null,null,{"$f":"H453","v":"Прямые расходы"},{"$f":"I454","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L455)=0,$L455=0,$L455=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L455)))","v":"Полумаски FFP1"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B455=Lists!$CU$24,SUMIFS($Z455:$CV455,$Z$2:$CV$2,Periods!$Q$18),SUM($Z455:$CV455))","v":2056896},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":30000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":36000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":43200},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":51840},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":62208},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":62208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$I455,Prdction!$L:$L,$L455,Prdction!$Q:$Q,$Q455))","v":0}]
[{"$f":"ROW()","v":458},null,null,null,null,null,null,{"$f":"H456","v":"Прямые расходы"},{"$f":"I457","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L458)=0,$L458=0,$L458=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L458)))","v":"Полумаски FFP4"},null,{"$f":"L457+1","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B458=Lists!$CU$24,SUMIFS($Z458:$CV458,$Z$2:$CV$2,Periods!$Q$18),SUM($Z458:$CV458))","v":747840},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":10000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":12000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":14400},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":20736},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":20736},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":20736},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":20736},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":20736},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$I458,Prdction!$L:$L,$L458,Prdction!$Q:$Q,$Q458))","v":0}]
[{"$f":"ROW()","v":468},null,null,null,null,null,null,{"$f":"H453","v":"Прямые расходы"},{"$f":"I467","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L468=0,$L468=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L468)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L468)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B468=Lists!$CU$24,SUMIFS($Z468:$CV468,$Z$2:$CV$2,Periods!$Q$18),SUM($Z468:$CV468))","v":4923500.3315999992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":90000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":92700},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":95481},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":98345.430000000008},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":101295.79289999999},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":101295.79289999999},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":101295.79289999999},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":101295.79289999999},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$J468,Mrkting!$Q:$Q,$Q468))","v":0}]
[{"$f":"ROW()","v":470},null,null,null,null,null,null,{"$f":"H453","v":"Прямые расходы"},{"$f":"I467","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L470=0,$L470=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L470)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L470)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$468:L469)+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B470=Lists!$CU$24,SUMIFS($Z470:$CV470,$Z$2:$CV$2,Periods!$Q$18),SUM($Z470:$CV470))","v":615484},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":2000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":4000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":6000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":8000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10200},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10400},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":10800},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11220},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11440},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11660},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":11880},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12100.000000000002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12100.000000000002},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12100.000000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12100.000000000002},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12100.000000000002},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12100.000000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12100.000000000002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12100.000000000002},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12342.000000000004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12584.000000000004},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":12826.000000000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13068.000000000004},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13310.000000000004},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13310.000000000004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13310.000000000004},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13310.000000000004},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13310.000000000004},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13310.000000000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13310.000000000004},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13310.000000000004},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13576.200000000004},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":13842.400000000005},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":14108.600000000004},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":14374.800000000003},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":14641.000000000004},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":14641.000000000004},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$J470,Mrkting!$Q:$Q,$Q470))","v":0}]
[{"$f":"ROW()","v":479},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":482},null,null,null,null,null,null,{"$f":"H453","v":"Прямые расходы"},{"$f":"I480","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B482=Lists!$CU$24,SUMIFS($Z482:$CV482,$Z$2:$CV$2,Periods!$Q$18),SUM($Z482:$CV482))","v":3163124.2797736037},null,null,{"$f":"IF(AA$11=\"\",0,AA481*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AB$11=\"\",0,AB481*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AC$11=\"\",0,AC481*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AD$11=\"\",0,AD481*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(AE$11=\"\",0,AE481*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":775.83333333333337},{"$f":"IF(AF$11=\"\",0,AF481*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2000.1953125000002},{"$f":"IF(AG$11=\"\",0,AG481*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2793.0000000000005},{"$f":"IF(AH$11=\"\",0,AH481*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3467.0052083333335},{"$f":"IF(AI$11=\"\",0,AI481*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":3467.0052083333335},{"$f":"IF(AJ$11=\"\",0,AJ481*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":4945.9375},{"$f":"IF(AK$11=\"\",0,AK481*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":9309.9999999999982},{"$f":"IF(AL$11=\"\",0,AL481*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":13271.598958333334},{"$f":"IF(AM$11=\"\",0,AM481*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":16361.743124999999},{"$f":"IF(AN$11=\"\",0,AN481*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17887.540598958334},{"$f":"IF(AO$11=\"\",0,AO481*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17887.540598958334},{"$f":"IF(AP$11=\"\",0,AP481*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":23249.058072916661},{"$f":"IF(AQ$11=\"\",0,AQ481*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":28847.810833333337},{"$f":"IF(AR$11=\"\",0,AR481*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":29179.940234375001},{"$f":"IF(AS$11=\"\",0,AS481*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":29179.940234375001},{"$f":"IF(AT$11=\"\",0,AT481*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":29179.940234375001},{"$f":"IF(AU$11=\"\",0,AU481*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":29179.940234375001},{"$f":"IF(AV$11=\"\",0,AV481*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":29179.940234375001},{"$f":"IF(AW$11=\"\",0,AW481*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":31884.422500000001},{"$f":"IF(AX$11=\"\",0,AX481*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":39191.269322916662},{"$f":"IF(AY$11=\"\",0,AY481*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":42419.567101041663},{"$f":"IF(AZ$11=\"\",0,AZ481*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":42419.567101041663},{"$f":"IF(BA$11=\"\",0,BA481*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":42419.567101041663},{"$f":"IF(BB$11=\"\",0,BB481*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":48577.246196354157},{"$f":"IF(BC$11=\"\",0,BC481*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":57862.635308333323},{"$f":"IF(BD$11=\"\",0,BD481*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":57862.635308333323},{"$f":"IF(BE$11=\"\",0,BE481*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":57862.635308333323},{"$f":"IF(BF$11=\"\",0,BF481*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":57862.635308333323},{"$f":"IF(BG$11=\"\",0,BG481*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":57862.635308333323},{"$f":"IF(BH$11=\"\",0,BH481*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":57862.635308333323},{"$f":"IF(BI$11=\"\",0,BI481*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":57862.635308333323},{"$f":"IF(BJ$11=\"\",0,BJ481*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":64997.723783854162},{"$f":"IF(BK$11=\"\",0,BK481*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":69061.791986760421},{"$f":"IF(BL$11=\"\",0,BL481*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":69061.791986760421},{"$f":"IF(BM$11=\"\",0,BM481*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":69061.791986760421},{"$f":"IF(BN$11=\"\",0,BN481*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":75404.201454932278},{"$f":"IF(BO$11=\"\",0,BO481*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":88592.386222083325},{"$f":"IF(BP$11=\"\",0,BP481*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":88592.386222083325},{"$f":"IF(BQ$11=\"\",0,BQ481*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":88592.386222083325},{"$f":"IF(BR$11=\"\",0,BR481*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":88592.386222083325},{"$f":"IF(BS$11=\"\",0,BS481*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":88592.386222083325},{"$f":"IF(BT$11=\"\",0,BT481*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":88592.386222083325},{"$f":"IF(BU$11=\"\",0,BU481*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":88592.386222083325},{"$f":"IF(BV$11=\"\",0,BV481*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":88592.386222083325},{"$f":"IF(BW$11=\"\",0,BW481*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":91250.157808745833},{"$f":"IF(BX$11=\"\",0,BX481*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":91250.157808745833},{"$f":"IF(BY$11=\"\",0,BY481*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":91250.157808745833},{"$f":"IF(BZ$11=\"\",0,BZ481*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":91250.157808745833},{"$f":"IF(CA$11=\"\",0,CA481*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":99960.400145035193},{"$f":"IF(CB$11=\"\",0,CB481*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":99960.400145035193},{"$f":"IF(CC$11=\"\",0,CC481*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":99960.400145035193},{"$f":"IF(CD$11=\"\",0,CD481*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":99960.400145035193},{"$f":"IF(CE$11=\"\",0,CE481*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":99960.400145035193},{"$f":"IF(CF$11=\"\",0,CF481*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":99960.400145035193},{"$f":"IF(CG$11=\"\",0,CG481*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":99960.400145035193},{"$f":"IF(CH$11=\"\",0,CH481*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":99960.400145035193},{"$f":"IF(CI$11=\"\",0,CI481*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ481*IF(CJ$15=Macro!$I$53,Macro!$Q$53,IF(CJ$15=Macro!$I$54,Macro!$Q$54,IF(CJ$15=Macro!$I$55,IF(CJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CK$11=\"\",0,CK481*IF(CK$15=Macro!$I$53,Macro!$Q$53,IF(CK$15=Macro!$I$54,Macro!$Q$54,IF(CK$15=Macro!$I$55,IF(CK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CL$11=\"\",0,CL481*IF(CL$15=Macro!$I$53,Macro!$Q$53,IF(CL$15=Macro!$I$54,Macro!$Q$54,IF(CL$15=Macro!$I$55,IF(CL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CM$11=\"\",0,CM481*IF(CM$15=Macro!$I$53,Macro!$Q$53,IF(CM$15=Macro!$I$54,Macro!$Q$54,IF(CM$15=Macro!$I$55,IF(CM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CN$11=\"\",0,CN481*IF(CN$15=Macro!$I$53,Macro!$Q$53,IF(CN$15=Macro!$I$54,Macro!$Q$54,IF(CN$15=Macro!$I$55,IF(CN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CO$11=\"\",0,CO481*IF(CO$15=Macro!$I$53,Macro!$Q$53,IF(CO$15=Macro!$I$54,Macro!$Q$54,IF(CO$15=Macro!$I$55,IF(CO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CP$11=\"\",0,CP481*IF(CP$15=Macro!$I$53,Macro!$Q$53,IF(CP$15=Macro!$I$54,Macro!$Q$54,IF(CP$15=Macro!$I$55,IF(CP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ481*IF(CQ$15=Macro!$I$53,Macro!$Q$53,IF(CQ$15=Macro!$I$54,Macro!$Q$54,IF(CQ$15=Macro!$I$55,IF(CQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CR$11=\"\",0,CR481*IF(CR$15=Macro!$I$53,Macro!$Q$53,IF(CR$15=Macro!$I$54,Macro!$Q$54,IF(CR$15=Macro!$I$55,IF(CR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CS$11=\"\",0,CS481*IF(CS$15=Macro!$I$53,Macro!$Q$53,IF(CS$15=Macro!$I$54,Macro!$Q$54,IF(CS$15=Macro!$I$55,IF(CS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CT$11=\"\",0,CT481*IF(CT$15=Macro!$I$53,Macro!$Q$53,IF(CT$15=Macro!$I$54,Macro!$Q$54,IF(CT$15=Macro!$I$55,IF(CT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CU$11=\"\",0,CU481*IF(CU$15=Macro!$I$53,Macro!$Q$53,IF(CU$15=Macro!$I$54,Macro!$Q$54,IF(CU$15=Macro!$I$55,IF(CU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":490},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прочие производственные расходы","Полумаски FFP2",null,2,{"$f":"M488","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B490=Lists!$CU$24,SUMIFS($Z490:$CV490,$Z$2:$CV$2,Periods!$Q$18),SUM($Z490:$CV490))","v":623200},null,null,{"$f":"IF(AA$11=\"\",0,AA456/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB456/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC456/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD456/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE456/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF456/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG456/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH456/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AI$11=\"\",0,AI456/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AJ$11=\"\",0,AJ456/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AK$11=\"\",0,AK456/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AL$11=\"\",0,AL456/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AM$11=\"\",0,AM456/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AN$11=\"\",0,AN456/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AO$11=\"\",0,AO456/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AP$11=\"\",0,AP456/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AQ$11=\"\",0,AQ456/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AR$11=\"\",0,AR456/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AS$11=\"\",0,AS456/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":8333.3333333333339},{"$f":"IF(AT$11=\"\",0,AT456/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(AU$11=\"\",0,AU456/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(AV$11=\"\",0,AV456/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(AW$11=\"\",0,AW456/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(AX$11=\"\",0,AX456/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(AY$11=\"\",0,AY456/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(AZ$11=\"\",0,AZ456/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(BA$11=\"\",0,BA456/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(BB$11=\"\",0,BB456/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(BC$11=\"\",0,BC456/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(BD$11=\"\",0,BD456/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(BE$11=\"\",0,BE456/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":10000},{"$f":"IF(BF$11=\"\",0,BF456/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BG$11=\"\",0,BG456/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BH$11=\"\",0,BH456/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BI$11=\"\",0,BI456/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BJ$11=\"\",0,BJ456/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BK$11=\"\",0,BK456/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BL$11=\"\",0,BL456/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BM$11=\"\",0,BM456/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BN$11=\"\",0,BN456/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BO$11=\"\",0,BO456/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BP$11=\"\",0,BP456/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BQ$11=\"\",0,BQ456/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":12000},{"$f":"IF(BR$11=\"\",0,BR456/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(BS$11=\"\",0,BS456/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(BT$11=\"\",0,BT456/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(BU$11=\"\",0,BU456/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(BV$11=\"\",0,BV456/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(BW$11=\"\",0,BW456/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(BX$11=\"\",0,BX456/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(BY$11=\"\",0,BY456/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(BZ$11=\"\",0,BZ456/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(CA$11=\"\",0,CA456/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(CB$11=\"\",0,CB456/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(CC$11=\"\",0,CC456/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":14400},{"$f":"IF(CD$11=\"\",0,CD456/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":17280},{"$f":"IF(CE$11=\"\",0,CE456/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":17280},{"$f":"IF(CF$11=\"\",0,CF456/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":17280},{"$f":"IF(CG$11=\"\",0,CG456/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":17280},{"$f":"IF(CH$11=\"\",0,CH456/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":17280},{"$f":"IF(CI$11=\"\",0,CI456/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ456/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK456/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL456/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM456/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN456/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO456/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP456/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ456/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR456/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS456/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT456/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU456/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E346=\"\",Macro!$Q$43,$E346))),IF($E346=\"\",Macro!$Q$43,$E346))))))","v":0}]
[{"$f":"ROW()","v":497},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые переменные расходы маркетинга",{"$f":"J463","v":"Расходы на привлечение заказчиков"},null,{"$f":"L463","v":1},{"$f":"M496","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B497=Lists!$CU$24,SUMIFS($Z497:$CV497,$Z$2:$CV$2,Periods!$Q$18),SUM($Z497:$CV497))","v":107706250},null,null,{"$f":"IF(AA$11=\"\",0,AA463/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB463/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC463/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD463/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE463/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":66666.666666666672},{"$f":"IF(AF$11=\"\",0,AF463/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":156250},{"$f":"IF(AG$11=\"\",0,AG463/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":200000},{"$f":"IF(AH$11=\"\",0,AH463/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":229166.66666666669},{"$f":"IF(AI$11=\"\",0,AI463/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":175000},{"$f":"IF(AJ$11=\"\",0,AJ463/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":283333.33333333337},{"$f":"IF(AK$11=\"\",0,AK463/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":500000},{"$f":"IF(AL$11=\"\",0,AL463/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":670833.33333333337},{"$f":"IF(AM$11=\"\",0,AM463/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":758333.33333333337},{"$f":"IF(AN$11=\"\",0,AN463/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":785416.66666666674},{"$f":"IF(AO$11=\"\",0,AO463/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":666666.66666666674},{"$f":"IF(AP$11=\"\",0,AP463/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1020833.3333333334},{"$f":"IF(AQ$11=\"\",0,AQ463/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1266666.6666666667},{"$f":"IF(AR$11=\"\",0,AR463/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1281250},{"$f":"IF(AS$11=\"\",0,AS463/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1100000},{"$f":"IF(AT$11=\"\",0,AT463/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":979166.66666666674},{"$f":"IF(AU$11=\"\",0,AU463/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":625000},{"$f":"IF(AV$11=\"\",0,AV463/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":883333.33333333337},{"$f":"IF(AW$11=\"\",0,AW463/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1400000},{"$f":"IF(AX$11=\"\",0,AX463/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1720833.3333333333},{"$f":"IF(AY$11=\"\",0,AY463/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1808333.3333333335},{"$f":"IF(AZ$11=\"\",0,AZ463/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1760416.6666666667},{"$f":"IF(BA$11=\"\",0,BA463/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1416666.6666666667},{"$f":"IF(BB$11=\"\",0,BB463/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2070833.3333333335},{"$f":"IF(BC$11=\"\",0,BC463/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2466666.666666667},{"$f":"IF(BD$11=\"\",0,BD463/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2406250},{"$f":"IF(BE$11=\"\",0,BE463/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2000000},{"$f":"IF(BF$11=\"\",0,BF463/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1729166.6666666667},{"$f":"IF(BG$11=\"\",0,BG463/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1075000},{"$f":"IF(BH$11=\"\",0,BH463/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1483333.3333333335},{"$f":"IF(BI$11=\"\",0,BI463/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2300000},{"$f":"IF(BJ$11=\"\",0,BJ463/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2770833.3333333335},{"$f":"IF(BK$11=\"\",0,BK463/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2858333.3333333335},{"$f":"IF(BL$11=\"\",0,BL463/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2735416.666666667},{"$f":"IF(BM$11=\"\",0,BM463/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2166666.666666667},{"$f":"IF(BN$11=\"\",0,BN463/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3120833.333333333},{"$f":"IF(BO$11=\"\",0,BO463/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3666666.666666667},{"$f":"IF(BP$11=\"\",0,BP463/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3531250},{"$f":"IF(BQ$11=\"\",0,BQ463/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2900000},{"$f":"IF(BR$11=\"\",0,BR463/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2479166.666666667},{"$f":"IF(BS$11=\"\",0,BS463/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1506250},{"$f":"IF(BT$11=\"\",0,BT463/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2008333.3333333335},{"$f":"IF(BU$11=\"\",0,BU463/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3012500},{"$f":"IF(BV$11=\"\",0,BV463/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3514583.3333333335},{"$f":"IF(BW$11=\"\",0,BW463/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3514583.3333333335},{"$f":"IF(BX$11=\"\",0,BX463/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3263541.666666667},{"$f":"IF(BY$11=\"\",0,BY463/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2510416.666666667},{"$f":"IF(BZ$11=\"\",0,BZ463/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3514583.3333333335},{"$f":"IF(CA$11=\"\",0,CA463/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":4016666.666666667},{"$f":"IF(CB$11=\"\",0,CB463/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3765625},{"$f":"IF(CC$11=\"\",0,CC463/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3012500},{"$f":"IF(CD$11=\"\",0,CD463/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2510416.666666667},{"$f":"IF(CE$11=\"\",0,CE463/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":1506250},{"$f":"IF(CF$11=\"\",0,CF463/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":2008333.3333333335},{"$f":"IF(CG$11=\"\",0,CG463/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3012500},{"$f":"IF(CH$11=\"\",0,CH463/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":3514583.3333333335},{"$f":"IF(CI$11=\"\",0,CI463/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ463/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK463/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL463/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM463/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN463/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO463/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP463/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ463/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR463/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS463/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT463/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU463/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E353=\"\",Macro!$Q$43,$E353))),IF($E353=\"\",Macro!$Q$43,$E353))))))","v":0}]
[{"$f":"ROW()","v":507},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы",{"$f":"J473","v":"Полумаски FFP1"},null,{"$f":"L473","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B507=Lists!$CU$24,SUMIFS($Z507:$CV507,$Z$2:$CV$2,Periods!$Q$18),SUM($Z507:$CV507))","v":29740135.546334714},null,null,{"$f":"IF(AA$11=\"\",0,AA473/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB473/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC473/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD473/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE473/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":9737.2060857538036},{"$f":"IF(AF$11=\"\",0,AF473/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":25103.734439834025},{"$f":"IF(AG$11=\"\",0,AG473/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":35053.941908713699},{"$f":"IF(AH$11=\"\",0,AH473/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":43513.139695712307},{"$f":"IF(AI$11=\"\",0,AI473/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":35784.232365145224},{"$f":"IF(AJ$11=\"\",0,AJ473/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":62074.688796680493},{"$f":"IF(AK$11=\"\",0,AK473/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":116846.47302904562},{"$f":"IF(AL$11=\"\",0,AL473/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":166567.08160442603},{"$f":"IF(AM$11=\"\",0,AM473/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":199369.29460580915},{"$f":"IF(AN$11=\"\",0,AN473/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":217961.27247579527},{"$f":"IF(AO$11=\"\",0,AO473/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":185006.91562932226},{"$f":"IF(AP$11=\"\",0,AP473/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":283291.83955739968},{"$f":"IF(AQ$11=\"\",0,AQ473/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":351513.13969571225},{"$f":"IF(AR$11=\"\",0,AR473/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":355560.16597510368},{"$f":"IF(AS$11=\"\",0,AS473/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":305261.41078838171},{"$f":"IF(AT$11=\"\",0,AT473/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":271728.90733056708},{"$f":"IF(AU$11=\"\",0,AU473/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":173443.98340248963},{"$f":"IF(AV$11=\"\",0,AV473/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":245134.16320885197},{"$f":"IF(AW$11=\"\",0,AW473/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":388514.52282157674},{"$f":"IF(AX$11=\"\",0,AX473/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":477549.10096818797},{"$f":"IF(AY$11=\"\",0,AY473/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":501831.25864453655},{"$f":"IF(AZ$11=\"\",0,AZ473/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":488533.88658367912},{"$f":"IF(BA$11=\"\",0,BA473/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":393139.69571230985},{"$f":"IF(BB$11=\"\",0,BB473/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":574677.73167358234},{"$f":"IF(BC$11=\"\",0,BC473/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":684525.58782849228},{"$f":"IF(BD$11=\"\",0,BD473/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":667759.33609958505},{"$f":"IF(BE$11=\"\",0,BE473/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":555020.74688796676},{"$f":"IF(BF$11=\"\",0,BF473/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":479861.68741355458},{"$f":"IF(BG$11=\"\",0,BG473/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":298323.65145228215},{"$f":"IF(BH$11=\"\",0,BH473/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":411640.38727524201},{"$f":"IF(BI$11=\"\",0,BI473/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":638273.85892116174},{"$f":"IF(BJ$11=\"\",0,BJ473/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":768934.99308437062},{"$f":"IF(BK$11=\"\",0,BK473/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":793217.15076071909},{"$f":"IF(BL$11=\"\",0,BL473/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":759106.50069156289},{"$f":"IF(BM$11=\"\",0,BM473/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":601272.4757952973},{"$f":"IF(BN$11=\"\",0,BN473/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":866063.62378976471},{"$f":"IF(BO$11=\"\",0,BO473/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":1017538.0359612724},{"$f":"IF(BP$11=\"\",0,BP473/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":979958.50622406637},{"$f":"IF(BQ$11=\"\",0,BQ473/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":804780.08298755181},{"$f":"IF(BR$11=\"\",0,BR473/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":687994.46749654214},{"$f":"IF(BS$11=\"\",0,BS473/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":417999.99999999994},{"$f":"IF(BT$11=\"\",0,BT473/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":557333.33333333326},{"$f":"IF(BU$11=\"\",0,BU473/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":835999.99999999988},{"$f":"IF(BV$11=\"\",0,BV473/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":975333.33333333314},{"$f":"IF(BW$11=\"\",0,BW473/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":975333.33333333314},{"$f":"IF(BX$11=\"\",0,BX473/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":905666.66666666651},{"$f":"IF(BY$11=\"\",0,BY473/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":696666.66666666663},{"$f":"IF(BZ$11=\"\",0,BZ473/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":975333.33333333314},{"$f":"IF(CA$11=\"\",0,CA473/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":1114666.6666666665},{"$f":"IF(CB$11=\"\",0,CB473/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":1044999.9999999999},{"$f":"IF(CC$11=\"\",0,CC473/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":835999.99999999988},{"$f":"IF(CD$11=\"\",0,CD473/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":696666.66666666663},{"$f":"IF(CE$11=\"\",0,CE473/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":417999.99999999994},{"$f":"IF(CF$11=\"\",0,CF473/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":557333.33333333326},{"$f":"IF(CG$11=\"\",0,CG473/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":835999.99999999988},{"$f":"IF(CH$11=\"\",0,CH473/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":975333.33333333314},{"$f":"IF(CI$11=\"\",0,CI473/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ473/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK473/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL473/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM473/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN473/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO473/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP473/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ473/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR473/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS473/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT473/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU473/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E363=\"\",Macro!$Q$43,$E363))),IF($E363=\"\",Macro!$Q$43,$E363))))))","v":0}]
[{"$f":"ROW()","v":509},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые переменные коммерческие расходы","Полумаски FFP3",null,3,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B509=Lists!$CU$24,SUMIFS($Z509:$CV509,$Z$2:$CV$2,Periods!$Q$18),SUM($Z509:$CV509))","v":16728826.244813278},null,null,{"$f":"IF(AA$11=\"\",0,AA475/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB475/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC475/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD475/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE475/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":5477.1784232365144},{"$f":"IF(AF$11=\"\",0,AF475/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":14120.850622406642},{"$f":"IF(AG$11=\"\",0,AG475/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":19717.842323651461},{"$f":"IF(AH$11=\"\",0,AH475/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":24476.141078838176},{"$f":"IF(AI$11=\"\",0,AI475/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":20128.630705394193},{"$f":"IF(AJ$11=\"\",0,AJ475/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":34917.01244813278},{"$f":"IF(AK$11=\"\",0,AK475/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":65726.141078838176},{"$f":"IF(AL$11=\"\",0,AL475/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":93693.983402489655},{"$f":"IF(AM$11=\"\",0,AM475/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":112145.22821576767},{"$f":"IF(AN$11=\"\",0,AN475/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":122603.21576763486},{"$f":"IF(AO$11=\"\",0,AO475/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":104066.39004149378},{"$f":"IF(AP$11=\"\",0,AP475/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":159351.65975103737},{"$f":"IF(AQ$11=\"\",0,AQ475/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":197726.14107883821},{"$f":"IF(AR$11=\"\",0,AR475/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":200002.59336099587},{"$f":"IF(AS$11=\"\",0,AS475/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":171709.54356846475},{"$f":"IF(AT$11=\"\",0,AT475/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":152847.51037344401},{"$f":"IF(AU$11=\"\",0,AU475/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":97562.240663900418},{"$f":"IF(AV$11=\"\",0,AV475/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":137887.96680497925},{"$f":"IF(AW$11=\"\",0,AW475/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":218539.41908713692},{"$f":"IF(AX$11=\"\",0,AX475/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":268621.3692946058},{"$f":"IF(AY$11=\"\",0,AY475/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":282280.08298755187},{"$f":"IF(AZ$11=\"\",0,AZ475/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":274800.31120331952},{"$f":"IF(BA$11=\"\",0,BA475/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":221141.07883817429},{"$f":"IF(BB$11=\"\",0,BB475/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":323256.22406639007},{"$f":"IF(BC$11=\"\",0,BC475/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":385045.64315352699},{"$f":"IF(BD$11=\"\",0,BD475/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":375614.62655601662},{"$f":"IF(BE$11=\"\",0,BE475/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":312199.17012448137},{"$f":"IF(BF$11=\"\",0,BF475/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":269922.19917012454},{"$f":"IF(BG$11=\"\",0,BG475/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":167807.05394190873},{"$f":"IF(BH$11=\"\",0,BH475/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":231547.71784232368},{"$f":"IF(BI$11=\"\",0,BI475/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":359029.0456431536},{"$f":"IF(BJ$11=\"\",0,BJ475/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":432525.93360995856},{"$f":"IF(BK$11=\"\",0,BK475/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":446184.64730290463},{"$f":"IF(BL$11=\"\",0,BL475/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":426997.40663900418},{"$f":"IF(BM$11=\"\",0,BM475/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":338215.76763485477},{"$f":"IF(BN$11=\"\",0,BN475/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":487160.78838174272},{"$f":"IF(BO$11=\"\",0,BO475/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":572365.14522821573},{"$f":"IF(BP$11=\"\",0,BP475/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":551226.65975103737},{"$f":"IF(BQ$11=\"\",0,BQ475/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":452688.796680498},{"$f":"IF(BR$11=\"\",0,BR475/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":386996.88796680502},{"$f":"IF(BS$11=\"\",0,BS475/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":235125},{"$f":"IF(BT$11=\"\",0,BT475/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":313500.00000000006},{"$f":"IF(BU$11=\"\",0,BU475/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":470250},{"$f":"IF(BV$11=\"\",0,BV475/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":548625},{"$f":"IF(BW$11=\"\",0,BW475/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":548625},{"$f":"IF(BX$11=\"\",0,BX475/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":509437.5},{"$f":"IF(BY$11=\"\",0,BY475/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":391875.00000000006},{"$f":"IF(BZ$11=\"\",0,BZ475/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":548625},{"$f":"IF(CA$11=\"\",0,CA475/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":627000.00000000012},{"$f":"IF(CB$11=\"\",0,CB475/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":587812.5},{"$f":"IF(CC$11=\"\",0,CC475/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":470250},{"$f":"IF(CD$11=\"\",0,CD475/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":391875.00000000006},{"$f":"IF(CE$11=\"\",0,CE475/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":235125},{"$f":"IF(CF$11=\"\",0,CF475/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":313500.00000000006},{"$f":"IF(CG$11=\"\",0,CG475/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":470250},{"$f":"IF(CH$11=\"\",0,CH475/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":548625},{"$f":"IF(CI$11=\"\",0,CI475/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ475/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK475/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL475/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM475/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN475/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO475/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP475/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ475/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR475/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS475/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT475/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU475/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E365=\"\",Macro!$Q$43,$E365))),IF($E365=\"\",Macro!$Q$43,$E365))))))","v":0}]
[{"$f":"ROW()","v":520}]
[{"$f":"ROW()","v":521},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$21","v":"Незавершенное производство"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X521-($X377-$X487))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B521=Lists!$CU$24,SUMIFS($Z521:$CV521,$Z$2:$CV$2,Periods!$Q$18),SUM($Z521:$CV521))","v":608394.16666662693},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z377:AA377)-SUM($Z487:AA487))","v":12500},{"$f":"IF(AB$11=\"\",0,SUM($Z377:AB377)-SUM($Z487:AB487))","v":14583.333333333336},{"$f":"IF(AC$11=\"\",0,SUM($Z377:AC377)-SUM($Z487:AC487))","v":16666.666666666657},{"$f":"IF(AD$11=\"\",0,SUM($Z377:AD377)-SUM($Z487:AD487))","v":18749.999999999985},{"$f":"IF(AE$11=\"\",0,SUM($Z377:AE377)-SUM($Z487:AE487))","v":27500},{"$f":"IF(AF$11=\"\",0,SUM($Z377:AF377)-SUM($Z487:AF487))","v":50875},{"$f":"IF(AG$11=\"\",0,SUM($Z377:AG377)-SUM($Z487:AG487))","v":69375},{"$f":"IF(AH$11=\"\",0,SUM($Z377:AH377)-SUM($Z487:AH487))","v":82000},{"$f":"IF(AI$11=\"\",0,SUM($Z377:AI377)-SUM($Z487:AI487))","v":83750},{"$f":"IF(AJ$11=\"\",0,SUM($Z377:AJ377)-SUM($Z487:AJ487))","v":95083.333333333954},{"$f":"IF(AK$11=\"\",0,SUM($Z377:AK377)-SUM($Z487:AK487))","v":125333.33333333395},{"$f":"IF(AL$11=\"\",0,SUM($Z377:AL377)-SUM($Z487:AL487))","v":157500},{"$f":"IF(AM$11=\"\",0,SUM($Z377:AM377)-SUM($Z487:AM487))","v":178583.33333333395},{"$f":"IF(AN$11=\"\",0,SUM($Z377:AN377)-SUM($Z487:AN487))","v":188625},{"$f":"IF(AO$11=\"\",0,SUM($Z377:AO377)-SUM($Z487:AO487))","v":178375},{"$f":"IF(AP$11=\"\",0,SUM($Z377:AP377)-SUM($Z487:AP487))","v":206666.66666666791},{"$f":"IF(AQ$11=\"\",0,SUM($Z377:AQ377)-SUM($Z487:AQ487))","v":252500},{"$f":"IF(AR$11=\"\",0,SUM($Z377:AR377)-SUM($Z487:AR487))","v":269541.66666667163},{"$f":"IF(AS$11=\"\",0,SUM($Z377:AS377)-SUM($Z487:AS487))","v":252958.33333334327},{"$f":"IF(AT$11=\"\",0,SUM($Z377:AT377)-SUM($Z487:AT487))","v":230500.0000000149},{"$f":"IF(AU$11=\"\",0,SUM($Z377:AU377)-SUM($Z487:AU487))","v":188166.66666667908},{"$f":"IF(AV$11=\"\",0,SUM($Z377:AV377)-SUM($Z487:AV487))","v":192916.66666667163},{"$f":"IF(AW$11=\"\",0,SUM($Z377:AW377)-SUM($Z487:AW487))","v":260083.33333332837},{"$f":"IF(AX$11=\"\",0,SUM($Z377:AX377)-SUM($Z487:AX487))","v":323166.66666665673},{"$f":"IF(AY$11=\"\",0,SUM($Z377:AY377)-SUM($Z487:AY487))","v":351166.66666665673},{"$f":"IF(AZ$11=\"\",0,SUM($Z377:AZ377)-SUM($Z487:AZ487))","v":351624.9999999851},{"$f":"IF(BA$11=\"\",0,SUM($Z377:BA377)-SUM($Z487:BA487))","v":314374.9999999851},{"$f":"IF(BB$11=\"\",0,SUM($Z377:BB377)-SUM($Z487:BB487))","v":359166.66666664183},{"$f":"IF(BC$11=\"\",0,SUM($Z377:BC377)-SUM($Z487:BC487))","v":438000},{"$f":"IF(BD$11=\"\",0,SUM($Z377:BD377)-SUM($Z487:BD487))","v":456625},{"$f":"IF(BE$11=\"\",0,SUM($Z377:BE377)-SUM($Z487:BE487))","v":413108.33333334327},{"$f":"IF(BF$11=\"\",0,SUM($Z377:BF377)-SUM($Z487:BF487))","v":362200},{"$f":"IF(BG$11=\"\",0,SUM($Z377:BG377)-SUM($Z487:BG487))","v":280900},{"$f":"IF(BH$11=\"\",0,SUM($Z377:BH377)-SUM($Z487:BH487))","v":282666.66666665673},{"$f":"IF(BI$11=\"\",0,SUM($Z377:BI377)-SUM($Z487:BI487))","v":388833.33333331347},{"$f":"IF(BJ$11=\"\",0,SUM($Z377:BJ377)-SUM($Z487:BJ487))","v":484916.66666662693},{"$f":"IF(BK$11=\"\",0,SUM($Z377:BK377)-SUM($Z487:BK487))","v":521916.66666662693},{"$f":"IF(BL$11=\"\",0,SUM($Z377:BL377)-SUM($Z487:BL487))","v":514874.9999999404},{"$f":"IF(BM$11=\"\",0,SUM($Z377:BM377)-SUM($Z487:BM487))","v":450624.9999999404},{"$f":"IF(BN$11=\"\",0,SUM($Z377:BN377)-SUM($Z487:BN487))","v":511916.66666662693},{"$f":"IF(BO$11=\"\",0,SUM($Z377:BO377)-SUM($Z487:BO487))","v":623749.9999999404},{"$f":"IF(BP$11=\"\",0,SUM($Z377:BP377)-SUM($Z487:BP487))","v":643966.66666662693},{"$f":"IF(BQ$11=\"\",0,SUM($Z377:BQ377)-SUM($Z487:BQ487))","v":573523.33333331347},{"$f":"IF(BR$11=\"\",0,SUM($Z377:BR377)-SUM($Z487:BR487))","v":494170},{"$f":"IF(BS$11=\"\",0,SUM($Z377:BS377)-SUM($Z487:BS487))","v":372031.66666668653},{"$f":"IF(BT$11=\"\",0,SUM($Z377:BT377)-SUM($Z487:BT487))","v":364066.66666668653},{"$f":"IF(BU$11=\"\",0,SUM($Z377:BU377)-SUM($Z487:BU487))","v":494608.33333337307},{"$f":"IF(BV$11=\"\",0,SUM($Z377:BV377)-SUM($Z487:BV487))","v":605066.66666668653},{"$f":"IF(BW$11=\"\",0,SUM($Z377:BW377)-SUM($Z487:BW487))","v":635191.66666668653},{"$f":"IF(BX$11=\"\",0,SUM($Z377:BX377)-SUM($Z487:BX487))","v":610087.5000000596},{"$f":"IF(BY$11=\"\",0,SUM($Z377:BY377)-SUM($Z487:BY487))","v":519712.5000000596},{"$f":"IF(BZ$11=\"\",0,SUM($Z377:BZ377)-SUM($Z487:BZ487))","v":574941.66666668653},{"$f":"IF(CA$11=\"\",0,SUM($Z377:CA377)-SUM($Z487:CA487))","v":685400},{"$f":"IF(CB$11=\"\",0,SUM($Z377:CB377)-SUM($Z487:CB487))","v":691530},{"$f":"IF(CC$11=\"\",0,SUM($Z377:CC377)-SUM($Z487:CC487))","v":602042.33333337307},{"$f":"IF(CD$11=\"\",0,SUM($Z377:CD377)-SUM($Z487:CD487))","v":507312},{"$f":"IF(CE$11=\"\",0,SUM($Z377:CE377)-SUM($Z487:CE487))","v":377214},{"$f":"IF(CF$11=\"\",0,SUM($Z377:CF377)-SUM($Z487:CF487))","v":367394.16666662693},{"$f":"IF(CG$11=\"\",0,SUM($Z377:CG377)-SUM($Z487:CG487))","v":497935.83333325386},{"$f":"IF(CH$11=\"\",0,SUM($Z377:CH377)-SUM($Z487:CH487))","v":608394.16666662693},{"$f":"IF(CI$11=\"\",0,SUM($Z377:CI377)-SUM($Z487:CI487))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z377:CJ377)-SUM($Z487:CJ487))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z377:CK377)-SUM($Z487:CK487))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z377:CL377)-SUM($Z487:CL487))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z377:CM377)-SUM($Z487:CM487))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z377:CN377)-SUM($Z487:CN487))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z377:CO377)-SUM($Z487:CO487))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z377:CP377)-SUM($Z487:CP487))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z377:CQ377)-SUM($Z487:CQ487))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z377:CR377)-SUM($Z487:CR487))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z377:CS377)-SUM($Z487:CS487))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z377:CT377)-SUM($Z487:CT487))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z377:CU377)-SUM($Z487:CU487))","v":0}]
[{"$f":"ROW()","v":531},null,null,null,null,null,null,{"$f":"H529","v":"АКТИВЫ"},{"$f":"Items!$BK$22","v":"Авансы выданные"},null,null,null,{"$f":"M529","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z531:$CV531,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":14497.879672791934},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU530,$H$15:$H530,$I531,$I$15:$I530,\"\"))","v":0}]
[{"$f":"ROW()","v":540},null,null,null,null,null,null,{"$f":"H536","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M536","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z540:$CV540,$Z$2:$CV$2,Periods!$Q$18)","v":295795.74228066579},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":2236.0400597945318},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":5764.7907791577763},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":8049.7442152603162},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":9992.3040172068122},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":16832.30401720681},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":21094.755381190138},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":33672.480717534381},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":45090.260272860221},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":53996.407831021839},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":58393.929989867102},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":58393.929989867087},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":73846.434204336561},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":89982.677543340047},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":90939.912317687762},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":90939.912317687762},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":90939.912317687762},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":91145.112317687774},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":91145.112317687715},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":98939.738337375806},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":119998.90337302448},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":129303.22537968383},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":129303.22537968378},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":129303.22537968389},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":147050.35809608945},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":173811.90743035206},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":173811.90743035206},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":173811.90743035218},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":173811.90743035206},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":174023.26343035209},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":174023.26343035209},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":174023.26343035197},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":194587.40133983816},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":206300.50893266592},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":206300.50893266569},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":206300.50893266592},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":224580.05563056399},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":262589.90670079575},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":262589.90670079598},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":262589.90670079575},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":262589.90670079575},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":262807.60338079603},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":262807.6033807958},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":262807.6033807958},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":262807.60338079603},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":270467.60390181933},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":270467.60390181933},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":270467.60390181979},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":270467.60390181979},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":295571.51470026653},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":295571.5147002656},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":295571.51470026607},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":295571.51470026607},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":295795.74228066532},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":295795.74228066579},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":295795.74228066579},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":295795.74228066579},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU539,$H$15:$H539,$I540,$I$15:$I539,\"\"))","v":0}]
[{"$f":"ROW()","v":542},null,null,null,null,null,null,{"$f":"Items!$BK$30","v":"Промежуточный баланс-контроль"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X542)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z542:$CV542))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X527-X534","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA527-AA534)","v":0},{"$f":"IF(AB$11=\"\",0,AB527-AB534)","v":2.1827872842550278E-11},0,0,-2.3283064365386963E-10,-9.3132257461547852E-10,-9.3132257461547852E-10,0,-1.862645149230957E-9,0,1.862645149230957E-9,-3.7252902984619141E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,7.4505805969238281E-9,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,0,-1.4901161193847656E-8,-4.4703483581542969E-8,-1.4901161193847656E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.4901161193847656E-7,-1.1920928955078125E-7,-1.4901161193847656E-7,-2.0861625671386719E-7,-1.7881393432617188E-7,-2.384185791015625E-7,-2.384185791015625E-7,-3.5762786865234375E-7,-2.9802322387695313E-7,-3.5762786865234375E-7,-2.9802322387695313E-7,-3.5762786865234375E-7,-3.5762786865234375E-7,-3.5762786865234375E-7,-5.9604644775390625E-7,-6.5565109252929688E-7,-6.5565109252929688E-7,-4.1723251342773438E-7,-5.9604644775390625E-7,-6.5565109252929688E-7,-8.3446502685546875E-7,-7.152557373046875E-7,-5.9604644775390625E-7,-4.76837158203125E-7,-3.5762786865234375E-7,-4.76837158203125E-7,-7.152557373046875E-7,-9.5367431640625E-7,-5.9604644775390625E-7,-1.0728836059570313E-6,-1.0728836059570313E-6,-7.152557373046875E-7,-9.5367431640625E-7,-1.1920928955078125E-7,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN527-CN534)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":548},null,null,null,null,null,null,{"$f":"H545","v":"Управленческие расходы"},{"$f":"I546","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L548)=0,$L548=0,$L548=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L548)))","v":"Служба главного инженера"},null,{"$f":"L547+1","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B548=Lists!$CU$24,SUMIFS($Z548:$CV548,$Z$2:$CV$2,Periods!$Q$18),SUM($Z548:$CV548))","v":33129007.454399988},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":520000},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":535600},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":551668},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":568218.04},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":585264.58120000002},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(HR!CJ:CJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(HR!CK:CK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(HR!CL:CL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(HR!CM:CM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(HR!CN:CN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(HR!CO:CO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(HR!CP:CP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(HR!CQ:CQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(HR!CR:CR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(HR!CS:CS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(HR!CT:CT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(HR!CU:CU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J548,HR!$Q:$Q,$Q548))","v":0}]
[{"$f":"ROW()","v":559},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H545","v":"Управленческие расходы"},{"$f":"I546","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L559)=0,$L559=0,$L559=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L559)))","v":"Расходы на оргтехнику"},null,{"$f":"L558+1","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B559=Lists!$CU$24,SUMIFS($Z559:$CV559,$Z$2:$CV$2,Periods!$Q$18),SUM($Z559:$CV559))","v":4489035.354013226},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":1705000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":22216.612333836609},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":35060.591339335908},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":22702.6007286393},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":19300.681965020536},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":42350.417261376031},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":124968.44437783088},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":113443.57672965323},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":78584.32343959267},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":44540.836383665228},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":156512.56254620169},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":163437.89717213993},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":9695.4684763134101},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":78948.81473569473},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":213300.30647889426},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":61081.451400774342},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":183244.35420232321},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":276320.85157493124},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":212330.75963126312},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":64135.523970812807},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":192406.57191243896},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":400083.50667507178},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":269369.20067741495},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(HR!CJ:CJ,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(HR!CK:CK,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(HR!CL:CL,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(HR!CM:CM,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(HR!CN:CN,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(HR!CO:CO,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(HR!CP:CP,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(HR!CQ:CQ,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(HR!CR:CR,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(HR!CS:CS,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(HR!CT:CT,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(HR!CU:CU,HR!$H:$H,$J559,HR!$Q:$Q,$Q559))","v":0}]
[{"$f":"ROW()","v":560},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H556","v":"Управленческие расходы"},{"$f":"I557","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L560)=0,$L560=0,$L560=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L560)))","v":"Канцелярские расходы"},null,{"$f":"L559+1","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B560=Lists!$CU$24,SUMIFS($Z560:$CV560,$Z$2:$CV$2,Periods!$Q$18),SUM($Z560:$CV560))","v":5060421.355419321},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":47300},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":47300},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":47300},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":47300},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":47746.040308345917},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":48449.947669954316},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":48905.745110045296},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":49293.242627920808},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":49293.242627920808},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":50143.506965705208},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":52652.48370015098},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":54930.077024642313},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":59254.309079051745},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":60148.550203487132},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":60148.550203487132},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":63290.834481985919},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":66572.157887851907},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":66766.812666166006},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":66766.812666166006},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":66766.812666166006},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":66766.812666166006},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":66766.812666166006},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":68351.858718152129},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":72634.263841061969},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":77492.302136493818},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":77492.302136493818},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":77492.302136493818},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":81171.277446630018},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":86718.938628581425},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":86718.938628581425},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":86718.938628581425},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":86718.938628581425},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":86718.938628581425},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":86718.938628581425},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":86718.938628581425},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":90981.878273659881},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":96818.613545890548},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":96818.613545890548},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":96818.613545890548},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":100681.53762153356},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":108713.96704866426},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":108713.96704866426},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":108713.96704866426},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":108713.96704866426},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":108713.96704866426},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":108713.96704866426},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":108713.96704866426},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":108713.96704866426},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":114149.66540109746},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":114149.66540109746},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":114149.66540109746},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":114149.66540109746},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":119557.75910699769},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":119557.75910699769},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":119557.75910699769},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":119557.75910699769},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":119557.75910699769},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":119557.75910699769},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":119557.75910699769},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":119557.75910699769},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(HR!CJ:CJ,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(HR!CK:CK,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(HR!CL:CL,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(HR!CM:CM,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(HR!CN:CN,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(HR!CO:CO,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(HR!CP:CP,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(HR!CQ:CQ,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(HR!CR:CR,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(HR!CS:CS,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(HR!CT:CT,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(HR!CU:CU,HR!$H:$H,$J560,HR!$Q:$Q,$Q560))","v":0}]
[{"$f":"ROW()","v":572},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":579},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H575","v":"Управленческие расходы"},{"$f":"I576","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L579)=0,$L579=0,$L579=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L579)))","v":"Планово-диспетчерский отдел"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B579=Lists!$CU$24,SUMIFS($Z579:$CV579,$Z$2:$CV$2,Periods!$Q$18),SUM($Z579:$CV579))","v":3089917.041420002},null,null,{"$f":"AA550","v":48500},48500,48500,48500,48500,48500,48500,48500,48500,48500,48500,48500,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,49955,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,51453.649999999994,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,52997.2595,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,54587.177284999998,0,0,0,0,{"$f":"CM550","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":583},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":591},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":594},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H581","v":"Управленческие расходы"},{"$f":"I582","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L594)=0,$L594=0,$L594=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L594)))","v":"Юридические расходы"},null,{"$f":"L593+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B594=Lists!$CU$24,SUMIFS($Z594:$CV594,$Z$2:$CV$2,Periods!$Q$18),SUM($Z594:$CV594))","v":14571823.857648794},null,null,{"$f":"IF(AA$11=\"\",0,AA565/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB565/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC565/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD565/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE565/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":4387.0116708160449},{"$f":"IF(AF$11=\"\",0,AF565/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":11310.264463822614},{"$f":"IF(AG$11=\"\",0,AG565/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":15980.227564481329},{"$f":"IF(AH$11=\"\",0,AH565/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":19836.56720243776},{"$f":"IF(AI$11=\"\",0,AI565/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":16313.148972074687},{"$f":"IF(AJ$11=\"\",0,AJ565/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":28347.245183402491},{"$f":"IF(AK$11=\"\",0,AK565/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":53359.520345228215},{"$f":"IF(AL$11=\"\",0,AL565/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":76065.107908796679},{"$f":"IF(AM$11=\"\",0,AM565/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":92130.615458473461},{"$f":"IF(AN$11=\"\",0,AN565/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":100722.16094765648},{"$f":"IF(AO$11=\"\",0,AO565/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":85493.611414456434},{"$f":"IF(AP$11=\"\",0,AP565/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":131137.42452872926},{"$f":"IF(AQ$11=\"\",0,AQ565/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":162717.45737442322},{"$f":"IF(AR$11=\"\",0,AR565/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":164590.84915340511},{"$f":"IF(AS$11=\"\",0,AS565/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":143005.13290345337},{"$f":"IF(AT$11=\"\",0,AT565/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":127296.23572845281},{"$f":"IF(AU$11=\"\",0,AU565/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":81252.916422416674},{"$f":"IF(AV$11=\"\",0,AV565/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":115034.24517296483},{"$f":"IF(AW$11=\"\",0,AW565/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":182318.4263118688},{"$f":"IF(AX$11=\"\",0,AX565/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":224099.73234167206},{"$f":"IF(AY$11=\"\",0,AY565/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":238344.92216308651},{"$f":"IF(AZ$11=\"\",0,AZ565/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":232029.33090761301},{"$f":"IF(BA$11=\"\",0,BA565/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":186721.8284226945},{"$f":"IF(BB$11=\"\",0,BB565/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":273409.04626719415},{"$f":"IF(BC$11=\"\",0,BC565/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":325670.33277702},{"$f":"IF(BD$11=\"\",0,BD565/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":317693.61009920447},{"$f":"IF(BE$11=\"\",0,BE565/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":267276.25435806694},{"$f":"IF(BF$11=\"\",0,BF565/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":231082.59491374542},{"$f":"IF(BG$11=\"\",0,BG565/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":143660.986717461},{"$f":"IF(BH$11=\"\",0,BH565/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":198566.60542435778},{"$f":"IF(BI$11=\"\",0,BI565/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":307889.79268046492},{"$f":"IF(BJ$11=\"\",0,BJ565/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":370917.95676179195},{"$f":"IF(BK$11=\"\",0,BK565/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":387329.64120809222},{"$f":"IF(BL$11=\"\",0,BL565/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":370673.33739520772},{"$f":"IF(BM$11=\"\",0,BM565/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":293602.64348135266},{"$f":"IF(BN$11=\"\",0,BN565/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":423615.94162764755},{"$f":"IF(BO$11=\"\",0,BO565/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":497706.31326078757},{"$f":"IF(BP$11=\"\",0,BP565/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":479325.11419149709},{"$f":"IF(BQ$11=\"\",0,BQ565/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":398508.7551916205},{"$f":"IF(BR$11=\"\",0,BR565/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":340679.18008479045},{"$f":"IF(BS$11=\"\",0,BS565/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":206984.07327840634},{"$f":"IF(BT$11=\"\",0,BT565/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":276443.47162481054},{"$f":"IF(BU$11=\"\",0,BU565/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":414665.20743721578},{"$f":"IF(BV$11=\"\",0,BV565/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":483776.07534341846},{"$f":"IF(BW$11=\"\",0,BW565/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":489654.98675003235},{"$f":"IF(BX$11=\"\",0,BX565/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":454679.63055360143},{"$f":"IF(BY$11=\"\",0,BY565/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":349753.56196430884},{"$f":"IF(BZ$11=\"\",0,BZ565/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":490329.48386727786},{"$f":"IF(CA$11=\"\",0,CA565/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":560376.55299117474},{"$f":"IF(CB$11=\"\",0,CB565/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":525353.01842922624},{"$f":"IF(CC$11=\"\",0,CC565/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":425429.08599018323},{"$f":"IF(CD$11=\"\",0,CD565/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":354524.23832515272},{"$f":"IF(CE$11=\"\",0,CE565/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":212714.54299509162},{"$f":"IF(CF$11=\"\",0,CF565/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":284008.90331674524},{"$f":"IF(CG$11=\"\",0,CG565/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":426013.35497511789},{"$f":"IF(CH$11=\"\",0,CH565/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":497015.58080430416},{"$f":"IF(CI$11=\"\",0,CI565/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ565/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK565/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL565/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM565/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN565/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO565/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP565/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ565/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR565/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS565/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT565/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU565/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E565=\"\",Macro!$Q$43,$E565))),IF($E565=\"\",Macro!$Q$43,$E565))))))","v":0}]
[{"$f":"ROW()","v":599},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H595","v":"Управленческие расходы"},{"$f":"I596","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L599)=0,$L599=0,$L599=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L599)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B599=Lists!$CU$24,SUMIFS($Z599:$CV599,$Z$2:$CV$2,Periods!$Q$18),SUM($Z599:$CV599))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA570/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB570/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC570/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD570/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE570/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF570/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG570/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH570/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI570/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ570/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK570/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL570/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM570/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN570/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO570/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP570/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ570/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR570/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS570/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT570/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU570/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV570/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW570/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX570/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY570/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ570/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA570/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB570/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC570/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD570/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE570/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF570/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG570/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH570/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI570/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ570/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK570/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL570/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM570/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN570/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO570/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP570/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ570/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR570/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS570/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT570/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU570/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV570/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW570/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX570/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY570/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ570/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA570/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB570/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC570/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD570/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE570/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF570/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG570/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH570/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI570/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ570/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK570/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL570/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM570/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN570/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO570/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP570/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ570/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR570/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS570/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT570/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU570/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E570=\"\",Macro!$Q$43,$E570))),IF($E570=\"\",Macro!$Q$43,$E570))))))","v":0}]
[{"$f":"ROW()","v":611},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H607","v":"Управленческие расходы"},{"$f":"I608","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L611)=0,$L611=0,$L611=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L611)))","v":"Начальник производства СИЗ"},null,8,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B611=Lists!$CU$24,SUMIFS($Z611:$CV611,$Z$2:$CV$2,Periods!$Q$18),SUM($Z611:$CV611))","v":4104546.8954749987},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":32500},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65000},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":65975},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":66950},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":67954.25},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":68958.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":69992.877500000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":71027.255000000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":72092.663824999996},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":73158.072649999987},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(HR!CJ:CJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(HR!CK:CK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(HR!CL:CL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(HR!CM:CM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(HR!CN:CN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(HR!CO:CO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(HR!CP:CP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(HR!CQ:CQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(HR!CR:CR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(HR!CS:CS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(HR!CT:CT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(HR!CU:CU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J611,HR!$Q:$Q,$Q611))","v":0}]
[{"$f":"ROW()","v":618},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H605","v":"Управленческие расходы"},{"$f":"I606","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L618)=0,$L618=0,$L618=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L618)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L617+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B618=Lists!$CU$24,SUMIFS($Z618:$CV618,$Z$2:$CV$2,Periods!$Q$18),SUM($Z618:$CV618))","v":3979859.5042452547},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":1425000},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":20758.279000503273},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":32759.15904766924},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":21212.3663536393},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":18033.754881687204},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":39570.469344709367},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":116765.31937783088},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":105996.96214631989},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":72726.630478263221},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":41220.752525249365},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":144846.08129576166},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":151255.19993716714},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":8972.7660979675748},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":73063.952512021438},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":197400.85415528575},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":55990.060451317491},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":167970.18135395262},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":253288.36870834074},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":194632.11490219884},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":58229.662869369946},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":174688.98860811035},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":363242.18266130908},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":242235.39753658013},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(HR!CJ:CJ,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(HR!CK:CK,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(HR!CL:CL,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(HR!CM:CM,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(HR!CN:CN,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(HR!CO:CO,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(HR!CP:CP,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(HR!CQ:CQ,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(HR!CR:CR,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(HR!CS:CS,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(HR!CT:CT,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(HR!CU:CU,HR!$H:$H,$J618,HR!$Q:$Q,$Q618))","v":0}]
[{"$f":"ROW()","v":622},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":630},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H626","v":"Управленческие расходы"},{"$f":"I627","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L630)=0,$L630=0,$L630=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L630)))","v":"Постоянный расход - 7"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B630=Lists!$CU$24,SUMIFS($Z630:$CV630,$Z$2:$CV$2,Periods!$Q$18),SUM($Z630:$CV630))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Exp!CJ:CJ,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Exp!CK:CK,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Exp!CL:CL,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Exp!CM:CM,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Exp!CN:CN,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Exp!CO:CO,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Exp!CP:CP,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Exp!CQ:CQ,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Exp!CR:CR,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Exp!CS:CS,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Exp!CT:CT,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Exp!CU:CU,Exp!$H:$H,$J630,Exp!$Q:$Q,$Q630))","v":0}]
[{"$f":"ROW()","v":635}]
[{"$f":"ROW()","v":642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AA$15:AA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-4347754.2493910752},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AB$15:AB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-1918096.1060338104},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AC$15:AC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-2159651.4403846106},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AD$15:AD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-2632086.7788844327},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AE$15:AE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-2309742.8128993269},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AF$15:AF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-1572096.9891287955},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AG$15:AG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-1245821.7679112833},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AH$15:AH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-1420513.7690739827},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AI$15:AI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-3911078.7638816629},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AJ$15:AJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-3528184.3893012721},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AK$15:AK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-918367.18729993142},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AL$15:AL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":1386191.4435579479},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AM$15:AM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":3086145.1855195351},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AN$15:AN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":2568145.6921468712},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AO$15:AO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-3521251.1012172028},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AP$15:AP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":3875666.2058653571},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AQ$15:AQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":9772601.9729390927},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AR$15:AR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":10807895.181305364},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AS$15:AS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":8131923.7078758031},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AT$15:AT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":5484409.9408682436},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AU$15:AU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-7118711.2847422101},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AV$15:AV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-2911230.447763335},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AW$15:AW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":6812229.0540311858},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AX$15:AX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":11628952.421315238},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AY$15:AY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":13442672.173117258},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(AZ$15:AZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":9384520.3212051839},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BA$15:BA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-4307440.1587785706},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BB$15:BB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":10338343.028316095},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BC$15:BC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":22097141.699198917},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BD$15:BD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":22926280.685760051},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BE$15:BE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":16986727.74593886},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BF$15:BF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":11649304.090522148},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BG$15:BG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-10973988.856272012},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BH$15:BH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-3635801.0788670331},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BI$15:BI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":12952340.761410117},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BJ$15:BJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":20717191.003265426},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BK$15:BK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":23128080.256665677},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BL$15:BL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":16113605.919690326},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BM$15:BM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-5842252.3819989264},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BN$15:BN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":16503382.6179533},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BO$15:BO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":34511238.567188278},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BP$15:BP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":35339477.625022247},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BQ$15:BQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":26342442.816545814},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BR$15:BR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":18761975.481435567},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BS$15:BS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-13945291.459835403},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BT$15:BT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-3500079.6680888012},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BU$15:BU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":18578333.272175148},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BV$15:BV641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":28484729.51197426},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BW$15:BW641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":30298715.016839594},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BX$15:BX641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":20658260.638120368},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BY$15:BY641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-6205994.3549755663},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(BZ$15:BZ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":19200084.26124227},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CA$15:CA641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":39490113.528938562},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CB$15:CB641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":38765001.598039404},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CC$15:CC641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":27726276.252075687},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CD$15:CD641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":18467083.398918547},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CE$15:CE641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":-13920768.397422239},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CF$15:CF641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":2399490.6775959134},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CG$15:CG641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":43733423.489983425},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CH$15:CH641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":73606965.546416715},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CI$15:CI641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CJ$15:CJ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CK$15:CK641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CL$15:CL641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CM$15:CM641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CN$15:CN641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CO$15:CO641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CP$15:CP641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CQ$15:CQ641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CR$15:CR641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CS$15:CS641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CT$15:CT641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$21)-SUMIFS(CU$15:CU641,$H$15:$H641,\"<>\"&\"\",$I$15:$I641,\"\",$B$15:$B641,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":646},null,null,null,null,null,null,{"$f":"H644","v":"АКТИВЫ"},{"$f":"Items!$BK$20","v":"Запасы"},null,null,null,{"$f":"M644","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z646:$CV646,$Z$2:$CV$2,Periods!$Q$18)","v":17761495.466829747},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":120815.6639399328},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":571294.79029342032},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":1488031.7971636041},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":2468198.4416225255},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":3002245.6743835406},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":3527730.6576480456},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":4693742.3546428755},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":7931982.7067116117},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":11970230.318309054},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":15185413.718368571},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":16691098.195307441},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":18173786.744472243},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":20771124.47937775},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":27028324.836704358},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":29480229.292814855},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":27970999.69429348},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":23816878.589860093},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":21025762.304756358},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":21209258.748551238},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":29843185.855885215},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":39069466.963081874},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":43639432.238448024},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":43264424.841357403},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":43268173.737605676},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":46725247.646713391},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":58212373.610392168},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":61325100.392621309},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":56533414.553149782},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":47123714.913341857},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":40759656.364789441},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":39946603.017389588},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":54304109.654991813},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":69275447.840919718},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":75868931.450605512},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":74098560.586318374},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":72936684.751982182},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":77348577.669145331},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":94679427.410772666},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":98524371.030675873},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":90056023.225933716},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":74688933.375447482},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":63918139.465255231},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":60745919.382611126},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":79203566.354817018},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":97609379.060862124},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":103806729.48350073},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":98932797.96566397},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":94792774.483650461},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":97435774.804281861},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":115703029.26460609},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":117630022.65390958},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":105610195.99123451},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":86763788.465969235},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":73943709.271133244},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":70147279.598860651},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":89728997.271673933},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":93465911.48748146},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":67212163.814974189},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":17761495.466829747},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU645,$H$15:$H645,$I646,$I$15:$I645,\"\"))","v":0}]
[{"$f":"ROW()","v":657},null,null,null,null,null,null,{"$f":"H653","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M653","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z657:$CV657,$Z$2:$CV$2,Periods!$Q$18)","v":2657346.188187547},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":632000},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":632000},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":632000},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":632000},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":646710.78986706934},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":669926.25512603798},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":684958.84352144948},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":697738.84221846587},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":742738.84221846587},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":770781.28540256666},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":853529.47840483149},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":928646.449163554},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1006199.5252040911},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1035130.5920385994},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1035130.5920385995},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1136791.8039758981},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1242951.2996272373},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1249248.8968268931},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1249248.8968268931},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1249248.8968268931},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1250598.8968268931},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1250598.8968268931},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1301879.3311669463},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1440426.4695593715},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1521167.9143400248},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1521167.9143400248},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1521167.9143400285},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1637925.3664216436},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1813988.1909891609},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1813988.1909891609},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1813988.1909891609},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1813988.1909891609},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1815378.6909891609},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1815378.6909891609},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1815378.6909891609},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":1950669.0719726216},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2047843.6543464921},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2047843.6543464903},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2047843.6543464921},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2168103.8299905583},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2418168.6396631412},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2418168.6396631412},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2418168.6396631412},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2418168.6396631412},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2419600.8546631411},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2419600.8546631411},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2419600.8546631411},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2419600.8546631411},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2490713.6988530345},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2490713.6988530345},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2490713.6988530345},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2490713.6988530308},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2655871.0067375451},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2655871.0067375451},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2655871.0067375451},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2655871.0067375451},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2657346.1881875396},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2657346.1881875396},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2657346.1881875396},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":2657346.188187547},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU654,$H$15:$H654,$I657,$I$15:$I654,\"\"))","v":0}]
[{"$f":"ROW()","v":663},null,null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,{"$f":"IF(ABS($X663-SUMIFS($X664:$X681,$J664:$J681,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B663=Lists!$CU$24,SUMIFS($Z663:$CV663,$Z$2:$CV$2,Periods!$Q$18),SUM($Z663:$CV663))","v":225150000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA664:AA681,$J664:$J681,\"\"))","v":120000},78165000,146865000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,SUMIFS(BG664:BG681,$J664:$J681,\"\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUMIFS(CM664:CM681,$J664:$J681,\"\"))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":666},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H663","v":"Капзатраты"},{"$f":"I664","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L666)=0,$L666=0,$L666=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L666)))","v":"2*Скоростная линия производства масок"},null,{"$f":"L665+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B666=Lists!$CU$24,SUMIFS($Z666:$CV666,$Z$2:$CV$2,Periods!$Q$18),SUM($Z666:$CV666))","v":9500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":4750000},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":4750000},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CapEx!CJ:CJ,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CapEx!CK:CK,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CapEx!CL:CL,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CapEx!CM:CM,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CapEx!CN:CN,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CapEx!CO:CO,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CapEx!CP:CP,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CapEx!CQ:CQ,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CapEx!CR:CR,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CapEx!CS:CS,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CapEx!CT:CT,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CapEx!CU:CU,CapEx!$H:$H,$I666,CapEx!$I:$I,$J666,CapEx!$Q:$Q,$Q666))","v":0}]
[{"$f":"ROW()","v":673},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,"Капзатраты","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L673)=0,$L673=0,$L673=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L673)))","v":"7ед. Оборудования на участок литья"},null,9,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B673=Lists!$CU$24,SUMIFS($Z673:$CV673,$Z$2:$CV$2,Periods!$Q$18),SUM($Z673:$CV673))","v":37000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":18500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":18500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CapEx!CJ:CJ,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CapEx!CK:CK,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CapEx!CL:CL,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CapEx!CM:CM,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CapEx!CN:CN,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CapEx!CO:CO,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CapEx!CP:CP,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CapEx!CQ:CQ,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CapEx!CR:CR,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CapEx!CS:CS,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CapEx!CT:CT,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CapEx!CU:CU,CapEx!$H:$H,$I673,CapEx!$I:$I,$J673,CapEx!$Q:$Q,$Q673))","v":0}]
[{"$f":"ROW()","v":677},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H663","v":"Капзатраты"},{"$f":"I676","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L677)=0,$L677=0,$L677=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L677)))","v":"Подготовка рекламных материалов"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B677=Lists!$CU$24,SUMIFS($Z677:$CV677,$Z$2:$CV$2,Periods!$Q$18),SUM($Z677:$CV677))","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":800000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":200000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$J677,Mrkting!$Q:$Q,$Q677))","v":0}]
[{"$f":"ROW()","v":688},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H684","v":"Капзатраты"},{"$f":"I685","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L688)=0,$L688=0,$L688=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L688)))","v":"1*Упаковочная машина шир. 350"},null,{"$f":"L687+1","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B688=Lists!$CU$24,SUMIFS($Z688:$CV688,$Z$2:$CV$2,Periods!$Q$18),SUM($Z688:$CV688))","v":3125000},null,null,{"$f":"IF(AA$11=\"\",0,AA668/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB668/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":1562500},{"$f":"IF(AC$11=\"\",0,AC668/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":1562500},{"$f":"IF(AD$11=\"\",0,AD668/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE668/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF668/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG668/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH668/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI668/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ668/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK668/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL668/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM668/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN668/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO668/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP668/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ668/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR668/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS668/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT668/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU668/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV668/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW668/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX668/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY668/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ668/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA668/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB668/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC668/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD668/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE668/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF668/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG668/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH668/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI668/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ668/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK668/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL668/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM668/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN668/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO668/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP668/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ668/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR668/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS668/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT668/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU668/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV668/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW668/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX668/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY668/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ668/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA668/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB668/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC668/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD668/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE668/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF668/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG668/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH668/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI668/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ668/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK668/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL668/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM668/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN668/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO668/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP668/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ668/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR668/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS668/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT668/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU668/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E668=\"\",Macro!$Q$43,$E668))),IF($E668=\"\",Macro!$Q$43,$E668))))))","v":0}]
[{"$f":"ROW()","v":694},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,"Капзатраты","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L694)=0,$L694=0,$L694=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L694)))","v":"Доставка, монтаж и ПНР"},null,10,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B694=Lists!$CU$24,SUMIFS($Z694:$CV694,$Z$2:$CV$2,Periods!$Q$18),SUM($Z694:$CV694))","v":58333333.333333336},null,null,{"$f":"IF(AA$11=\"\",0,AA674/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB674/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC674/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":58333333.333333336},{"$f":"IF(AD$11=\"\",0,AD674/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE674/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF674/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG674/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH674/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI674/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ674/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK674/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL674/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM674/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN674/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO674/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP674/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ674/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR674/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS674/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT674/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU674/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV674/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW674/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX674/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY674/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ674/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA674/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB674/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC674/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD674/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE674/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF674/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG674/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH674/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI674/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ674/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK674/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL674/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM674/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN674/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO674/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP674/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ674/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR674/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS674/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT674/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU674/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV674/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW674/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX674/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY674/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ674/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA674/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB674/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC674/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD674/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE674/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF674/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG674/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH674/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI674/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ674/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK674/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL674/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM674/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN674/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO674/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP674/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ674/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR674/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS674/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT674/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU674/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E674=\"\",Macro!$Q$43,$E674))),IF($E674=\"\",Macro!$Q$43,$E674))))))","v":0}]
[{"$f":"ROW()","v":700},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":707},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H705","v":"Капзатраты"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,{"$f":"IF(ABS($X707-SUM($X708:$X711))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B707=Lists!$CU$24,SUMIFS($Z707:$CV707,$Z$2:$CV$2,Periods!$Q$18),SUM($Z707:$CV707))","v":1900000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA708:AA711))","v":189999.99999999997},{"$f":"IF(AB$11=\"\",0,SUM(AB708:AB711))","v":416000},1126000,168000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN708:CN711))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":712},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":718},null,null,null,null,null,null,{"$f":"H716","v":"Амортизация"},{"$f":"I717","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L718)=0,$L718=0,$L718=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L718)))","v":"5*Двухручьевая линия производства масок"},null,1,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B718=Lists!$CU$24,SUMIFS($Z718:$CV718,$Z$2:$CV$2,Periods!$Q$18),SUM($Z718:$CV718))","v":5700000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":100000},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CapEx!CJ:CJ,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CapEx!CK:CK,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CapEx!CL:CL,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CapEx!CM:CM,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CapEx!CN:CN,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CapEx!CO:CO,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CapEx!CP:CP,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CapEx!CQ:CQ,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CapEx!CR:CR,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CapEx!CS:CS,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CapEx!CT:CT,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CapEx!CU:CU,CapEx!$H:$H,$H718,CapEx!$I:$I,$J718,CapEx!$Q:$Q,$Q718))","v":0}]
[{"$f":"ROW()","v":724},null,null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L724)=0,$L724=0,$L724=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L724)))","v":"2*ПСР"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B724=Lists!$CU$24,SUMIFS($Z724:$CV724,$Z$2:$CV$2,Periods!$Q$18),SUM($Z724:$CV724))","v":5700000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":100000},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CapEx!CJ:CJ,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CapEx!CK:CK,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CapEx!CL:CL,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CapEx!CM:CM,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CapEx!CN:CN,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CapEx!CO:CO,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CapEx!CP:CP,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CapEx!CQ:CQ,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CapEx!CR:CR,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CapEx!CS:CS,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CapEx!CT:CT,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CapEx!CU:CU,CapEx!$H:$H,$H724,CapEx!$I:$I,$J724,CapEx!$Q:$Q,$Q724))","v":0}]
[{"$f":"ROW()","v":729},null,null,null,null,null,null,{"$f":"H716","v":"Амортизация"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X729-SUM($X730:$X733))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B729=Lists!$CU$24,SUMIFS($Z729:$CV729,$Z$2:$CV$2,Periods!$Q$18),SUM($Z729:$CV729))","v":1900000.0000000012},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA730:AA733))","v":0},0,0,0,873.96504139834417,2184.9126034958599,3495.8601655933767,4806.8077276908925,6117.7552897884088,7428.7028518859252,8739.6504139834396,10050.597976080957,11361.545538178474,12672.493100275988,13983.440662373507,15294.388224471022,16605.335786568539,17916.283348666057,19227.23091076357,20538.178472861084,21849.126034958605,23160.073597056118,24471.021159153635,25781.968721251149,27092.916283348666,28403.863845446183,29714.811407543701,31025.758969641218,32336.706531738728,33647.654093836245,34958.601655933759,36269.549218031272,{"$f":"IF(BG$11=\"\",0,SUM(BG730:BG733))","v":37580.496780128793},38891.444342226307,40202.391904323827,41513.339466421341,42824.287028518862,44135.234590616375,45446.182152713896,46757.12971481141,48068.077276908931,49379.02483900643,50689.972401103951,52000.919963201472,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,52656.393744250228,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM730:CM733))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":739},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H736","v":"Амортизация"},{"$f":"I737","v":"Капитальные затраты"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L739)=0,$L739=0,$L739=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L739)))","v":"2*Скоростная линия производства масок"},null,{"$f":"L738+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B739=Lists!$CU$24,SUMIFS($Z739:$CV739,$Z$2:$CV$2,Periods!$Q$18),SUM($Z739:$CV739))","v":2506944.444444445},null,null,{"$f":"IF(AA$11=\"\",0,AA719/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB719/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC719/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD719/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AE$11=\"\",0,AE719/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AF$11=\"\",0,AF719/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AG$11=\"\",0,AG719/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AH$11=\"\",0,AH719/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AI$11=\"\",0,AI719/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AJ$11=\"\",0,AJ719/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AK$11=\"\",0,AK719/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AL$11=\"\",0,AL719/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AM$11=\"\",0,AM719/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AN$11=\"\",0,AN719/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AO$11=\"\",0,AO719/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AP$11=\"\",0,AP719/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AQ$11=\"\",0,AQ719/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AR$11=\"\",0,AR719/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AS$11=\"\",0,AS719/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AT$11=\"\",0,AT719/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AU$11=\"\",0,AU719/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AV$11=\"\",0,AV719/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AW$11=\"\",0,AW719/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AX$11=\"\",0,AX719/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AY$11=\"\",0,AY719/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(AZ$11=\"\",0,AZ719/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BA$11=\"\",0,BA719/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BB$11=\"\",0,BB719/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BC$11=\"\",0,BC719/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BD$11=\"\",0,BD719/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BE$11=\"\",0,BE719/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BF$11=\"\",0,BF719/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BG$11=\"\",0,BG719/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BH$11=\"\",0,BH719/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BI$11=\"\",0,BI719/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BJ$11=\"\",0,BJ719/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BK$11=\"\",0,BK719/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BL$11=\"\",0,BL719/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BM$11=\"\",0,BM719/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BN$11=\"\",0,BN719/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BO$11=\"\",0,BO719/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BP$11=\"\",0,BP719/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BQ$11=\"\",0,BQ719/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BR$11=\"\",0,BR719/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BS$11=\"\",0,BS719/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BT$11=\"\",0,BT719/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BU$11=\"\",0,BU719/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BV$11=\"\",0,BV719/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BW$11=\"\",0,BW719/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BX$11=\"\",0,BX719/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BY$11=\"\",0,BY719/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(BZ$11=\"\",0,BZ719/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(CA$11=\"\",0,CA719/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(CB$11=\"\",0,CB719/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(CC$11=\"\",0,CC719/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(CD$11=\"\",0,CD719/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(CE$11=\"\",0,CE719/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(CF$11=\"\",0,CF719/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(CG$11=\"\",0,CG719/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(CH$11=\"\",0,CH719/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":43981.481481481489},{"$f":"IF(CI$11=\"\",0,CI719/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ719/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK719/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL719/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM719/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN719/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO719/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP719/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ719/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR719/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS719/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT719/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU719/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E666=\"\",Macro!$Q$43,$E666))),IF($E666=\"\",Macro!$Q$43,$E666))))))","v":0}]
[{"$f":"ROW()","v":746},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Амортизация","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L746)=0,$L746=0,$L746=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L746)))","v":"7ед. Оборудования на участок литья"},null,9,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B746=Lists!$CU$24,SUMIFS($Z746:$CV746,$Z$2:$CV$2,Periods!$Q$18),SUM($Z746:$CV746))","v":9763888.8888888992},null,null,{"$f":"IF(AA$11=\"\",0,AA726/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB726/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC726/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD726/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AE$11=\"\",0,AE726/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AF$11=\"\",0,AF726/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AG$11=\"\",0,AG726/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AH$11=\"\",0,AH726/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AI$11=\"\",0,AI726/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AJ$11=\"\",0,AJ726/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AK$11=\"\",0,AK726/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AL$11=\"\",0,AL726/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AM$11=\"\",0,AM726/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AN$11=\"\",0,AN726/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AO$11=\"\",0,AO726/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AP$11=\"\",0,AP726/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AQ$11=\"\",0,AQ726/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AR$11=\"\",0,AR726/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AS$11=\"\",0,AS726/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AT$11=\"\",0,AT726/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AU$11=\"\",0,AU726/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AV$11=\"\",0,AV726/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AW$11=\"\",0,AW726/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AX$11=\"\",0,AX726/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AY$11=\"\",0,AY726/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(AZ$11=\"\",0,AZ726/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BA$11=\"\",0,BA726/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BB$11=\"\",0,BB726/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BC$11=\"\",0,BC726/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BD$11=\"\",0,BD726/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BE$11=\"\",0,BE726/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BF$11=\"\",0,BF726/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BG$11=\"\",0,BG726/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BH$11=\"\",0,BH726/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BI$11=\"\",0,BI726/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BJ$11=\"\",0,BJ726/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BK$11=\"\",0,BK726/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BL$11=\"\",0,BL726/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BM$11=\"\",0,BM726/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BN$11=\"\",0,BN726/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BO$11=\"\",0,BO726/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BP$11=\"\",0,BP726/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BQ$11=\"\",0,BQ726/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BR$11=\"\",0,BR726/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BS$11=\"\",0,BS726/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BT$11=\"\",0,BT726/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BU$11=\"\",0,BU726/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BV$11=\"\",0,BV726/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BW$11=\"\",0,BW726/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BX$11=\"\",0,BX726/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BY$11=\"\",0,BY726/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(BZ$11=\"\",0,BZ726/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(CA$11=\"\",0,CA726/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(CB$11=\"\",0,CB726/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(CC$11=\"\",0,CC726/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(CD$11=\"\",0,CD726/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(CE$11=\"\",0,CE726/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(CF$11=\"\",0,CF726/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(CG$11=\"\",0,CG726/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(CH$11=\"\",0,CH726/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":171296.29629629632},{"$f":"IF(CI$11=\"\",0,CI726/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ726/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK726/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL726/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM726/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN726/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO726/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP726/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ726/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR726/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS726/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT726/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU726/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E673=\"\",Macro!$Q$43,$E673))),IF($E673=\"\",Macro!$Q$43,$E673))))))","v":0}]
[{"$f":"ROW()","v":751},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H736","v":"Амортизация"},{"$f":"I749","v":"Капитальные затраты маркетинга"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$J:$J,$L751)=0,$L751=0,$L751=\"\"),0,INDEX(Items!$I:$I,SUMIFS(Items!$A:$A,Items!$J:$J,$L751)))","v":"Съемка видео-роликов"},null,{"$f":"L750+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B751=Lists!$CU$24,SUMIFS($Z751:$CV751,$Z$2:$CV$2,Periods!$Q$18),SUM($Z751:$CV751))","v":416666.66666666634},null,null,{"$f":"IF(AA$11=\"\",0,AA731/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB731/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC731/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD731/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE731/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":191.65900030665441},{"$f":"IF(AF$11=\"\",0,AF731/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":479.14750076663603},{"$f":"IF(AG$11=\"\",0,AG731/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":766.63600122661762},{"$f":"IF(AH$11=\"\",0,AH731/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":1054.1245016865992},{"$f":"IF(AI$11=\"\",0,AI731/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":1341.613002146581},{"$f":"IF(AJ$11=\"\",0,AJ731/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":1629.1015026065627},{"$f":"IF(AK$11=\"\",0,AK731/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":1916.5900030665441},{"$f":"IF(AL$11=\"\",0,AL731/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":2204.0785035265258},{"$f":"IF(AM$11=\"\",0,AM731/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":2491.5670039865076},{"$f":"IF(AN$11=\"\",0,AN731/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":2779.0555044464891},{"$f":"IF(AO$11=\"\",0,AO731/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":3066.5440049064705},{"$f":"IF(AP$11=\"\",0,AP731/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":3354.0325053664524},{"$f":"IF(AQ$11=\"\",0,AQ731/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":3641.5210058264342},{"$f":"IF(AR$11=\"\",0,AR731/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":3929.0095062864157},{"$f":"IF(AS$11=\"\",0,AS731/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":4216.4980067463966},{"$f":"IF(AT$11=\"\",0,AT731/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":4503.9865072063785},{"$f":"IF(AU$11=\"\",0,AU731/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":4791.4750076663604},{"$f":"IF(AV$11=\"\",0,AV731/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":5078.9635081263423},{"$f":"IF(AW$11=\"\",0,AW731/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":5366.4520085863242},{"$f":"IF(AX$11=\"\",0,AX731/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":5653.9405090463051},{"$f":"IF(AY$11=\"\",0,AY731/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":5941.429009506287},{"$f":"IF(AZ$11=\"\",0,AZ731/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":6228.917509966268},{"$f":"IF(BA$11=\"\",0,BA731/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":6516.4060104262508},{"$f":"IF(BB$11=\"\",0,BB731/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":6803.8945108862326},{"$f":"IF(BC$11=\"\",0,BC731/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":7091.3830113462127},{"$f":"IF(BD$11=\"\",0,BD731/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":7378.8715118061937},{"$f":"IF(BE$11=\"\",0,BE731/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":7666.3600122661765},{"$f":"IF(BF$11=\"\",0,BF731/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":7953.8485127261574},{"$f":"IF(BG$11=\"\",0,BG731/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":8241.3370131861393},{"$f":"IF(BH$11=\"\",0,BH731/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":8528.8255136461212},{"$f":"IF(BI$11=\"\",0,BI731/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":8816.3140141061031},{"$f":"IF(BJ$11=\"\",0,BJ731/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":9103.8025145660849},{"$f":"IF(BK$11=\"\",0,BK731/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":9391.2910150260668},{"$f":"IF(BL$11=\"\",0,BL731/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":9678.7795154860469},{"$f":"IF(BM$11=\"\",0,BM731/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":9966.2680159460306},{"$f":"IF(BN$11=\"\",0,BN731/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":10253.756516406011},{"$f":"IF(BO$11=\"\",0,BO731/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":10541.245016865994},{"$f":"IF(BP$11=\"\",0,BP731/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":10828.733517325973},{"$f":"IF(BQ$11=\"\",0,BQ731/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11116.222017785956},{"$f":"IF(BR$11=\"\",0,BR731/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11403.710518245936},{"$f":"IF(BS$11=\"\",0,BS731/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(BT$11=\"\",0,BT731/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(BU$11=\"\",0,BU731/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(BV$11=\"\",0,BV731/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(BW$11=\"\",0,BW731/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(BX$11=\"\",0,BX731/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(BY$11=\"\",0,BY731/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(BZ$11=\"\",0,BZ731/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(CA$11=\"\",0,CA731/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(CB$11=\"\",0,CB731/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(CC$11=\"\",0,CC731/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(CD$11=\"\",0,CD731/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(CE$11=\"\",0,CE731/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(CF$11=\"\",0,CF731/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(CG$11=\"\",0,CG731/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(CH$11=\"\",0,CH731/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":11547.454768475927},{"$f":"IF(CI$11=\"\",0,CI731/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ731/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK731/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL731/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM731/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN731/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO731/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP731/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ731/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR731/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS731/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT731/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU731/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E678=\"\",Macro!$Q$43,$E678))),IF($E678=\"\",Macro!$Q$43,$E678))))))","v":0}]
[{"$f":"ROW()","v":757},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$34","v":"Внеоборотные активы"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X757-SUMIFS($X758:$X775,$J758:$J775,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS($X757-($X683-$X736))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"IF($B757=Lists!$CU$24,SUMIFS($Z757:$CV757,$Z$2:$CV$2,Periods!$Q$18),SUM($Z757:$CV757))","v":127128472.22222221},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA758:AA775,$J758:$J775,\"\"))","v":100000},65237500.000000007,187625000.00000003,186591435.18518519,185557142.0661692,184521756.49085146,183485278.459232,182447707.97131079,181409045.02708781,180369289.6265631,179328441.76973665,178286501.45660841,177243468.68717843,176199343.46144673,175154125.77941328,174107815.64107808,173060413.04644111,172011917.99550244,170962330.48826197,169911650.52471974,168859878.1048758,167807013.22873011,166753055.89628267,165698006.10753351,164641863.86248255,163584629.16112986,162526302.00347543,161466882.38951924,160406370.31926131,159344765.79270163,158282068.80984023,157218279.37067705,{"$f":"IF(BG$11=\"\",0,SUMIFS(BG758:BG775,$J758:$J775,\"\"))","v":156153397.47521213},155087423.12344542,154020356.31537703,152952197.05100685,151882945.33033496,150812601.15336126,149741164.52008584,148668635.4305087,147595013.88462979,146520299.88244915,145444493.42396677,144367594.5091826,143290149.36624753,142212704.22331256,141135259.08037752,140057813.93744251,138980368.79450747,137902923.65157244,136825478.5086374,135748033.36570239,134670588.22276738,133593143.07983236,132515697.93689732,131438252.79396231,130360807.65102728,129283362.50809225,128205917.36515723,127128472.22222221,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUMIFS(CM758:CM775,$J758:$J775,\"\"))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":763},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Внеоборотные активы","Капитальные затраты",{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L763)=0,$L763=0,$L763=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L763)))","v":"5*Машина пайки петель"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B763=Lists!$CU$24,SUMIFS($Z763:$CV763,$Z$2:$CV$2,Periods!$Q$18),SUM($Z763:$CV763))","v":12527777.777777785},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z689:AA689)-SUM($Z742:AA742))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z689:AB689)-SUM($Z742:AB742))","v":9166666.6666666679},{"$f":"IF(AC$11=\"\",0,SUM($Z689:AC689)-SUM($Z742:AC742))","v":18333333.333333336},{"$f":"IF(AD$11=\"\",0,SUM($Z689:AD689)-SUM($Z742:AD742))","v":18231481.481481485},{"$f":"IF(AE$11=\"\",0,SUM($Z689:AE689)-SUM($Z742:AE742))","v":18129629.629629631},{"$f":"IF(AF$11=\"\",0,SUM($Z689:AF689)-SUM($Z742:AF742))","v":18027777.77777778},{"$f":"IF(AG$11=\"\",0,SUM($Z689:AG689)-SUM($Z742:AG742))","v":17925925.925925929},{"$f":"IF(AH$11=\"\",0,SUM($Z689:AH689)-SUM($Z742:AH742))","v":17824074.074074075},{"$f":"IF(AI$11=\"\",0,SUM($Z689:AI689)-SUM($Z742:AI742))","v":17722222.222222224},{"$f":"IF(AJ$11=\"\",0,SUM($Z689:AJ689)-SUM($Z742:AJ742))","v":17620370.370370373},{"$f":"IF(AK$11=\"\",0,SUM($Z689:AK689)-SUM($Z742:AK742))","v":17518518.518518522},{"$f":"IF(AL$11=\"\",0,SUM($Z689:AL689)-SUM($Z742:AL742))","v":17416666.666666668},{"$f":"IF(AM$11=\"\",0,SUM($Z689:AM689)-SUM($Z742:AM742))","v":17314814.814814817},{"$f":"IF(AN$11=\"\",0,SUM($Z689:AN689)-SUM($Z742:AN742))","v":17212962.962962966},{"$f":"IF(AO$11=\"\",0,SUM($Z689:AO689)-SUM($Z742:AO742))","v":17111111.111111112},{"$f":"IF(AP$11=\"\",0,SUM($Z689:AP689)-SUM($Z742:AP742))","v":17009259.259259261},{"$f":"IF(AQ$11=\"\",0,SUM($Z689:AQ689)-SUM($Z742:AQ742))","v":16907407.40740741},{"$f":"IF(AR$11=\"\",0,SUM($Z689:AR689)-SUM($Z742:AR742))","v":16805555.555555556},{"$f":"IF(AS$11=\"\",0,SUM($Z689:AS689)-SUM($Z742:AS742))","v":16703703.703703705},{"$f":"IF(AT$11=\"\",0,SUM($Z689:AT689)-SUM($Z742:AT742))","v":16601851.851851854},{"$f":"IF(AU$11=\"\",0,SUM($Z689:AU689)-SUM($Z742:AU742))","v":16500000.000000002},{"$f":"IF(AV$11=\"\",0,SUM($Z689:AV689)-SUM($Z742:AV742))","v":16398148.148148149},{"$f":"IF(AW$11=\"\",0,SUM($Z689:AW689)-SUM($Z742:AW742))","v":16296296.296296299},{"$f":"IF(AX$11=\"\",0,SUM($Z689:AX689)-SUM($Z742:AX742))","v":16194444.444444446},{"$f":"IF(AY$11=\"\",0,SUM($Z689:AY689)-SUM($Z742:AY742))","v":16092592.592592593},{"$f":"IF(AZ$11=\"\",0,SUM($Z689:AZ689)-SUM($Z742:AZ742))","v":15990740.740740743},{"$f":"IF(BA$11=\"\",0,SUM($Z689:BA689)-SUM($Z742:BA742))","v":15888888.888888892},{"$f":"IF(BB$11=\"\",0,SUM($Z689:BB689)-SUM($Z742:BB742))","v":15787037.037037039},{"$f":"IF(BC$11=\"\",0,SUM($Z689:BC689)-SUM($Z742:BC742))","v":15685185.185185187},{"$f":"IF(BD$11=\"\",0,SUM($Z689:BD689)-SUM($Z742:BD742))","v":15583333.333333336},{"$f":"IF(BE$11=\"\",0,SUM($Z689:BE689)-SUM($Z742:BE742))","v":15481481.481481485},{"$f":"IF(BF$11=\"\",0,SUM($Z689:BF689)-SUM($Z742:BF742))","v":15379629.629629632},{"$f":"IF(BG$11=\"\",0,SUM($Z689:BG689)-SUM($Z742:BG742))","v":15277777.77777778},{"$f":"IF(BH$11=\"\",0,SUM($Z689:BH689)-SUM($Z742:BH742))","v":15175925.925925929},{"$f":"IF(BI$11=\"\",0,SUM($Z689:BI689)-SUM($Z742:BI742))","v":15074074.074074078},{"$f":"IF(BJ$11=\"\",0,SUM($Z689:BJ689)-SUM($Z742:BJ742))","v":14972222.222222226},{"$f":"IF(BK$11=\"\",0,SUM($Z689:BK689)-SUM($Z742:BK742))","v":14870370.370370373},{"$f":"IF(BL$11=\"\",0,SUM($Z689:BL689)-SUM($Z742:BL742))","v":14768518.518518522},{"$f":"IF(BM$11=\"\",0,SUM($Z689:BM689)-SUM($Z742:BM742))","v":14666666.666666672},{"$f":"IF(BN$11=\"\",0,SUM($Z689:BN689)-SUM($Z742:BN742))","v":14564814.814814819},{"$f":"IF(BO$11=\"\",0,SUM($Z689:BO689)-SUM($Z742:BO742))","v":14462962.962962966},{"$f":"IF(BP$11=\"\",0,SUM($Z689:BP689)-SUM($Z742:BP742))","v":14361111.111111116},{"$f":"IF(BQ$11=\"\",0,SUM($Z689:BQ689)-SUM($Z742:BQ742))","v":14259259.259259265},{"$f":"IF(BR$11=\"\",0,SUM($Z689:BR689)-SUM($Z742:BR742))","v":14157407.407407412},{"$f":"IF(BS$11=\"\",0,SUM($Z689:BS689)-SUM($Z742:BS742))","v":14055555.55555556},{"$f":"IF(BT$11=\"\",0,SUM($Z689:BT689)-SUM($Z742:BT742))","v":13953703.703703709},{"$f":"IF(BU$11=\"\",0,SUM($Z689:BU689)-SUM($Z742:BU742))","v":13851851.851851858},{"$f":"IF(BV$11=\"\",0,SUM($Z689:BV689)-SUM($Z742:BV742))","v":13750000.000000006},{"$f":"IF(BW$11=\"\",0,SUM($Z689:BW689)-SUM($Z742:BW742))","v":13648148.148148153},{"$f":"IF(BX$11=\"\",0,SUM($Z689:BX689)-SUM($Z742:BX742))","v":13546296.296296302},{"$f":"IF(BY$11=\"\",0,SUM($Z689:BY689)-SUM($Z742:BY742))","v":13444444.444444451},{"$f":"IF(BZ$11=\"\",0,SUM($Z689:BZ689)-SUM($Z742:BZ742))","v":13342592.592592599},{"$f":"IF(CA$11=\"\",0,SUM($Z689:CA689)-SUM($Z742:CA742))","v":13240740.740740746},{"$f":"IF(CB$11=\"\",0,SUM($Z689:CB689)-SUM($Z742:CB742))","v":13138888.888888896},{"$f":"IF(CC$11=\"\",0,SUM($Z689:CC689)-SUM($Z742:CC742))","v":13037037.037037045},{"$f":"IF(CD$11=\"\",0,SUM($Z689:CD689)-SUM($Z742:CD742))","v":12935185.185185192},{"$f":"IF(CE$11=\"\",0,SUM($Z689:CE689)-SUM($Z742:CE742))","v":12833333.33333334},{"$f":"IF(CF$11=\"\",0,SUM($Z689:CF689)-SUM($Z742:CF742))","v":12731481.481481489},{"$f":"IF(CG$11=\"\",0,SUM($Z689:CG689)-SUM($Z742:CG742))","v":12629629.629629638},{"$f":"IF(CH$11=\"\",0,SUM($Z689:CH689)-SUM($Z742:CH742))","v":12527777.777777785},{"$f":"IF(CI$11=\"\",0,SUM($Z689:CI689)-SUM($Z742:CI742))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z689:CJ689)-SUM($Z742:CJ742))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z689:CK689)-SUM($Z742:CK742))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z689:CL689)-SUM($Z742:CL742))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z689:CM689)-SUM($Z742:CM742))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z689:CN689)-SUM($Z742:CN742))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z689:CO689)-SUM($Z742:CO742))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z689:CP689)-SUM($Z742:CP742))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z689:CQ689)-SUM($Z742:CQ742))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z689:CR689)-SUM($Z742:CR742))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z689:CS689)-SUM($Z742:CS742))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z689:CT689)-SUM($Z742:CT742))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z689:CU689)-SUM($Z742:CU742))","v":0}]
[{"$f":"ROW()","v":770},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H757","v":"Внеоборотные активы"},{"$f":"Items!$I$13","v":"Капитальные затраты маркетинга"},null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X770-SUM($X771:$X774))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B770=Lists!$CU$24,SUMIFS($Z770:$CV770,$Z$2:$CV$2,Periods!$Q$18),SUM($Z770:$CV770))","v":9.3132257461547852E-10},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA771:AA774))","v":100000},1383333.3333333335,1583333.3333333335,1583333.3333333335,1582605.029132168,1580784.268629255,1577871.0518245939,1573865.3787181848,1568767.2493100276,1562576.663600123,1555293.6215884699,1546918.1232750691,1537450.1686599203,1526889.7577430238,1515236.8905243794,1502491.5670039868,1488653.7871818461,1473723.5510579576,1457700.8586323217,1440585.7099049371,1422378.1048758049,1403078.0435449248,1382685.525912297,1361200.5519779213,1338623.1217417971,1314953.2352039253,1290190.8923643054,1264336.093222938,1237388.8377798223,1209349.1260349588,1180216.9579883474,1149992.333639988,{"$f":"IF(BG$11=\"\",0,SUM(BG771:BG774))","v":1118675.2529898805},1086265.7160380252,1052763.7227844221,1018169.2732290709,982482.36737197195,945703.00521312491,907831.18675253005,868866.91199018713,828810.18092609639,787660.99356025772,745419.34989267099,702085.24992333655,658204.92180312797,614324.5936829194,570444.26556271093,526563.93744250247,482683.60932229401,438803.28120208555,394922.95308187709,351042.62496166863,307162.29684146016,263281.9687212517,219401.64060104324,175521.31248083478,131640.98436062632,87760.656240417855,43880.328120209393,9.3132257461547852E-10,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM771:CM774))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":775},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":781},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":790}]
[{"$f":"ROW()","v":798}]
[{"$f":"ROW()","v":802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"промежуточный расчет финпотока",null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AA$15:AA801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-109494004.24939108},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AB$15:AB801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-64546544.075223953},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AC$15:AC801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-36669769.610120103},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AD$15:AD801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-24623688.922803883},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AE$15:AE801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-2045510.0473821003},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AF$15:AF801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-1327615.803234484},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AG$15:AG801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-1154112.6997019686},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AH$15:AH801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-1369494.7367141908},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AI$15:AI801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":9241739.158083614},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AJ$15:AJ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":21520840.698010027},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AK$15:AK801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-297397.90896762535},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AL$15:AL801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":1603833.1823348068},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AM$15:AM801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":2703600.2009811662},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AN$15:AN801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":1962538.2438513748},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AO$15:AO801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-4005208.9967028126},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AP$15:AP801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":4297799.7248245478},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AQ$15:AQ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":8992061.2227092087},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AR$15:AR801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":8890307.7964959927},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AS$15:AS801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":5615595.0168763548},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AT$15:AT801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":3430823.2915205993},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AU$15:AU801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-8376120.9642294981},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AV$15:AV801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-1949549.017805703},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AW$15:AW801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":7536892.495060578},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AX$15:AX801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":10720262.319240384},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AY$15:AY801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":11136015.829973444},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(AZ$15:AZ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":6882733.6260069236},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BA$15:BA801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-6027419.2112318128},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BB$15:BB801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":10758121.560481794},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BC$15:BC801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":20000012.80023402},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BD$15:BD801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":18721832.837421805},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BE$15:BE801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":11855662.31576249},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BF$15:BF801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":7579634.3435125798},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BG$15:BG801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-13493222.969771743},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BH$15:BH801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-2147781.7921447903},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BI$15:BI801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":14006676.371661983},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BJ$15:BJ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":18951718.405039042},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BK$15:BK801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":19097667.604998901},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BL$15:BL801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":11867375.995689616},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BM$15:BM801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-8747820.2637148947},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BN$15:BN801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":17059533.012942106},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BO$15:BO801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":31130915.706397861},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BP$15:BP801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":28801014.115031183},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BQ$15:BQ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":18486554.328352258},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BR$15:BR801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":12526873.481616303},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BS$15:BS801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-17981719.411885813},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BT$15:BT801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-1771699.2365265265},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BU$15:BU801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":19622455.616771102},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BV$15:BV801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":25691736.886080265},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BW$15:BW801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":24592554.745946184},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BX$15:BX801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":14884811.43153283},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BY$15:BY801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-10173887.544919431},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(BZ$15:BZ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":19505015.097432598},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CA$15:CA801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":35184648.389986247},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CB$15:CB801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":31062813.431886151},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CC$15:CC801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":18920618.714365244},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CD$15:CD801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":11715912.558902457},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CE$15:CE801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":-18072180.742317565},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CF$15:CF801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":4393071.3218883127},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CG$15:CG801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":41899476.727792636},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CH$15:CH801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":64401436.615241669},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CI$15:CI801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CJ$15:CJ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CK$15:CK801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CL$15:CL801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CM$15:CM801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CN$15:CN801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CO$15:CO801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CP$15:CP801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CQ$15:CQ801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CR$15:CR801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CS$15:CS801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CT$15:CT801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$21)-SUMIFS(CU$15:CU801,$H$15:$H801,\"<>\"&\"\",$I$15:$I801,\"\",$B$15:$B801,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":809},null,null,null,null,null,null,{"$f":"H807","v":"АКТИВЫ"},{"$f":"Items!$BK$22","v":"Авансы выданные"},null,null,null,{"$f":"M807","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z809:$CV809,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":14497.879672791934},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU808,$H$15:$H808,$I809,$I$15:$I808,\"\"))","v":0}]
[{"$f":"ROW()","v":814},null,null,null,null,null,null,{"$f":"H813","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M813","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z814:$CV814,$Z$2:$CV$2,Periods!$Q$18)","v":428060264.36042178},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z800:AA800))","v":-4347824.1540492848},{"$f":"IF(AB$11=\"\",0,SUM($Z800:AB800))","v":-6101898.3080985695},{"$f":"IF(AC$11=\"\",0,SUM($Z800:AC800))","v":-7860139.1288145212},{"$f":"IF(AD$11=\"\",0,SUM($Z800:AD800))","v":-10656111.431011954},{"$f":"IF(AE$11=\"\",0,SUM($Z800:AE800))","v":-13315615.454834502},{"$f":"IF(AF$11=\"\",0,SUM($Z800:AF800))","v":-15693805.439469021},{"$f":"IF(AG$11=\"\",0,SUM($Z800:AG800))","v":-17815425.080881111},{"$f":"IF(AH$11=\"\",0,SUM($Z800:AH800))","v":-19802482.470088072},{"$f":"IF(AI$11=\"\",0,SUM($Z800:AI800))","v":-22057154.487252939},{"$f":"IF(AJ$11=\"\",0,SUM($Z800:AJ800))","v":-23810896.660694741},{"$f":"IF(AK$11=\"\",0,SUM($Z800:AK800))","v":-24531315.248873189},{"$f":"IF(AL$11=\"\",0,SUM($Z800:AL800))","v":-24121126.654303979},{"$f":"IF(AM$11=\"\",0,SUM($Z800:AM800))","v":-22797691.677997544},{"$f":"IF(AN$11=\"\",0,SUM($Z800:AN800))","v":-21042249.058796108},{"$f":"IF(AO$11=\"\",0,SUM($Z800:AO800))","v":-20178785.012365982},{"$f":"IF(AP$11=\"\",0,SUM($Z800:AP800))","v":-17288571.238930736},{"$f":"IF(AQ$11=\"\",0,SUM($Z800:AQ800))","v":-12886264.371506702},{"$f":"IF(AR$11=\"\",0,SUM($Z800:AR800))","v":-8178579.0311863571},{"$f":"IF(AS$11=\"\",0,SUM($Z800:AS800))","v":-4456316.5360971391},{"$f":"IF(AT$11=\"\",0,SUM($Z800:AT800))","v":-1747293.6177128255},{"$f":"IF(AU$11=\"\",0,SUM($Z800:AU800))","v":-1707168.2393157613},{"$f":"IF(AV$11=\"\",0,SUM($Z800:AV800))","v":156391.96061675437},{"$f":"IF(AW$11=\"\",0,SUM($Z800:AW800))","v":5481372.7599051092},{"$f":"IF(AX$11=\"\",0,SUM($Z800:AX800))","v":12547882.860625947},{"$f":"IF(AY$11=\"\",0,SUM($Z800:AY800))","v":20758869.63615486},{"$f":"IF(AZ$11=\"\",0,SUM($Z800:AZ800))","v":28485509.087849684},{"$f":"IF(BA$11=\"\",0,SUM($Z800:BA800))","v":33504611.881385803},{"$f":"IF(BB$11=\"\",0,SUM($Z800:BB800))","v":42563539.82261055},{"$f":"IF(BC$11=\"\",0,SUM($Z800:BC800))","v":53908711.900896981},{"$f":"IF(BD$11=\"\",0,SUM($Z800:BD800))","v":65207657.2984026},{"$f":"IF(BE$11=\"\",0,SUM($Z800:BE800))","v":74182031.24836123},{"$f":"IF(BF$11=\"\",0,SUM($Z800:BF800))","v":80946748.108954847},{"$f":"IF(BG$11=\"\",0,SUM($Z800:BG800))","v":82811281.474472255},{"$f":"IF(BH$11=\"\",0,SUM($Z800:BH800))","v":87540038.981032133},{"$f":"IF(BI$11=\"\",0,SUM($Z800:BI800))","v":98093290.497439444},{"$f":"IF(BJ$11=\"\",0,SUM($Z800:BJ800))","v":111305067.11756438},{"$f":"IF(BK$11=\"\",0,SUM($Z800:BK800))","v":125935129.63840619},{"$f":"IF(BL$11=\"\",0,SUM($Z800:BL800))","v":139390516.57635522},{"$f":"IF(BM$11=\"\",0,SUM($Z800:BM800))","v":148397968.16560954},{"$f":"IF(BN$11=\"\",0,SUM($Z800:BN800))","v":163467529.22441459},{"$f":"IF(BO$11=\"\",0,SUM($Z800:BO800))","v":181525811.84452716},{"$f":"IF(BP$11=\"\",0,SUM($Z800:BP800))","v":199179768.18693975},{"$f":"IF(BQ$11=\"\",0,SUM($Z800:BQ800))","v":213234335.57147294},{"$f":"IF(BR$11=\"\",0,SUM($Z800:BR800))","v":223884104.08840823},{"$f":"IF(BS$11=\"\",0,SUM($Z800:BS800))","v":227293284.38729942},{"$f":"IF(BT$11=\"\",0,SUM($Z800:BT800))","v":234186094.18819469},{"$f":"IF(BU$11=\"\",0,SUM($Z800:BU800))","v":248194523.22479987},{"$f":"IF(BV$11=\"\",0,SUM($Z800:BV800))","v":265677425.21259338},{"$f":"IF(BW$11=\"\",0,SUM($Z800:BW800))","v":283997311.74065071},{"$f":"IF(BX$11=\"\",0,SUM($Z800:BX800))","v":300017212.821468},{"$f":"IF(BY$11=\"\",0,SUM($Z800:BY800))","v":310231977.07797378},{"$f":"IF(BZ$11=\"\",0,SUM($Z800:BZ800))","v":327304064.30583876},{"$f":"IF(CA$11=\"\",0,SUM($Z800:CA800))","v":347112757.25782901},{"$f":"IF(CB$11=\"\",0,SUM($Z800:CB800))","v":365507887.87168169},{"$f":"IF(CC$11=\"\",0,SUM($Z800:CC800))","v":379561295.66082519},{"$f":"IF(CD$11=\"\",0,SUM($Z800:CD800))","v":389634317.83026183},{"$f":"IF(CE$11=\"\",0,SUM($Z800:CE800))","v":392321980.14169848},{"$f":"IF(CF$11=\"\",0,SUM($Z800:CF800))","v":398422754.19521195},{"$f":"IF(CG$11=\"\",0,SUM($Z800:CG800))","v":411531138.70533192},{"$f":"IF(CH$11=\"\",0,SUM($Z800:CH800))","v":428060264.36042178},{"$f":"IF(CI$11=\"\",0,SUM($Z800:CI800))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z800:CJ800))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z800:CK800))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z800:CL800))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z800:CM800))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z800:CN800))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z800:CO800))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z800:CP800))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z800:CQ800))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z800:CR800))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z800:CS800))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z800:CT800))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z800:CU800))","v":0}]
[{"$f":"ROW()","v":822},null,null,null,null,null,null,{"$f":"H818","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M818","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z822:$CV822,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU819,$H$15:$H819,$I822,$I$15:$I819,\"\"))","v":0}]
[{"$f":"ROW()","v":826}]
[{"$f":"ROW()","v":833}]
[{"$f":"ROW()","v":845},null,null,null,null,null,null,{"$f":"H844","v":"Индикатор безубыточности по чистой прибыли"},{"$f":"KPI!$I$16","v":"Срок окупаемости по чистой прибыли"},null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X844=0,\"не окупается\",SUMIFS($Z$2:$CV$2,$Z844:$CV844,1)*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":2.25}]
[{"$f":"ROW()","v":850},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$16","v":"Финпоток проекта без финансирования (CF)"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X850-($X810-$X836))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B850=Lists!$CU$24,SUMIFS($Z850:$CV850,$Z$2:$CV$2,Periods!$Q$18),SUM($Z850:$CV850))","v":279295180.10447323},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AA$15:AA849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-109494004.24939108},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AB$15:AB849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-64546544.075223953},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AC$15:AC849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-36669769.610120103},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AD$15:AD849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-24623688.922803883},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AE$15:AE849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-2045510.0473821003},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AF$15:AF849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-1327615.803234484},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AG$15:AG849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-1154112.6997019686},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AH$15:AH849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-1369494.7367141908},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AI$15:AI849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":9241739.158083614},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AJ$15:AJ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":21520840.698010027},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AK$15:AK849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-297397.90896762535},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AL$15:AL849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":1603833.1823348068},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AM$15:AM849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":2703600.2009811662},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AN$15:AN849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":1962538.2438513748},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AO$15:AO849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-4005208.9967028126},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AP$15:AP849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":4297799.7248245478},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AQ$15:AQ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":8992061.2227092087},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AR$15:AR849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":8890307.7964959927},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AS$15:AS849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":5615595.0168763548},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AT$15:AT849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":3430823.2915205993},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AU$15:AU849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-8376120.9642294981},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AV$15:AV849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-1949549.017805703},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AW$15:AW849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":7536892.495060578},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AX$15:AX849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":10720262.319240384},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AY$15:AY849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":11136015.829973444},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(AZ$15:AZ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":6882733.6260069236},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BA$15:BA849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-6027419.2112318128},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BB$15:BB849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":10758121.560481794},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BC$15:BC849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":20000012.80023402},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BD$15:BD849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":18721832.837421805},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BE$15:BE849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":11855662.31576249},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BF$15:BF849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":7579634.3435125798},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BG$15:BG849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-13493222.969771743},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BH$15:BH849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-2147781.7921447903},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BI$15:BI849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":14006676.371661983},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BJ$15:BJ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":18951718.405039042},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BK$15:BK849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":19097667.604998901},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BL$15:BL849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":11867375.995689616},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BM$15:BM849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-8747820.2637148947},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BN$15:BN849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":17059533.012942106},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BO$15:BO849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":31130915.706397861},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BP$15:BP849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":28801014.115031183},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BQ$15:BQ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":18486554.328352258},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BR$15:BR849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":12526873.481616303},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BS$15:BS849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-17981719.411885813},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BT$15:BT849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-1771699.2365265265},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BU$15:BU849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":19622455.616771102},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BV$15:BV849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":25691736.886080265},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BW$15:BW849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":24592554.745946184},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BX$15:BX849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":14884811.43153283},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BY$15:BY849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-10173887.544919431},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(BZ$15:BZ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":19505015.097432598},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CA$15:CA849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":35184648.389986247},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CB$15:CB849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":31062813.431886151},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CC$15:CC849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":18920618.714365244},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CD$15:CD849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":11715912.558902457},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CE$15:CE849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-18072180.742317565},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CF$15:CF849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":-36995088.564149246},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CG$15:CG849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":41174050.508037694},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CH$15:CH849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":62831763.807360604},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CI$15:CI849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CJ$15:CJ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CK$15:CK849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CL$15:CL849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CM$15:CM849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CN$15:CN849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CO$15:CO849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CP$15:CP849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CQ$15:CQ849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CR$15:CR849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CS$15:CS849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CT$15:CT849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$21)-SUMIFS(CU$15:CU849,$H$15:$H849,\"<>\"&\"\",$I$15:$I849,\"\",$B$15:$B849,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":853}]
[{"$f":"ROW()","v":861}]
[{"$f":"ROW()","v":865}]
[{"$f":"ROW()","v":874},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B874=Lists!$CU$24,SUMIFS($Z874:$CV874,$Z$2:$CV$2,Periods!$Q$18),SUM($Z874:$CV874))","v":50000000},null,null,{"$f":"IF(AA$11=\"\",0,Credits!AA20)","v":50000000},{"$f":"IF(AB$11=\"\",0,Credits!AB20)","v":0},{"$f":"IF(AC$11=\"\",0,Credits!AC20)","v":0},{"$f":"IF(AD$11=\"\",0,Credits!AD20)","v":0},{"$f":"IF(AE$11=\"\",0,Credits!AE20)","v":0},{"$f":"IF(AF$11=\"\",0,Credits!AF20)","v":0},{"$f":"IF(AG$11=\"\",0,Credits!AG20)","v":0},{"$f":"IF(AH$11=\"\",0,Credits!AH20)","v":0},{"$f":"IF(AI$11=\"\",0,Credits!AI20)","v":0},{"$f":"IF(AJ$11=\"\",0,Credits!AJ20)","v":0},{"$f":"IF(AK$11=\"\",0,Credits!AK20)","v":0},{"$f":"IF(AL$11=\"\",0,Credits!AL20)","v":0},{"$f":"IF(AM$11=\"\",0,Credits!AM20)","v":0},{"$f":"IF(AN$11=\"\",0,Credits!AN20)","v":0},{"$f":"IF(AO$11=\"\",0,Credits!AO20)","v":0},{"$f":"IF(AP$11=\"\",0,Credits!AP20)","v":0},{"$f":"IF(AQ$11=\"\",0,Credits!AQ20)","v":0},{"$f":"IF(AR$11=\"\",0,Credits!AR20)","v":0},{"$f":"IF(AS$11=\"\",0,Credits!AS20)","v":0},{"$f":"IF(AT$11=\"\",0,Credits!AT20)","v":0},{"$f":"IF(AU$11=\"\",0,Credits!AU20)","v":0},{"$f":"IF(AV$11=\"\",0,Credits!AV20)","v":0},{"$f":"IF(AW$11=\"\",0,Credits!AW20)","v":0},{"$f":"IF(AX$11=\"\",0,Credits!AX20)","v":0},{"$f":"IF(AY$11=\"\",0,Credits!AY20)","v":0},{"$f":"IF(AZ$11=\"\",0,Credits!AZ20)","v":0},{"$f":"IF(BA$11=\"\",0,Credits!BA20)","v":0},{"$f":"IF(BB$11=\"\",0,Credits!BB20)","v":0},{"$f":"IF(BC$11=\"\",0,Credits!BC20)","v":0},{"$f":"IF(BD$11=\"\",0,Credits!BD20)","v":0},{"$f":"IF(BE$11=\"\",0,Credits!BE20)","v":0},{"$f":"IF(BF$11=\"\",0,Credits!BF20)","v":0},{"$f":"IF(BG$11=\"\",0,Credits!BG20)","v":0},{"$f":"IF(BH$11=\"\",0,Credits!BH20)","v":0},{"$f":"IF(BI$11=\"\",0,Credits!BI20)","v":0},{"$f":"IF(BJ$11=\"\",0,Credits!BJ20)","v":0},{"$f":"IF(BK$11=\"\",0,Credits!BK20)","v":0},{"$f":"IF(BL$11=\"\",0,Credits!BL20)","v":0},{"$f":"IF(BM$11=\"\",0,Credits!BM20)","v":0},{"$f":"IF(BN$11=\"\",0,Credits!BN20)","v":0},{"$f":"IF(BO$11=\"\",0,Credits!BO20)","v":0},{"$f":"IF(BP$11=\"\",0,Credits!BP20)","v":0},{"$f":"IF(BQ$11=\"\",0,Credits!BQ20)","v":0},{"$f":"IF(BR$11=\"\",0,Credits!BR20)","v":0},{"$f":"IF(BS$11=\"\",0,Credits!BS20)","v":0},{"$f":"IF(BT$11=\"\",0,Credits!BT20)","v":0},{"$f":"IF(BU$11=\"\",0,Credits!BU20)","v":0},{"$f":"IF(BV$11=\"\",0,Credits!BV20)","v":0},{"$f":"IF(BW$11=\"\",0,Credits!BW20)","v":0},{"$f":"IF(BX$11=\"\",0,Credits!BX20)","v":0},{"$f":"IF(BY$11=\"\",0,Credits!BY20)","v":0},{"$f":"IF(BZ$11=\"\",0,Credits!BZ20)","v":0},{"$f":"IF(CA$11=\"\",0,Credits!CA20)","v":0},{"$f":"IF(CB$11=\"\",0,Credits!CB20)","v":0},{"$f":"IF(CC$11=\"\",0,Credits!CC20)","v":0},{"$f":"IF(CD$11=\"\",0,Credits!CD20)","v":0},{"$f":"IF(CE$11=\"\",0,Credits!CE20)","v":0},{"$f":"IF(CF$11=\"\",0,Credits!CF20)","v":0},{"$f":"IF(CG$11=\"\",0,Credits!CG20)","v":0},{"$f":"IF(CH$11=\"\",0,Credits!CH20)","v":0},{"$f":"IF(CI$11=\"\",0,Credits!CI20)","v":0},{"$f":"IF(CJ$11=\"\",0,Credits!CJ20)","v":0},{"$f":"IF(CK$11=\"\",0,Credits!CK20)","v":0},{"$f":"IF(CL$11=\"\",0,Credits!CL20)","v":0},{"$f":"IF(CM$11=\"\",0,Credits!CM20)","v":0},{"$f":"IF(CN$11=\"\",0,Credits!CN20)","v":0},{"$f":"IF(CO$11=\"\",0,Credits!CO20)","v":0},{"$f":"IF(CP$11=\"\",0,Credits!CP20)","v":0},{"$f":"IF(CQ$11=\"\",0,Credits!CQ20)","v":0},{"$f":"IF(CR$11=\"\",0,Credits!CR20)","v":0},{"$f":"IF(CS$11=\"\",0,Credits!CS20)","v":0},{"$f":"IF(CT$11=\"\",0,Credits!CT20)","v":0},{"$f":"IF(CU$11=\"\",0,Credits!CU20)","v":0}]
[{"$f":"ROW()","v":884},null,null,null,null,null,null,{"$f":"H882","v":"Индикатор безубыточности для кредиторов"},{"$f":"KPI!$I$19","v":"Точка безубыточности по финпотоку"},null,null,null,{"$f":"$M$22","v":"шт/месяц"},null,null,null,{"$f":"$H$22","v":"Трафик потребности в СИЗ, шт"},null,null,null,null,null,null,{"$f":"IF(X880=0,\"не окупается\",SUMIFS($Z$22:$CV$22,$Z880:$CV880,1))","v":6565000}]
[{"$f":"ROW()","v":885}]
[{"$f":"ROW()","v":896},null,null,null,null,null,null,{"$f":"KPI!$I$23","v":"NPV(Кредиторов)"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B896=Lists!$CU$24,SUMIFS($Z896:$CV896,$Z$2:$CV$2,Periods!$Q$18),SUM($Z896:$CV896))","v":211904168.01659679},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA898=0,0,AA890/AA898))","v":-59113665.147916719},{"$f":"IF(AB$11=\"\",0,IF(AB898=0,0,AB890/AB898))","v":-63723903.090730257},-35970977.724027798,-24000034.396838069,-1980957.0169853806,-1277498.9022963881,-1103445.8591973246,-1301001.699378662,8723402.0716223661,19905023.991059341,0,1485030.7243840809,608059.43849526276,0,0,3878655.1329238764,8063227.8990058945,6781242.7489957837,0,0,0,0,6503245.1031461442,9190897.0501032155,9486303.5121019278,723948.4697365748,0,8989751.4496739451,16605662.154034726,15445037.763501175,3110183.6695844848,0,0,0,11190490.960773846,15044485.092655353,15063425.73837409,2444842.3308482715,0,13199413.076288003,23932830.458920334,22000099.033545606,8546145.5828249361,0,0,0,14515889.26310849,18884193.581460811,17960702.196075212,3418538.2188979294,0,13973655.013219843,25045610.864060823,4690752.8950937502,0,0,0,0,28202663.682168111,42762242.68728321,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN898=0,0,CN890/CN898))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":902},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B902=Lists!$CU$24,SUMIFS($Z902:$CV902,$Z$2:$CV$2,Periods!$Q$18),SUM($Z902:$CV902))","v":200000000},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AA$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,Z904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AA$2-1))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AB$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AA904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AB$2-1))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AC$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AB904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AC$2-1))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AD$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AC904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AD$2-1))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AE$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AD904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AE$2-1))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AF$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AE904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AF$2-1))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AG$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AF904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AG$2-1))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AH$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AG904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AH$2-1))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AI$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AH904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AI$2-1))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AJ$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AI904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AJ$2-1))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AK$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AJ904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AK$2-1))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AL$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AK904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AL$2-1))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AM$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AL904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AM$2-1))))","v":4166666.6666666665},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AN$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AM904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AN$2-1))))","v":4166666.666666667},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AO$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AN904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AO$2-1))))","v":4166666.6666666665},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AP$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AO904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AP$2-1))))","v":4166666.6666666665},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AQ$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AP904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AQ$2-1))))","v":4166666.666666667},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AR$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AQ904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AR$2-1))))","v":4166666.6666666665},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AS$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AR904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AS$2-1))))","v":4166666.6666666665},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AT$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AS904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AT$2-1))))","v":4166666.666666667},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AU$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AT904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AU$2-1))))","v":4166666.6666666665},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AV$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AU904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AV$2-1))))","v":4166666.6666666665},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AW$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AV904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AW$2-1))))","v":4166666.666666667},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AX$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AW904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AX$2-1))))","v":4166666.666666667},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AY$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AX904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AY$2-1))))","v":4166666.6666666665},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,AZ$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AY904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(AZ$2-1))))","v":4166666.666666667},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BA$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,AZ904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BA$2-1))))","v":4166666.6666666674},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BB$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BA904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BB$2-1))))","v":4166666.6666666665},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BC$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BB904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BC$2-1))))","v":4166666.666666667},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BD$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BC904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BD$2-1))))","v":4166666.6666666674},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BE$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BD904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BE$2-1))))","v":4166666.666666667},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BF$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BE904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BF$2-1))))","v":4166666.666666667},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BG$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BF904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BG$2-1))))","v":4166666.666666667},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BH$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BG904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BH$2-1))))","v":4166666.6666666665},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BI$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BH904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BI$2-1))))","v":4166666.6666666665},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BJ$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BI904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BJ$2-1))))","v":4166666.666666666},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BK$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BJ904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BK$2-1))))","v":4166666.666666666},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BL$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BK904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BL$2-1))))","v":4166666.6666666656},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BM$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BL904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BM$2-1))))","v":4166666.6666666656},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BN$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BM904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BN$2-1))))","v":4166666.6666666651},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BO$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BN904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BO$2-1))))","v":4166666.6666666651},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BP$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BO904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BP$2-1))))","v":4166666.6666666646},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BQ$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BP904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BQ$2-1))))","v":4166666.6666666642},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BR$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BQ904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BR$2-1))))","v":4166666.6666666637},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BS$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BR904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BS$2-1))))","v":4166666.6666666642},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BT$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BS904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BT$2-1))))","v":4166666.6666666646},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BU$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BT904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BU$2-1))))","v":4166666.6666666651},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BV$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BU904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BV$2-1))))","v":4166666.666666666},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BW$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BV904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BW$2-1))))","v":4166666.6666666665},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BX$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BW904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BX$2-1))))","v":4166666.6666666674},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BY$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BX904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BY$2-1))))","v":4166666.6666666688},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,BZ$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BY904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(BZ$2-1))))","v":4166666.6666666698},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CA$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,BZ904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CA$2-1))))","v":4166666.6666666716},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CB$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CA904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CB$2-1))))","v":4166666.6666666693},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CC$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CB904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CC$2-1))))","v":4166666.6666666716},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CD$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CC904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CD$2-1))))","v":4166666.6666666744},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CE$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CD904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CE$2-1))))","v":4166666.6666666716},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CF$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CE904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CF$2-1))))","v":4166666.6666666665},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CG$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CF904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CG$2-1))))","v":4166666.6666666716},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CH$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CG904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CH$2-1))))","v":4166666.6666666865},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CI$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CH904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CI$2-1))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CJ$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CI904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CJ$2-1))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CK$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CJ904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CK$2-1))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CL$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CK904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CL$2-1))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CM$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CL904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CM$2-1))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CN$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CM904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CN$2-1))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CO$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CN904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CO$2-1))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CP$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CO904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CP$2-1))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CQ$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CP904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CQ$2-1))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CR$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CQ904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CR$2-1))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CS$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CR904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CS$2-1))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CT$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CS904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CT$2-1))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2<=SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+30*Credits!$Q$32/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1,CU$2>SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1),0,CT904/((SUMIFS($Z$2:$CV$2,$Z901:$CV901,1)+360*Credits!$Q$31/IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,30,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))-1)-(CU$2-1))))","v":0}]
[{"$f":"ROW()","v":904},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B904=Lists!$CU$24,SUMIFS($Z904:$CV904,$Z$2:$CV$2,Periods!$Q$18),SUM($Z904:$CV904))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z900:AA900)-SUM($Z902:AA902))","v":200000000},{"$f":"IF(AB$11=\"\",0,SUM($Z900:AB900)-SUM($Z902:AB902))","v":200000000},{"$f":"IF(AC$11=\"\",0,SUM($Z900:AC900)-SUM($Z902:AC902))","v":200000000},{"$f":"IF(AD$11=\"\",0,SUM($Z900:AD900)-SUM($Z902:AD902))","v":200000000},{"$f":"IF(AE$11=\"\",0,SUM($Z900:AE900)-SUM($Z902:AE902))","v":200000000},{"$f":"IF(AF$11=\"\",0,SUM($Z900:AF900)-SUM($Z902:AF902))","v":200000000},{"$f":"IF(AG$11=\"\",0,SUM($Z900:AG900)-SUM($Z902:AG902))","v":200000000},{"$f":"IF(AH$11=\"\",0,SUM($Z900:AH900)-SUM($Z902:AH902))","v":200000000},{"$f":"IF(AI$11=\"\",0,SUM($Z900:AI900)-SUM($Z902:AI902))","v":200000000},{"$f":"IF(AJ$11=\"\",0,SUM($Z900:AJ900)-SUM($Z902:AJ902))","v":200000000},{"$f":"IF(AK$11=\"\",0,SUM($Z900:AK900)-SUM($Z902:AK902))","v":200000000},{"$f":"IF(AL$11=\"\",0,SUM($Z900:AL900)-SUM($Z902:AL902))","v":200000000},{"$f":"IF(AM$11=\"\",0,SUM($Z900:AM900)-SUM($Z902:AM902))","v":195833333.33333334},{"$f":"IF(AN$11=\"\",0,SUM($Z900:AN900)-SUM($Z902:AN902))","v":191666666.66666666},{"$f":"IF(AO$11=\"\",0,SUM($Z900:AO900)-SUM($Z902:AO902))","v":187500000},{"$f":"IF(AP$11=\"\",0,SUM($Z900:AP900)-SUM($Z902:AP902))","v":183333333.33333334},{"$f":"IF(AQ$11=\"\",0,SUM($Z900:AQ900)-SUM($Z902:AQ902))","v":179166666.66666666},{"$f":"IF(AR$11=\"\",0,SUM($Z900:AR900)-SUM($Z902:AR902))","v":175000000},{"$f":"IF(AS$11=\"\",0,SUM($Z900:AS900)-SUM($Z902:AS902))","v":170833333.33333334},{"$f":"IF(AT$11=\"\",0,SUM($Z900:AT900)-SUM($Z902:AT902))","v":166666666.66666666},{"$f":"IF(AU$11=\"\",0,SUM($Z900:AU900)-SUM($Z902:AU902))","v":162500000},{"$f":"IF(AV$11=\"\",0,SUM($Z900:AV900)-SUM($Z902:AV902))","v":158333333.33333334},{"$f":"IF(AW$11=\"\",0,SUM($Z900:AW900)-SUM($Z902:AW902))","v":154166666.66666669},{"$f":"IF(AX$11=\"\",0,SUM($Z900:AX900)-SUM($Z902:AX902))","v":150000000},{"$f":"IF(AY$11=\"\",0,SUM($Z900:AY900)-SUM($Z902:AY902))","v":145833333.33333334},{"$f":"IF(AZ$11=\"\",0,SUM($Z900:AZ900)-SUM($Z902:AZ902))","v":141666666.66666669},{"$f":"IF(BA$11=\"\",0,SUM($Z900:BA900)-SUM($Z902:BA902))","v":137500000},{"$f":"IF(BB$11=\"\",0,SUM($Z900:BB900)-SUM($Z902:BB902))","v":133333333.33333334},{"$f":"IF(BC$11=\"\",0,SUM($Z900:BC900)-SUM($Z902:BC902))","v":129166666.66666669},{"$f":"IF(BD$11=\"\",0,SUM($Z900:BD900)-SUM($Z902:BD902))","v":125000000.00000001},{"$f":"IF(BE$11=\"\",0,SUM($Z900:BE900)-SUM($Z902:BE902))","v":120833333.33333334},{"$f":"IF(BF$11=\"\",0,SUM($Z900:BF900)-SUM($Z902:BF902))","v":116666666.66666667},{"$f":"IF(BG$11=\"\",0,SUM($Z900:BG900)-SUM($Z902:BG902))","v":112500000},{"$f":"IF(BH$11=\"\",0,SUM($Z900:BH900)-SUM($Z902:BH902))","v":108333333.33333333},{"$f":"IF(BI$11=\"\",0,SUM($Z900:BI900)-SUM($Z902:BI902))","v":104166666.66666666},{"$f":"IF(BJ$11=\"\",0,SUM($Z900:BJ900)-SUM($Z902:BJ902))","v":99999999.999999985},{"$f":"IF(BK$11=\"\",0,SUM($Z900:BK900)-SUM($Z902:BK902))","v":95833333.333333313},{"$f":"IF(BL$11=\"\",0,SUM($Z900:BL900)-SUM($Z902:BL902))","v":91666666.666666642},{"$f":"IF(BM$11=\"\",0,SUM($Z900:BM900)-SUM($Z902:BM902))","v":87499999.99999997},{"$f":"IF(BN$11=\"\",0,SUM($Z900:BN900)-SUM($Z902:BN902))","v":83333333.333333299},{"$f":"IF(BO$11=\"\",0,SUM($Z900:BO900)-SUM($Z902:BO902))","v":79166666.666666627},{"$f":"IF(BP$11=\"\",0,SUM($Z900:BP900)-SUM($Z902:BP902))","v":74999999.999999955},{"$f":"IF(BQ$11=\"\",0,SUM($Z900:BQ900)-SUM($Z902:BQ902))","v":70833333.333333284},{"$f":"IF(BR$11=\"\",0,SUM($Z900:BR900)-SUM($Z902:BR902))","v":66666666.666666627},{"$f":"IF(BS$11=\"\",0,SUM($Z900:BS900)-SUM($Z902:BS902))","v":62499999.99999997},{"$f":"IF(BT$11=\"\",0,SUM($Z900:BT900)-SUM($Z902:BT902))","v":58333333.333333313},{"$f":"IF(BU$11=\"\",0,SUM($Z900:BU900)-SUM($Z902:BU902))","v":54166666.666666657},{"$f":"IF(BV$11=\"\",0,SUM($Z900:BV900)-SUM($Z902:BV902))","v":50000000},{"$f":"IF(BW$11=\"\",0,SUM($Z900:BW900)-SUM($Z902:BW902))","v":45833333.333333343},{"$f":"IF(BX$11=\"\",0,SUM($Z900:BX900)-SUM($Z902:BX902))","v":41666666.666666687},{"$f":"IF(BY$11=\"\",0,SUM($Z900:BY900)-SUM($Z902:BY902))","v":37500000.00000003},{"$f":"IF(BZ$11=\"\",0,SUM($Z900:BZ900)-SUM($Z902:BZ902))","v":33333333.333333373},{"$f":"IF(CA$11=\"\",0,SUM($Z900:CA900)-SUM($Z902:CA902))","v":29166666.666666687},{"$f":"IF(CB$11=\"\",0,SUM($Z900:CB900)-SUM($Z902:CB902))","v":25000000.00000003},{"$f":"IF(CC$11=\"\",0,SUM($Z900:CC900)-SUM($Z902:CC902))","v":20833333.333333373},{"$f":"IF(CD$11=\"\",0,SUM($Z900:CD900)-SUM($Z902:CD902))","v":16666666.666666687},{"$f":"IF(CE$11=\"\",0,SUM($Z900:CE900)-SUM($Z902:CE902))","v":12500000},{"$f":"IF(CF$11=\"\",0,SUM($Z900:CF900)-SUM($Z902:CF902))","v":8333333.3333333433},{"$f":"IF(CG$11=\"\",0,SUM($Z900:CG900)-SUM($Z902:CG902))","v":4166666.6666666865},{"$f":"IF(CH$11=\"\",0,SUM($Z900:CH900)-SUM($Z902:CH902))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z900:CI900)-SUM($Z902:CI902))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z900:CJ900)-SUM($Z902:CJ902))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z900:CK900)-SUM($Z902:CK902))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z900:CL900)-SUM($Z902:CL902))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z900:CM900)-SUM($Z902:CM902))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z900:CN900)-SUM($Z902:CN902))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z900:CO900)-SUM($Z902:CO902))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z900:CP900)-SUM($Z902:CP902))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z900:CQ900)-SUM($Z902:CQ902))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z900:CR900)-SUM($Z902:CR902))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z900:CS900)-SUM($Z902:CS902))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z900:CT900)-SUM($Z902:CT902))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z900:CU900)-SUM($Z902:CU902))","v":0}]
[{"$f":"ROW()","v":913}]
[{"$f":"ROW()","v":923}]
[{"$f":"ROW()","v":926},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B926=Lists!$CU$24,SUMIFS($Z926:$CV926,$Z$2:$CV$2,Periods!$Q$18),SUM($Z926:$CV926))","v":8333011.2057204135},null,null,{"$f":"IF(AA914<0,-AA914,0)","v":0},{"$f":"IF(AA938+AB912<0,-(AA938+AB912),0)","v":0},{"$f":"IF(AB938+AC912<0,-(AB938+AC912),0)","v":0},{"$f":"IF(AC938+AD912<0,-(AC938+AD912),0)","v":0},0,0,0,564073.47790510394,0,0,0,0,0,0,0,0,0,0,0,0,0,6025946.3878881522,0,0,0,0,1742991.3399271574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO938+CP912<0,-(CO938+CP912),0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":935}]
[{"$f":"ROW()","v":937}]
[{"$f":"ROW()","v":938},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Остаток ДС на конец периода",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS($X938-$X944)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B938=Lists!$CU$24,SUMIFS($Z938:$CV938,$Z$2:$CV$2,Periods!$Q$18),SUM($Z938:$CV938))","v":281791199.01308727},null,null,{"$f":"AA914+AA930-AA936","v":140505995.75060892},{"$f":"IF(AB$11=\"\",0,AA938+AB912+AB930-AB936)","v":74626118.342051625},{"$f":"IF(AC$11=\"\",0,AB938+AC912+AC930-AC936)","v":36623015.398598187},{"$f":"IF(AD$11=\"\",0,AC938+AD912+AD930-AD936)","v":10665993.142460972},7287149.7617455386,4626200.6251777215,2138754.5921424199,0,7334931.122213426,27522438.486890119,25891707.244589157,26162207.093590632,23365807.294571798,19856123.316200949,10406469.875053693,9287602.9332115725,12890775.267031893,16419971.95241677,16702233.635959789,14827501.371924832,1173602.6299175546,0,-1.0186340659856796E-10,1682345.0819909512,7651694.2452977318,9395538.9824157674,0,3902747.0315558556,18847204.276234321,32541259.33587835,39396921.65164084,42004333.772931203,23566666.35871502,16502217.899903566,25620005.382676661,39710612.676604584,53974946.948270142,61036767.388404191,47511169.34691152,59820702.359853625,86229395.844029263,110335965.514616,124155853.1763016,132043837.76902902,109451007.2460321,103095974.67617223,118162874.73738776,139326833.84569025,159419388.59163642,169831977.80094701,155213645.81158313,170301994.24234906,201097753.74344641,227799456.06422144,242386741.44525334,249797098.44860023,227447139.92850488,186202051.36435562,223153879.6501711,281791199.01308727,0,0,0,0,0,0,0,{"$f":"IF(CP$11=\"\",0,CO938+CP912+CP930-CP936)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":939}]
[{"$f":"ROW()","v":940},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,"Задолженность по %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B940=Lists!$CU$24,SUMIFS($Z940:$CV940,$Z$2:$CV$2,Periods!$Q$18),SUM($Z940:$CV940))","v":0},null,null,{"$f":"SUM($AA934:AA934)-SUM($AA936:AA936)","v":0},{"$f":"SUM($AA934:AB934)-SUM($AA936:AB936)","v":0},{"$f":"SUM($AA934:AC934)-SUM($AA936:AC936)","v":0},{"$f":"SUM($AA934:AD934)-SUM($AA936:AD936)","v":0},{"$f":"SUM($AA934:AE934)-SUM($AA936:AE936)","v":0},{"$f":"SUM($AA934:AF934)-SUM($AA936:AF936)","v":0},{"$f":"SUM($AA934:AG934)-SUM($AA936:AG936)","v":0},{"$f":"SUM($AA934:AH934)-SUM($AA936:AH936)","v":4700.6123158758664},{"$f":"SUM($AA934:AI934)-SUM($AA936:AI936)","v":0},{"$f":"SUM($AA934:AJ934)-SUM($AA936:AJ936)","v":0},{"$f":"SUM($AA934:AK934)-SUM($AA936:AK936)","v":0},{"$f":"SUM($AA934:AL934)-SUM($AA936:AL936)","v":0},{"$f":"SUM($AA934:AM934)-SUM($AA936:AM936)","v":0},{"$f":"SUM($AA934:AN934)-SUM($AA936:AN936)","v":0},{"$f":"SUM($AA934:AO934)-SUM($AA936:AO936)","v":0},{"$f":"SUM($AA934:AP934)-SUM($AA936:AP936)","v":0},{"$f":"SUM($AA934:AQ934)-SUM($AA936:AQ936)","v":0},{"$f":"SUM($AA934:AR934)-SUM($AA936:AR936)","v":0},{"$f":"SUM($AA934:AS934)-SUM($AA936:AS936)","v":0},{"$f":"SUM($AA934:AT934)-SUM($AA936:AT936)","v":0},{"$f":"SUM($AA934:AU934)-SUM($AA936:AU936)","v":0},{"$f":"SUM($AA934:AV934)-SUM($AA936:AV936)","v":50216.219899067932},{"$f":"SUM($AA934:AW934)-SUM($AA936:AW936)","v":0},{"$f":"SUM($AA934:AX934)-SUM($AA936:AX936)","v":0},{"$f":"SUM($AA934:AY934)-SUM($AA936:AY936)","v":0},{"$f":"SUM($AA934:AZ934)-SUM($AA936:AZ936)","v":0},{"$f":"SUM($AA934:BA934)-SUM($AA936:BA936)","v":14524.927832726302},{"$f":"SUM($AA934:BB934)-SUM($AA936:BB936)","v":0},{"$f":"SUM($AA934:BC934)-SUM($AA936:BC936)","v":0},{"$f":"SUM($AA934:BD934)-SUM($AA936:BD936)","v":0},{"$f":"SUM($AA934:BE934)-SUM($AA936:BE936)","v":0},{"$f":"SUM($AA934:BF934)-SUM($AA936:BF936)","v":0},{"$f":"SUM($AA934:BG934)-SUM($AA936:BG936)","v":0},{"$f":"SUM($AA934:BH934)-SUM($AA936:BH936)","v":0},{"$f":"SUM($AA934:BI934)-SUM($AA936:BI936)","v":0},{"$f":"SUM($AA934:BJ934)-SUM($AA936:BJ936)","v":0},{"$f":"SUM($AA934:BK934)-SUM($AA936:BK936)","v":0},{"$f":"SUM($AA934:BL934)-SUM($AA936:BL936)","v":0},{"$f":"SUM($AA934:BM934)-SUM($AA936:BM936)","v":0},{"$f":"SUM($AA934:BN934)-SUM($AA936:BN936)","v":0},{"$f":"SUM($AA934:BO934)-SUM($AA936:BO936)","v":0},{"$f":"SUM($AA934:BP934)-SUM($AA936:BP936)","v":0},{"$f":"SUM($AA934:BQ934)-SUM($AA936:BQ936)","v":0},{"$f":"SUM($AA934:BR934)-SUM($AA936:BR936)","v":0},{"$f":"SUM($AA934:BS934)-SUM($AA936:BS936)","v":0},{"$f":"SUM($AA934:BT934)-SUM($AA936:BT936)","v":0},{"$f":"SUM($AA934:BU934)-SUM($AA936:BU936)","v":0},{"$f":"SUM($AA934:BV934)-SUM($AA936:BV936)","v":0},{"$f":"SUM($AA934:BW934)-SUM($AA936:BW936)","v":0},{"$f":"SUM($AA934:BX934)-SUM($AA936:BX936)","v":0},{"$f":"SUM($AA934:BY934)-SUM($AA936:BY936)","v":0},{"$f":"SUM($AA934:BZ934)-SUM($AA936:BZ936)","v":0},{"$f":"SUM($AA934:CA934)-SUM($AA936:CA936)","v":0},{"$f":"SUM($AA934:CB934)-SUM($AA936:CB936)","v":0},{"$f":"SUM($AA934:CC934)-SUM($AA936:CC936)","v":0},{"$f":"SUM($AA934:CD934)-SUM($AA936:CD936)","v":0},{"$f":"SUM($AA934:CE934)-SUM($AA936:CE936)","v":0},{"$f":"SUM($AA934:CF934)-SUM($AA936:CF936)","v":0},{"$f":"SUM($AA934:CG934)-SUM($AA936:CG936)","v":0},{"$f":"SUM($AA934:CH934)-SUM($AA936:CH936)","v":0},{"$f":"SUM($AA934:CI934)-SUM($AA936:CI936)","v":0},{"$f":"SUM($AA934:CJ934)-SUM($AA936:CJ936)","v":0},{"$f":"SUM($AA934:CK934)-SUM($AA936:CK936)","v":0},{"$f":"SUM($AA934:CL934)-SUM($AA936:CL936)","v":0},{"$f":"SUM($AA934:CM934)-SUM($AA936:CM936)","v":0},{"$f":"SUM($AA934:CN934)-SUM($AA936:CN936)","v":0},{"$f":"SUM($AA934:CO934)-SUM($AA936:CO936)","v":0},{"$f":"SUM($AA934:CP934)-SUM($AA936:CP936)","v":0},{"$f":"SUM($AA934:CQ934)-SUM($AA936:CQ936)","v":0},{"$f":"SUM($AA934:CR934)-SUM($AA936:CR936)","v":0},{"$f":"SUM($AA934:CS934)-SUM($AA936:CS936)","v":0},{"$f":"SUM($AA934:CT934)-SUM($AA936:CT936)","v":0},{"$f":"SUM($AA934:CU934)-SUM($AA936:CU936)","v":0}]
[{"$f":"ROW()","v":941}]
[{"$f":"ROW()","v":942},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$95","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X942-(X912+X926-X928-X936))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B942=Lists!$CU$24,SUMIFS($Z942:$CV942,$Z$2:$CV$2,Periods!$Q$18),SUM($Z942:$CV942))","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AA$15:AA941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":140505995.75060892},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AB$15:AB941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-65879877.408557288},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AC$15:AC941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-38003102.943453439},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AD$15:AD941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-25957022.256137215},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AE$15:AE941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-3378843.3807154335},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AF$15:AF941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-2660949.1365678171},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AG$15:AG941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-2487446.0330353016},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AH$15:AH941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-2138754.5921424199},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AI$15:AI941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":7334931.122213427},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AJ$15:AJ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":20187507.364676692},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AK$15:AK941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-1630731.2423009593},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AL$15:AL941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":270499.84900147468},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AM$15:AM941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-2796399.7990188338},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AN$15:AN941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-3509683.978370849},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AO$15:AO941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-9449653.4411472566},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AP$15:AP941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-1118866.9418421201},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AQ$15:AQ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":3603172.3338203207},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AR$15:AR941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":3529196.685384877},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AS$15:AS941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":282261.683543019},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AT$15:AT941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-1874732.2640349567},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AU$15:AU941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-13653898.742007278},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AV$15:AV941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-1173602.6299175546},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AW$15:AW941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AX$15:AX941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":1682345.0819909498},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AY$15:AY941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":5969349.1633067802},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(AZ$15:AZ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":1743844.7371180356},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BA$15:BA941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-9395538.9824157655},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BB$15:BB941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":3902747.0315558538},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BC$15:BC941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":14944457.244678468},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BD$15:BD941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":13694055.059644029},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BE$15:BE941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":6855662.31576249},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BF$15:BF941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":2607412.1212903634},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BG$15:BG941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-18437667.414216183},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BH$15:BH941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-7064448.4588114545},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BI$15:BI941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":9117787.4827730954},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BJ$15:BJ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":14090607.293927923},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BK$15:BK941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":14264334.271665558},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BL$15:BL941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":7061820.4401340485},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BM$15:BM941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-13525598.041492671},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BN$15:BN941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":12309533.012942106},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BO$15:BO941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":26408693.484175637},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BP$15:BP941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":24106569.670586735},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BQ$15:BQ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":13819887.661685601},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BR$15:BR941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":7887984.5927274227},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BS$15:BS941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-22592830.522996917},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BT$15:BT941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-6355032.5698598698},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BU$15:BU941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":15066900.061215535},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BV$15:BV941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":21163959.108302489},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BW$15:BW941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":20092554.745946184},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BX$15:BX941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":10412589.209310606},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BY$15:BY941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-14618331.989363879},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(BZ$15:BZ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":15088348.430765927},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CA$15:CA941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":30795759.501097351},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CB$15:CB941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":26701702.320775032},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CC$15:CC941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":14587285.381031901},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CD$15:CD941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":7410357.0033468902},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CE$15:CE941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-22349958.520095341},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CF$15:CF941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":-41245088.564149246},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CG$15:CG941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":36951828.28581547},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CH$15:CH941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":58637319.362916142},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CI$15:CI941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CJ$15:CJ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CK$15:CK941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CL$15:CL941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CM$15:CM941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CN$15:CN941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CO$15:CO941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CP$15:CP941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CQ$15:CQ941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CR$15:CR941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CS$15:CS941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CT$15:CT941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$21)-SUMIFS(CU$15:CU941,$H$15:$H941,\"<>\"&\"\",$I$15:$I941,\"\",$B$15:$B941,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":943}]
[{"$f":"ROW()","v":944},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X944-$X942)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B944=Lists!$CU$24,SUMIFS($Z944:$CV944,$Z$2:$CV$2,Periods!$Q$18),SUM($Z944:$CV944))","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z942:AA942))","v":140505995.75060892},{"$f":"IF(AB$11=\"\",0,SUM($Z942:AB942))","v":74626118.342051625},{"$f":"IF(AC$11=\"\",0,SUM($Z942:AC942))","v":36623015.398598187},{"$f":"IF(AD$11=\"\",0,SUM($Z942:AD942))","v":10665993.142460972},{"$f":"IF(AE$11=\"\",0,SUM($Z942:AE942))","v":7287149.7617455386},{"$f":"IF(AF$11=\"\",0,SUM($Z942:AF942))","v":4626200.6251777215},{"$f":"IF(AG$11=\"\",0,SUM($Z942:AG942))","v":2138754.5921424199},{"$f":"IF(AH$11=\"\",0,SUM($Z942:AH942))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z942:AI942))","v":7334931.122213427},{"$f":"IF(AJ$11=\"\",0,SUM($Z942:AJ942))","v":27522438.486890119},{"$f":"IF(AK$11=\"\",0,SUM($Z942:AK942))","v":25891707.244589157},{"$f":"IF(AL$11=\"\",0,SUM($Z942:AL942))","v":26162207.093590632},{"$f":"IF(AM$11=\"\",0,SUM($Z942:AM942))","v":23365807.294571798},{"$f":"IF(AN$11=\"\",0,SUM($Z942:AN942))","v":19856123.316200949},{"$f":"IF(AO$11=\"\",0,SUM($Z942:AO942))","v":10406469.875053693},{"$f":"IF(AP$11=\"\",0,SUM($Z942:AP942))","v":9287602.9332115725},{"$f":"IF(AQ$11=\"\",0,SUM($Z942:AQ942))","v":12890775.267031893},{"$f":"IF(AR$11=\"\",0,SUM($Z942:AR942))","v":16419971.95241677},{"$f":"IF(AS$11=\"\",0,SUM($Z942:AS942))","v":16702233.635959789},{"$f":"IF(AT$11=\"\",0,SUM($Z942:AT942))","v":14827501.371924832},{"$f":"IF(AU$11=\"\",0,SUM($Z942:AU942))","v":1173602.6299175546},{"$f":"IF(AV$11=\"\",0,SUM($Z942:AV942))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z942:AW942))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z942:AX942))","v":1682345.0819909498},{"$f":"IF(AY$11=\"\",0,SUM($Z942:AY942))","v":7651694.24529773},{"$f":"IF(AZ$11=\"\",0,SUM($Z942:AZ942))","v":9395538.9824157655},{"$f":"IF(BA$11=\"\",0,SUM($Z942:BA942))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z942:BB942))","v":3902747.0315558538},{"$f":"IF(BC$11=\"\",0,SUM($Z942:BC942))","v":18847204.276234321},{"$f":"IF(BD$11=\"\",0,SUM($Z942:BD942))","v":32541259.33587835},{"$f":"IF(BE$11=\"\",0,SUM($Z942:BE942))","v":39396921.65164084},{"$f":"IF(BF$11=\"\",0,SUM($Z942:BF942))","v":42004333.772931203},{"$f":"IF(BG$11=\"\",0,SUM($Z942:BG942))","v":23566666.35871502},{"$f":"IF(BH$11=\"\",0,SUM($Z942:BH942))","v":16502217.899903566},{"$f":"IF(BI$11=\"\",0,SUM($Z942:BI942))","v":25620005.382676661},{"$f":"IF(BJ$11=\"\",0,SUM($Z942:BJ942))","v":39710612.676604584},{"$f":"IF(BK$11=\"\",0,SUM($Z942:BK942))","v":53974946.948270142},{"$f":"IF(BL$11=\"\",0,SUM($Z942:BL942))","v":61036767.388404191},{"$f":"IF(BM$11=\"\",0,SUM($Z942:BM942))","v":47511169.34691152},{"$f":"IF(BN$11=\"\",0,SUM($Z942:BN942))","v":59820702.359853625},{"$f":"IF(BO$11=\"\",0,SUM($Z942:BO942))","v":86229395.844029263},{"$f":"IF(BP$11=\"\",0,SUM($Z942:BP942))","v":110335965.514616},{"$f":"IF(BQ$11=\"\",0,SUM($Z942:BQ942))","v":124155853.1763016},{"$f":"IF(BR$11=\"\",0,SUM($Z942:BR942))","v":132043837.76902902},{"$f":"IF(BS$11=\"\",0,SUM($Z942:BS942))","v":109451007.2460321},{"$f":"IF(BT$11=\"\",0,SUM($Z942:BT942))","v":103095974.67617223},{"$f":"IF(BU$11=\"\",0,SUM($Z942:BU942))","v":118162874.73738776},{"$f":"IF(BV$11=\"\",0,SUM($Z942:BV942))","v":139326833.84569025},{"$f":"IF(BW$11=\"\",0,SUM($Z942:BW942))","v":159419388.59163642},{"$f":"IF(BX$11=\"\",0,SUM($Z942:BX942))","v":169831977.80094701},{"$f":"IF(BY$11=\"\",0,SUM($Z942:BY942))","v":155213645.81158313},{"$f":"IF(BZ$11=\"\",0,SUM($Z942:BZ942))","v":170301994.24234906},{"$f":"IF(CA$11=\"\",0,SUM($Z942:CA942))","v":201097753.74344641},{"$f":"IF(CB$11=\"\",0,SUM($Z942:CB942))","v":227799456.06422144},{"$f":"IF(CC$11=\"\",0,SUM($Z942:CC942))","v":242386741.44525334},{"$f":"IF(CD$11=\"\",0,SUM($Z942:CD942))","v":249797098.44860023},{"$f":"IF(CE$11=\"\",0,SUM($Z942:CE942))","v":227447139.92850488},{"$f":"IF(CF$11=\"\",0,SUM($Z942:CF942))","v":186202051.36435562},{"$f":"IF(CG$11=\"\",0,SUM($Z942:CG942))","v":223153879.6501711},{"$f":"IF(CH$11=\"\",0,SUM($Z942:CH942))","v":281791199.01308727},{"$f":"IF(CI$11=\"\",0,SUM($Z942:CI942))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z942:CJ942))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z942:CK942))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z942:CL942))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z942:CM942))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z942:CN942))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z942:CO942))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z942:CP942))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z942:CQ942))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z942:CR942))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z942:CS942))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z942:CT942))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z942:CU942))","v":0}]
[{"$f":"ROW()","v":945}]
[{"$f":"ROW()","v":946},null,null,null,null,null,null,{"$f":"Items!$BS$42","v":"Итоговый свободный финпоток (Total FCF)"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X944-$X946)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B946=Lists!$CU$24,SUMIFS($Z946:$CV946,$Z$2:$CV$2,Periods!$Q$18),SUM($Z946:$CV946))","v":281791199.01308727},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$2=Periods!$Q$18,AA942>0),AA942,IF(AND(AA942>0,AA944-MIN(INDIRECT(ADDRESS($A944,AB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AA944-MIN(INDIRECT(ADDRESS($A944,AB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AA942),AA942-(AA944-MIN(INDIRECT(ADDRESS($A944,AB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AA942>0,AA944<=MIN(INDIRECT(ADDRESS($A944,AB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AA942,0))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$2=Periods!$Q$18,AB942>0),AB942,IF(AND(AB942>0,AB944-MIN(INDIRECT(ADDRESS($A944,AC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AB944-MIN(INDIRECT(ADDRESS($A944,AC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AB942),AB942-(AB944-MIN(INDIRECT(ADDRESS($A944,AC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AB942>0,AB944<=MIN(INDIRECT(ADDRESS($A944,AC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AB942,0))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AND(AC$2=Periods!$Q$18,AC942>0),AC942,IF(AND(AC942>0,AC944-MIN(INDIRECT(ADDRESS($A944,AD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AC944-MIN(INDIRECT(ADDRESS($A944,AD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AC942),AC942-(AC944-MIN(INDIRECT(ADDRESS($A944,AD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AC942>0,AC944<=MIN(INDIRECT(ADDRESS($A944,AD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AC942,0))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AND(AD$2=Periods!$Q$18,AD942>0),AD942,IF(AND(AD942>0,AD944-MIN(INDIRECT(ADDRESS($A944,AE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AD944-MIN(INDIRECT(ADDRESS($A944,AE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AD942),AD942-(AD944-MIN(INDIRECT(ADDRESS($A944,AE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AD942>0,AD944<=MIN(INDIRECT(ADDRESS($A944,AE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AD942,0))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AND(AE$2=Periods!$Q$18,AE942>0),AE942,IF(AND(AE942>0,AE944-MIN(INDIRECT(ADDRESS($A944,AF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AE944-MIN(INDIRECT(ADDRESS($A944,AF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AE942),AE942-(AE944-MIN(INDIRECT(ADDRESS($A944,AF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AE942>0,AE944<=MIN(INDIRECT(ADDRESS($A944,AF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AE942,0))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AND(AF$2=Periods!$Q$18,AF942>0),AF942,IF(AND(AF942>0,AF944-MIN(INDIRECT(ADDRESS($A944,AG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AF944-MIN(INDIRECT(ADDRESS($A944,AG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AF942),AF942-(AF944-MIN(INDIRECT(ADDRESS($A944,AG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AF942>0,AF944<=MIN(INDIRECT(ADDRESS($A944,AG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AF942,0))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AND(AG$2=Periods!$Q$18,AG942>0),AG942,IF(AND(AG942>0,AG944-MIN(INDIRECT(ADDRESS($A944,AH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AG944-MIN(INDIRECT(ADDRESS($A944,AH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AG942),AG942-(AG944-MIN(INDIRECT(ADDRESS($A944,AH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AG942>0,AG944<=MIN(INDIRECT(ADDRESS($A944,AH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AG942,0))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AND(AH$2=Periods!$Q$18,AH942>0),AH942,IF(AND(AH942>0,AH944-MIN(INDIRECT(ADDRESS($A944,AI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AH944-MIN(INDIRECT(ADDRESS($A944,AI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AH942),AH942-(AH944-MIN(INDIRECT(ADDRESS($A944,AI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AH942>0,AH944<=MIN(INDIRECT(ADDRESS($A944,AI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AH942,0))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AND(AI$2=Periods!$Q$18,AI942>0),AI942,IF(AND(AI942>0,AI944-MIN(INDIRECT(ADDRESS($A944,AJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AI944-MIN(INDIRECT(ADDRESS($A944,AJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AI942),AI942-(AI944-MIN(INDIRECT(ADDRESS($A944,AJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AI942>0,AI944<=MIN(INDIRECT(ADDRESS($A944,AJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AI942,0))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AND(AJ$2=Periods!$Q$18,AJ942>0),AJ942,IF(AND(AJ942>0,AJ944-MIN(INDIRECT(ADDRESS($A944,AK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AJ944-MIN(INDIRECT(ADDRESS($A944,AK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AJ942),AJ942-(AJ944-MIN(INDIRECT(ADDRESS($A944,AK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AJ942>0,AJ944<=MIN(INDIRECT(ADDRESS($A944,AK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AJ942,0))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AND(AK$2=Periods!$Q$18,AK942>0),AK942,IF(AND(AK942>0,AK944-MIN(INDIRECT(ADDRESS($A944,AL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AK944-MIN(INDIRECT(ADDRESS($A944,AL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AK942),AK942-(AK944-MIN(INDIRECT(ADDRESS($A944,AL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AK942>0,AK944<=MIN(INDIRECT(ADDRESS($A944,AL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AK942,0))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AND(AL$2=Periods!$Q$18,AL942>0),AL942,IF(AND(AL942>0,AL944-MIN(INDIRECT(ADDRESS($A944,AM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AL944-MIN(INDIRECT(ADDRESS($A944,AM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AL942),AL942-(AL944-MIN(INDIRECT(ADDRESS($A944,AM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AL942>0,AL944<=MIN(INDIRECT(ADDRESS($A944,AM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AL942,0))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AND(AM$2=Periods!$Q$18,AM942>0),AM942,IF(AND(AM942>0,AM944-MIN(INDIRECT(ADDRESS($A944,AN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AM944-MIN(INDIRECT(ADDRESS($A944,AN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AM942),AM942-(AM944-MIN(INDIRECT(ADDRESS($A944,AN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AM942>0,AM944<=MIN(INDIRECT(ADDRESS($A944,AN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AM942,0))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AND(AN$2=Periods!$Q$18,AN942>0),AN942,IF(AND(AN942>0,AN944-MIN(INDIRECT(ADDRESS($A944,AO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AN944-MIN(INDIRECT(ADDRESS($A944,AO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AN942),AN942-(AN944-MIN(INDIRECT(ADDRESS($A944,AO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AN942>0,AN944<=MIN(INDIRECT(ADDRESS($A944,AO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AN942,0))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AND(AO$2=Periods!$Q$18,AO942>0),AO942,IF(AND(AO942>0,AO944-MIN(INDIRECT(ADDRESS($A944,AP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AO944-MIN(INDIRECT(ADDRESS($A944,AP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AO942),AO942-(AO944-MIN(INDIRECT(ADDRESS($A944,AP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AO942>0,AO944<=MIN(INDIRECT(ADDRESS($A944,AP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AO942,0))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AND(AP$2=Periods!$Q$18,AP942>0),AP942,IF(AND(AP942>0,AP944-MIN(INDIRECT(ADDRESS($A944,AQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AP944-MIN(INDIRECT(ADDRESS($A944,AQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AP942),AP942-(AP944-MIN(INDIRECT(ADDRESS($A944,AQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AP942>0,AP944<=MIN(INDIRECT(ADDRESS($A944,AQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AP942,0))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AND(AQ$2=Periods!$Q$18,AQ942>0),AQ942,IF(AND(AQ942>0,AQ944-MIN(INDIRECT(ADDRESS($A944,AR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AQ944-MIN(INDIRECT(ADDRESS($A944,AR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AQ942),AQ942-(AQ944-MIN(INDIRECT(ADDRESS($A944,AR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AQ942>0,AQ944<=MIN(INDIRECT(ADDRESS($A944,AR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AQ942,0))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AND(AR$2=Periods!$Q$18,AR942>0),AR942,IF(AND(AR942>0,AR944-MIN(INDIRECT(ADDRESS($A944,AS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AR944-MIN(INDIRECT(ADDRESS($A944,AS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AR942),AR942-(AR944-MIN(INDIRECT(ADDRESS($A944,AS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AR942>0,AR944<=MIN(INDIRECT(ADDRESS($A944,AS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AR942,0))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AND(AS$2=Periods!$Q$18,AS942>0),AS942,IF(AND(AS942>0,AS944-MIN(INDIRECT(ADDRESS($A944,AT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AS944-MIN(INDIRECT(ADDRESS($A944,AT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AS942),AS942-(AS944-MIN(INDIRECT(ADDRESS($A944,AT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AS942>0,AS944<=MIN(INDIRECT(ADDRESS($A944,AT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AS942,0))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AND(AT$2=Periods!$Q$18,AT942>0),AT942,IF(AND(AT942>0,AT944-MIN(INDIRECT(ADDRESS($A944,AU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AT944-MIN(INDIRECT(ADDRESS($A944,AU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AT942),AT942-(AT944-MIN(INDIRECT(ADDRESS($A944,AU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AT942>0,AT944<=MIN(INDIRECT(ADDRESS($A944,AU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AT942,0))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AND(AU$2=Periods!$Q$18,AU942>0),AU942,IF(AND(AU942>0,AU944-MIN(INDIRECT(ADDRESS($A944,AV$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AU944-MIN(INDIRECT(ADDRESS($A944,AV$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AU942),AU942-(AU944-MIN(INDIRECT(ADDRESS($A944,AV$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AU942>0,AU944<=MIN(INDIRECT(ADDRESS($A944,AV$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AU942,0))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AND(AV$2=Periods!$Q$18,AV942>0),AV942,IF(AND(AV942>0,AV944-MIN(INDIRECT(ADDRESS($A944,AW$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AV944-MIN(INDIRECT(ADDRESS($A944,AW$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AV942),AV942-(AV944-MIN(INDIRECT(ADDRESS($A944,AW$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AV942>0,AV944<=MIN(INDIRECT(ADDRESS($A944,AW$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AV942,0))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AND(AW$2=Periods!$Q$18,AW942>0),AW942,IF(AND(AW942>0,AW944-MIN(INDIRECT(ADDRESS($A944,AX$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AW944-MIN(INDIRECT(ADDRESS($A944,AX$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AW942),AW942-(AW944-MIN(INDIRECT(ADDRESS($A944,AX$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AW942>0,AW944<=MIN(INDIRECT(ADDRESS($A944,AX$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AW942,0))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AND(AX$2=Periods!$Q$18,AX942>0),AX942,IF(AND(AX942>0,AX944-MIN(INDIRECT(ADDRESS($A944,AY$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AX944-MIN(INDIRECT(ADDRESS($A944,AY$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AX942),AX942-(AX944-MIN(INDIRECT(ADDRESS($A944,AY$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AX942>0,AX944<=MIN(INDIRECT(ADDRESS($A944,AY$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AX942,0))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AND(AY$2=Periods!$Q$18,AY942>0),AY942,IF(AND(AY942>0,AY944-MIN(INDIRECT(ADDRESS($A944,AZ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AY944-MIN(INDIRECT(ADDRESS($A944,AZ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AY942),AY942-(AY944-MIN(INDIRECT(ADDRESS($A944,AZ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AY942>0,AY944<=MIN(INDIRECT(ADDRESS($A944,AZ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AY942,0))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AND(AZ$2=Periods!$Q$18,AZ942>0),AZ942,IF(AND(AZ942>0,AZ944-MIN(INDIRECT(ADDRESS($A944,BA$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,AZ944-MIN(INDIRECT(ADDRESS($A944,BA$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<AZ942),AZ942-(AZ944-MIN(INDIRECT(ADDRESS($A944,BA$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(AZ942>0,AZ944<=MIN(INDIRECT(ADDRESS($A944,BA$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),AZ942,0))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AND(BA$2=Periods!$Q$18,BA942>0),BA942,IF(AND(BA942>0,BA944-MIN(INDIRECT(ADDRESS($A944,BB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BA944-MIN(INDIRECT(ADDRESS($A944,BB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BA942),BA942-(BA944-MIN(INDIRECT(ADDRESS($A944,BB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BA942>0,BA944<=MIN(INDIRECT(ADDRESS($A944,BB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BA942,0))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(AND(BB$2=Periods!$Q$18,BB942>0),BB942,IF(AND(BB942>0,BB944-MIN(INDIRECT(ADDRESS($A944,BC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BB944-MIN(INDIRECT(ADDRESS($A944,BC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BB942),BB942-(BB944-MIN(INDIRECT(ADDRESS($A944,BC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BB942>0,BB944<=MIN(INDIRECT(ADDRESS($A944,BC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BB942,0))))","v":3902747.0315558538},{"$f":"IF(BC$11=\"\",0,IF(AND(BC$2=Periods!$Q$18,BC942>0),BC942,IF(AND(BC942>0,BC944-MIN(INDIRECT(ADDRESS($A944,BD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BC944-MIN(INDIRECT(ADDRESS($A944,BD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BC942),BC942-(BC944-MIN(INDIRECT(ADDRESS($A944,BD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BC942>0,BC944<=MIN(INDIRECT(ADDRESS($A944,BD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BC942,0))))","v":12599470.868347712},{"$f":"IF(BD$11=\"\",0,IF(AND(BD$2=Periods!$Q$18,BD942>0),BD942,IF(AND(BD942>0,BD944-MIN(INDIRECT(ADDRESS($A944,BE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BD944-MIN(INDIRECT(ADDRESS($A944,BE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BD942),BD942-(BD944-MIN(INDIRECT(ADDRESS($A944,BE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BD942>0,BD944<=MIN(INDIRECT(ADDRESS($A944,BE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BD942,0))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(AND(BE$2=Periods!$Q$18,BE942>0),BE942,IF(AND(BE942>0,BE944-MIN(INDIRECT(ADDRESS($A944,BF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BE944-MIN(INDIRECT(ADDRESS($A944,BF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BE942),BE942-(BE944-MIN(INDIRECT(ADDRESS($A944,BF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BE942>0,BE944<=MIN(INDIRECT(ADDRESS($A944,BF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BE942,0))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(AND(BF$2=Periods!$Q$18,BF942>0),BF942,IF(AND(BF942>0,BF944-MIN(INDIRECT(ADDRESS($A944,BG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BF944-MIN(INDIRECT(ADDRESS($A944,BG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BF942),BF942-(BF944-MIN(INDIRECT(ADDRESS($A944,BG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BF942>0,BF944<=MIN(INDIRECT(ADDRESS($A944,BG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BF942,0))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(AND(BG$2=Periods!$Q$18,BG942>0),BG942,IF(AND(BG942>0,BG944-MIN(INDIRECT(ADDRESS($A944,BH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BG944-MIN(INDIRECT(ADDRESS($A944,BH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BG942),BG942-(BG944-MIN(INDIRECT(ADDRESS($A944,BH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BG942>0,BG944<=MIN(INDIRECT(ADDRESS($A944,BH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BG942,0))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(AND(BH$2=Periods!$Q$18,BH942>0),BH942,IF(AND(BH942>0,BH944-MIN(INDIRECT(ADDRESS($A944,BI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BH944-MIN(INDIRECT(ADDRESS($A944,BI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BH942),BH942-(BH944-MIN(INDIRECT(ADDRESS($A944,BI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BH942>0,BH944<=MIN(INDIRECT(ADDRESS($A944,BI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BH942,0))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(AND(BI$2=Periods!$Q$18,BI942>0),BI942,IF(AND(BI942>0,BI944-MIN(INDIRECT(ADDRESS($A944,BJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BI944-MIN(INDIRECT(ADDRESS($A944,BJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BI942),BI942-(BI944-MIN(INDIRECT(ADDRESS($A944,BJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BI942>0,BI944<=MIN(INDIRECT(ADDRESS($A944,BJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BI942,0))))","v":9117787.4827730954},{"$f":"IF(BJ$11=\"\",0,IF(AND(BJ$2=Periods!$Q$18,BJ942>0),BJ942,IF(AND(BJ942>0,BJ944-MIN(INDIRECT(ADDRESS($A944,BK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BJ944-MIN(INDIRECT(ADDRESS($A944,BK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BJ942),BJ942-(BJ944-MIN(INDIRECT(ADDRESS($A944,BK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BJ942>0,BJ944<=MIN(INDIRECT(ADDRESS($A944,BK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BJ942,0))))","v":14090607.293927923},{"$f":"IF(BK$11=\"\",0,IF(AND(BK$2=Periods!$Q$18,BK942>0),BK942,IF(AND(BK942>0,BK944-MIN(INDIRECT(ADDRESS($A944,BL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BK944-MIN(INDIRECT(ADDRESS($A944,BL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BK942),BK942-(BK944-MIN(INDIRECT(ADDRESS($A944,BL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BK942>0,BK944<=MIN(INDIRECT(ADDRESS($A944,BL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BK942,0))))","v":7800556.6703069359},{"$f":"IF(BL$11=\"\",0,IF(AND(BL$2=Periods!$Q$18,BL942>0),BL942,IF(AND(BL942>0,BL944-MIN(INDIRECT(ADDRESS($A944,BM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BL944-MIN(INDIRECT(ADDRESS($A944,BM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BL942),BL942-(BL944-MIN(INDIRECT(ADDRESS($A944,BM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BL942>0,BL944<=MIN(INDIRECT(ADDRESS($A944,BM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BL942,0))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(AND(BM$2=Periods!$Q$18,BM942>0),BM942,IF(AND(BM942>0,BM944-MIN(INDIRECT(ADDRESS($A944,BN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BM944-MIN(INDIRECT(ADDRESS($A944,BN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BM942),BM942-(BM944-MIN(INDIRECT(ADDRESS($A944,BN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BM942>0,BM944<=MIN(INDIRECT(ADDRESS($A944,BN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BM942,0))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(AND(BN$2=Periods!$Q$18,BN942>0),BN942,IF(AND(BN942>0,BN944-MIN(INDIRECT(ADDRESS($A944,BO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BN944-MIN(INDIRECT(ADDRESS($A944,BO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BN942),BN942-(BN944-MIN(INDIRECT(ADDRESS($A944,BO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BN942>0,BN944<=MIN(INDIRECT(ADDRESS($A944,BO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BN942,0))))","v":12309533.012942106},{"$f":"IF(BO$11=\"\",0,IF(AND(BO$2=Periods!$Q$18,BO942>0),BO942,IF(AND(BO942>0,BO944-MIN(INDIRECT(ADDRESS($A944,BP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BO944-MIN(INDIRECT(ADDRESS($A944,BP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BO942),BO942-(BO944-MIN(INDIRECT(ADDRESS($A944,BP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BO942>0,BO944<=MIN(INDIRECT(ADDRESS($A944,BP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BO942,0))))","v":26408693.484175637},{"$f":"IF(BP$11=\"\",0,IF(AND(BP$2=Periods!$Q$18,BP942>0),BP942,IF(AND(BP942>0,BP944-MIN(INDIRECT(ADDRESS($A944,BQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BP944-MIN(INDIRECT(ADDRESS($A944,BQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BP942),BP942-(BP944-MIN(INDIRECT(ADDRESS($A944,BQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BP942>0,BP944<=MIN(INDIRECT(ADDRESS($A944,BQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BP942,0))))","v":16866578.832142964},{"$f":"IF(BQ$11=\"\",0,IF(AND(BQ$2=Periods!$Q$18,BQ942>0),BQ942,IF(AND(BQ942>0,BQ944-MIN(INDIRECT(ADDRESS($A944,BR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BQ944-MIN(INDIRECT(ADDRESS($A944,BR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BQ942),BQ942-(BQ944-MIN(INDIRECT(ADDRESS($A944,BR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BQ942>0,BQ944<=MIN(INDIRECT(ADDRESS($A944,BR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BQ942,0))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(AND(BR$2=Periods!$Q$18,BR942>0),BR942,IF(AND(BR942>0,BR944-MIN(INDIRECT(ADDRESS($A944,BS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BR944-MIN(INDIRECT(ADDRESS($A944,BS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BR942),BR942-(BR944-MIN(INDIRECT(ADDRESS($A944,BS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BR942>0,BR944<=MIN(INDIRECT(ADDRESS($A944,BS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BR942,0))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(AND(BS$2=Periods!$Q$18,BS942>0),BS942,IF(AND(BS942>0,BS944-MIN(INDIRECT(ADDRESS($A944,BT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BS944-MIN(INDIRECT(ADDRESS($A944,BT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BS942),BS942-(BS944-MIN(INDIRECT(ADDRESS($A944,BT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BS942>0,BS944<=MIN(INDIRECT(ADDRESS($A944,BT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BS942,0))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(AND(BT$2=Periods!$Q$18,BT942>0),BT942,IF(AND(BT942>0,BT944-MIN(INDIRECT(ADDRESS($A944,BU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BT944-MIN(INDIRECT(ADDRESS($A944,BU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BT942),BT942-(BT944-MIN(INDIRECT(ADDRESS($A944,BU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BT942>0,BT944<=MIN(INDIRECT(ADDRESS($A944,BU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BT942,0))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(AND(BU$2=Periods!$Q$18,BU942>0),BU942,IF(AND(BU942>0,BU944-MIN(INDIRECT(ADDRESS($A944,BV$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BU944-MIN(INDIRECT(ADDRESS($A944,BV$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BU942),BU942-(BU944-MIN(INDIRECT(ADDRESS($A944,BV$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BU942>0,BU944<=MIN(INDIRECT(ADDRESS($A944,BV$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BU942,0))))","v":15066900.061215535},{"$f":"IF(BV$11=\"\",0,IF(AND(BV$2=Periods!$Q$18,BV942>0),BV942,IF(AND(BV942>0,BV944-MIN(INDIRECT(ADDRESS($A944,BW$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BV944-MIN(INDIRECT(ADDRESS($A944,BW$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BV942),BV942-(BV944-MIN(INDIRECT(ADDRESS($A944,BW$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BV942>0,BV944<=MIN(INDIRECT(ADDRESS($A944,BW$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BV942,0))))","v":21163959.108302489},{"$f":"IF(BW$11=\"\",0,IF(AND(BW$2=Periods!$Q$18,BW942>0),BW942,IF(AND(BW942>0,BW944-MIN(INDIRECT(ADDRESS($A944,BX$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BW944-MIN(INDIRECT(ADDRESS($A944,BX$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BW942),BW942-(BW944-MIN(INDIRECT(ADDRESS($A944,BX$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BW942>0,BW944<=MIN(INDIRECT(ADDRESS($A944,BX$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BW942,0))))","v":15886811.965892896},{"$f":"IF(BX$11=\"\",0,IF(AND(BX$2=Periods!$Q$18,BX942>0),BX942,IF(AND(BX942>0,BX944-MIN(INDIRECT(ADDRESS($A944,BY$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BX944-MIN(INDIRECT(ADDRESS($A944,BY$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BX942),BX942-(BX944-MIN(INDIRECT(ADDRESS($A944,BY$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BX942>0,BX944<=MIN(INDIRECT(ADDRESS($A944,BY$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BX942,0))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(AND(BY$2=Periods!$Q$18,BY942>0),BY942,IF(AND(BY942>0,BY944-MIN(INDIRECT(ADDRESS($A944,BZ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BY944-MIN(INDIRECT(ADDRESS($A944,BZ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BY942),BY942-(BY944-MIN(INDIRECT(ADDRESS($A944,BZ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BY942>0,BY944<=MIN(INDIRECT(ADDRESS($A944,BZ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BY942,0))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(AND(BZ$2=Periods!$Q$18,BZ942>0),BZ942,IF(AND(BZ942>0,BZ944-MIN(INDIRECT(ADDRESS($A944,CA$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,BZ944-MIN(INDIRECT(ADDRESS($A944,CA$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<BZ942),BZ942-(BZ944-MIN(INDIRECT(ADDRESS($A944,CA$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(BZ942>0,BZ944<=MIN(INDIRECT(ADDRESS($A944,CA$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),BZ942,0))))","v":15088348.430765927},{"$f":"IF(CA$11=\"\",0,IF(AND(CA$2=Periods!$Q$18,CA942>0),CA942,IF(AND(CA942>0,CA944-MIN(INDIRECT(ADDRESS($A944,CB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CA944-MIN(INDIRECT(ADDRESS($A944,CB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CA942),CA942-(CA944-MIN(INDIRECT(ADDRESS($A944,CB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CA942>0,CA944<=MIN(INDIRECT(ADDRESS($A944,CB$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CA942,0))))","v":15900057.122006565},{"$f":"IF(CB$11=\"\",0,IF(AND(CB$2=Periods!$Q$18,CB942>0),CB942,IF(AND(CB942>0,CB944-MIN(INDIRECT(ADDRESS($A944,CC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CB944-MIN(INDIRECT(ADDRESS($A944,CC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CB942),CB942-(CB944-MIN(INDIRECT(ADDRESS($A944,CC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CB942>0,CB944<=MIN(INDIRECT(ADDRESS($A944,CC$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CB942,0))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(AND(CC$2=Periods!$Q$18,CC942>0),CC942,IF(AND(CC942>0,CC944-MIN(INDIRECT(ADDRESS($A944,CD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CC944-MIN(INDIRECT(ADDRESS($A944,CD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CC942),CC942-(CC944-MIN(INDIRECT(ADDRESS($A944,CD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CC942>0,CC944<=MIN(INDIRECT(ADDRESS($A944,CD$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CC942,0))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(AND(CD$2=Periods!$Q$18,CD942>0),CD942,IF(AND(CD942>0,CD944-MIN(INDIRECT(ADDRESS($A944,CE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CD944-MIN(INDIRECT(ADDRESS($A944,CE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CD942),CD942-(CD944-MIN(INDIRECT(ADDRESS($A944,CE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CD942>0,CD944<=MIN(INDIRECT(ADDRESS($A944,CE$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CD942,0))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(AND(CE$2=Periods!$Q$18,CE942>0),CE942,IF(AND(CE942>0,CE944-MIN(INDIRECT(ADDRESS($A944,CF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CE944-MIN(INDIRECT(ADDRESS($A944,CF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CE942),CE942-(CE944-MIN(INDIRECT(ADDRESS($A944,CF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CE942>0,CE944<=MIN(INDIRECT(ADDRESS($A944,CF$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CE942,0))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(AND(CF$2=Periods!$Q$18,CF942>0),CF942,IF(AND(CF942>0,CF944-MIN(INDIRECT(ADDRESS($A944,CG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CF944-MIN(INDIRECT(ADDRESS($A944,CG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CF942),CF942-(CF944-MIN(INDIRECT(ADDRESS($A944,CG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CF942>0,CF944<=MIN(INDIRECT(ADDRESS($A944,CG$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CF942,0))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(AND(CG$2=Periods!$Q$18,CG942>0),CG942,IF(AND(CG942>0,CG944-MIN(INDIRECT(ADDRESS($A944,CH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CG944-MIN(INDIRECT(ADDRESS($A944,CH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CG942),CG942-(CG944-MIN(INDIRECT(ADDRESS($A944,CH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CG942>0,CG944<=MIN(INDIRECT(ADDRESS($A944,CH$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CG942,0))))","v":36951828.28581547},{"$f":"IF(CH$11=\"\",0,IF(AND(CH$2=Periods!$Q$18,CH942>0),CH942,IF(AND(CH942>0,CH944-MIN(INDIRECT(ADDRESS($A944,CI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CH944-MIN(INDIRECT(ADDRESS($A944,CI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CH942),CH942-(CH944-MIN(INDIRECT(ADDRESS($A944,CI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CH942>0,CH944<=MIN(INDIRECT(ADDRESS($A944,CI$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CH942,0))))","v":58637319.362916142},{"$f":"IF(CI$11=\"\",0,IF(AND(CI$2=Periods!$Q$18,CI942>0),CI942,IF(AND(CI942>0,CI944-MIN(INDIRECT(ADDRESS($A944,CJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CI944-MIN(INDIRECT(ADDRESS($A944,CJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CI942),CI942-(CI944-MIN(INDIRECT(ADDRESS($A944,CJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CI942>0,CI944<=MIN(INDIRECT(ADDRESS($A944,CJ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CI942,0))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(AND(CJ$2=Periods!$Q$18,CJ942>0),CJ942,IF(AND(CJ942>0,CJ944-MIN(INDIRECT(ADDRESS($A944,CK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CJ944-MIN(INDIRECT(ADDRESS($A944,CK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CJ942),CJ942-(CJ944-MIN(INDIRECT(ADDRESS($A944,CK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CJ942>0,CJ944<=MIN(INDIRECT(ADDRESS($A944,CK$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CJ942,0))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(AND(CK$2=Periods!$Q$18,CK942>0),CK942,IF(AND(CK942>0,CK944-MIN(INDIRECT(ADDRESS($A944,CL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CK944-MIN(INDIRECT(ADDRESS($A944,CL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CK942),CK942-(CK944-MIN(INDIRECT(ADDRESS($A944,CL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CK942>0,CK944<=MIN(INDIRECT(ADDRESS($A944,CL$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CK942,0))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(AND(CL$2=Periods!$Q$18,CL942>0),CL942,IF(AND(CL942>0,CL944-MIN(INDIRECT(ADDRESS($A944,CM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CL944-MIN(INDIRECT(ADDRESS($A944,CM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CL942),CL942-(CL944-MIN(INDIRECT(ADDRESS($A944,CM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CL942>0,CL944<=MIN(INDIRECT(ADDRESS($A944,CM$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CL942,0))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(AND(CM$2=Periods!$Q$18,CM942>0),CM942,IF(AND(CM942>0,CM944-MIN(INDIRECT(ADDRESS($A944,CN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CM944-MIN(INDIRECT(ADDRESS($A944,CN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CM942),CM942-(CM944-MIN(INDIRECT(ADDRESS($A944,CN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CM942>0,CM944<=MIN(INDIRECT(ADDRESS($A944,CN$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CM942,0))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(AND(CN$2=Periods!$Q$18,CN942>0),CN942,IF(AND(CN942>0,CN944-MIN(INDIRECT(ADDRESS($A944,CO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CN944-MIN(INDIRECT(ADDRESS($A944,CO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CN942),CN942-(CN944-MIN(INDIRECT(ADDRESS($A944,CO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CN942>0,CN944<=MIN(INDIRECT(ADDRESS($A944,CO$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CN942,0))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(AND(CO$2=Periods!$Q$18,CO942>0),CO942,IF(AND(CO942>0,CO944-MIN(INDIRECT(ADDRESS($A944,CP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CO944-MIN(INDIRECT(ADDRESS($A944,CP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CO942),CO942-(CO944-MIN(INDIRECT(ADDRESS($A944,CP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CO942>0,CO944<=MIN(INDIRECT(ADDRESS($A944,CP$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CO942,0))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(AND(CP$2=Periods!$Q$18,CP942>0),CP942,IF(AND(CP942>0,CP944-MIN(INDIRECT(ADDRESS($A944,CQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CP944-MIN(INDIRECT(ADDRESS($A944,CQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CP942),CP942-(CP944-MIN(INDIRECT(ADDRESS($A944,CQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CP942>0,CP944<=MIN(INDIRECT(ADDRESS($A944,CQ$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CP942,0))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(AND(CQ$2=Periods!$Q$18,CQ942>0),CQ942,IF(AND(CQ942>0,CQ944-MIN(INDIRECT(ADDRESS($A944,CR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CQ944-MIN(INDIRECT(ADDRESS($A944,CR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CQ942),CQ942-(CQ944-MIN(INDIRECT(ADDRESS($A944,CR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CQ942>0,CQ944<=MIN(INDIRECT(ADDRESS($A944,CR$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CQ942,0))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(AND(CR$2=Periods!$Q$18,CR942>0),CR942,IF(AND(CR942>0,CR944-MIN(INDIRECT(ADDRESS($A944,CS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CR944-MIN(INDIRECT(ADDRESS($A944,CS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CR942),CR942-(CR944-MIN(INDIRECT(ADDRESS($A944,CS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CR942>0,CR944<=MIN(INDIRECT(ADDRESS($A944,CS$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CR942,0))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(AND(CS$2=Periods!$Q$18,CS942>0),CS942,IF(AND(CS942>0,CS944-MIN(INDIRECT(ADDRESS($A944,CT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CS944-MIN(INDIRECT(ADDRESS($A944,CT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CS942),CS942-(CS944-MIN(INDIRECT(ADDRESS($A944,CT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CS942>0,CS944<=MIN(INDIRECT(ADDRESS($A944,CT$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CS942,0))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(AND(CT$2=Periods!$Q$18,CT942>0),CT942,IF(AND(CT942>0,CT944-MIN(INDIRECT(ADDRESS($A944,CU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CT944-MIN(INDIRECT(ADDRESS($A944,CU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CT942),CT942-(CT944-MIN(INDIRECT(ADDRESS($A944,CU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CT942>0,CT944<=MIN(INDIRECT(ADDRESS($A944,CU$1,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CT942,0))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(AND(CU$2=Periods!$Q$18,CU942>0),CU942,IF(AND(CU942>0,CU944-MIN(INDIRECT(ADDRESS($A944,#REF!,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))>0,CU944-MIN(INDIRECT(ADDRESS($A944,#REF!,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))<CU942),CU942-(CU944-MIN(INDIRECT(ADDRESS($A944,#REF!,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),IF(AND(CU942>0,CU944<=MIN(INDIRECT(ADDRESS($A944,#REF!,4,1)&\":\"&ADDRESS($A944,SUMIFS($Z$1:$CV$1,$Z$2:$CV$2,Periods!$Q$18),4,1)))),CU942,0))))","v":0}]
[{"$f":"ROW()","v":947}]
[{"$f":"ROW()","v":948},null,null,null,null,null,null,{"$f":"KPI!$I$41","v":"CFADS"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B948=Lists!$CU$24,SUMIFS($Z948:$CV948,$Z$2:$CV$2,Periods!$Q$18),SUM($Z948:$CV948))","v":537628191.31019354},null,null,{"$f":"IF(AA$11=\"\",0,AA946+AA936+AA928+AA908+AA902)","v":0},{"$f":"IF(AB$11=\"\",0,AB946+AB936+AB928+AB908+AB902)","v":1333333.3333333333},1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1906808.0358701888,1333333.3333333333,1333333.3333333333,1333333.3333333333,5500000,5472222.2222222229,5444444.444444444,5416666.666666666,5388888.888888889,5361111.111111111,5333333.333333333,5305555.555555556,5277777.777777778,5250000,7536892.4950605845,9037917.2372494377,5166666.666666667,5138888.888888889,5111111.1111111119,10758121.560481798,17655026.423903268,5027777.7777777789,5000000,4972222.2222222229,4944444.444444445,4916666.666666666,14006676.371661983,18951718.405039035,12633890.003640268,4805555.5555555541,4777777.7777777761,17059533.012942106,31130915.706397858,21561023.276587404,4666666.6666666642,4638888.8888888853,4611111.1111111082,4583333.3333333312,19622455.616771087,25691736.886080265,20386811.965892896,4472222.2222222229,4444444.4444444468,19505015.097432598,20288946.010895461,4361111.1111111138,4333333.3333333386,4305555.5555555634,4277777.7777777826,4250000,41174050.508037694,62831763.807360604,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN946+CN936+CN928+CN908+CN902)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":949}]
[{"$f":"ROW()","v":950},null,null,null,null,null,null,{"$f":"KPI!$I$47","v":"CF(EBIT)"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B950=Lists!$CU$24,SUMIFS($Z950:$CV950,$Z$2:$CV$2,Periods!$Q$18),SUM($Z950:$CV950))","v":372978439.01814646},null,null,{"$f":"IF(AA$11=\"\",0,AA946+AA936+AA908+AA836)","v":0},{"$f":"IF(AB$11=\"\",0,AB946+AB936+AB908+AB836)","v":1333333.3333333333},1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1342734.5579650849,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1194444.4444444443,1166666.6666666667,1138888.888888889,1111111.111111111,1083333.3333333333,1155987.9953536915,1059542.0157348439,1000000.0000000001,972222.22222222236,944444.44444444473,4848463.5538879735,13488359.7572366,861111.11111111136,833333.33333333349,805555.55555555562,777777.77777777775,750000,9840009.7049953174,14785051.738372367,8467223.336973602,638888.88888888876,611111.11111111101,12892866.346275439,26964249.039731193,17394356.60992074,499999.99999999971,472222.22222222196,444444.44444444421,416666.66666666651,15455788.950104423,21525070.219413601,16220145.29922623,305555.55555555562,277777.77777777787,15338348.430765927,16122279.344228787,194444.44444444455,166666.66666666686,138888.88888888917,111111.11111111124,41471493.219370894,37732810.061125964,60234769.948574983,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN946+CN936+CN908+CN836)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":951}]
[{"$f":"ROW()","v":952},null,null,null,null,null,null,{"$f":"KPI!$I$43","v":"Выплаты тела кредитов (Principals)"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B952=Lists!$CU$24,SUMIFS($Z952:$CV952,$Z$2:$CV$2,Periods!$Q$18),SUM($Z952:$CV952))","v":208333011.20572042},null,null,{"$f":"IF(AA$11=\"\",0,AA928+AA902)","v":0},{"$f":"IF(AB$11=\"\",0,AB928+AB902)","v":0},0,0,0,0,0,0,564073.47790510394,0,0,0,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666667,4166666.6666666665,4166666.6666666665,6380904.4997068923,7978375.2215145938,4166666.6666666665,4166666.666666667,4166666.6666666674,5909658.0065938234,4166666.666666667,4166666.6666666674,4166666.666666667,4166666.666666667,4166666.666666667,4166666.6666666665,4166666.6666666665,4166666.666666666,4166666.666666666,4166666.6666666656,4166666.6666666656,4166666.6666666651,4166666.6666666651,4166666.6666666646,4166666.6666666642,4166666.6666666637,4166666.6666666642,4166666.6666666646,4166666.6666666651,4166666.666666666,4166666.6666666665,4166666.6666666674,4166666.6666666688,4166666.6666666698,4166666.6666666716,4166666.6666666693,4166666.6666666716,4166666.6666666744,4166666.6666666716,4166666.6666666665,4166666.6666666716,4166666.6666666865,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN928+CN902)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":953}]
[{"$f":"ROW()","v":954},null,null,null,null,null,null,{"$f":"KPI!$I$44","v":"Выплаты %% (Interests)"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B954=Lists!$CU$24,SUMIFS($Z954:$CV954,$Z$2:$CV$2,Periods!$Q$18),SUM($Z954:$CV954))","v":47503981.091385745},null,null,{"$f":"IF(AA$11=\"\",0,AA936+AA908)","v":0},{"$f":"IF(AB$11=\"\",0,AB936+AB908)","v":1333333.3333333333},1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1342734.5579650849,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1305555.5555555557,1277777.7777777778,1250000,1222222.2222222222,1194444.4444444443,1166666.6666666667,1138888.888888889,1111111.111111111,1083333.3333333333,1155987.9953536915,1059542.0157348439,1000000.0000000001,972222.22222222236,944444.44444444473,945716.52233211929,888888.88888888899,861111.11111111136,833333.33333333349,805555.55555555562,777777.77777777775,750000,722222.22222222225,694444.44444444438,666666.66666666651,638888.88888888876,611111.11111111101,583333.33333333314,555555.55555555527,527777.77777777752,499999.99999999971,472222.22222222196,444444.44444444421,416666.66666666651,388888.88888888876,361111.11111111112,333333.33333333331,305555.55555555562,277777.77777777787,250000.00000000017,222222.22222222248,194444.44444444455,166666.66666666686,138888.88888888917,111111.11111111124,83333.333333333328,55555.55555555562,27777.777777777912,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN936+CN908)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":955}]
[{"$f":"ROW()","v":956},null,null,null,null,null,null,{"$f":"KPI!$I$42","v":"Выплаты долга [Debt (Principals+Interests)]"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X952+$X954-$X956)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B956=Lists!$CU$24,SUMIFS($Z956:$CV956,$Z$2:$CV$2,Periods!$Q$18),SUM($Z956:$CV956))","v":255836992.29710624},null,null,{"$f":"IF(AA$11=\"\",0,AA936+AA928+AA908+AA902)","v":0},{"$f":"IF(AB$11=\"\",0,AB936+AB928+AB908+AB902)","v":1333333.3333333333},1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1333333.3333333333,1906808.0358701888,1333333.3333333333,1333333.3333333333,1333333.3333333333,5500000,5472222.2222222229,5444444.444444444,5416666.666666666,5388888.888888889,5361111.111111111,5333333.333333333,5305555.555555556,5277777.777777778,5250000,7536892.4950605845,9037917.2372494377,5166666.666666667,5138888.888888889,5111111.1111111119,6855374.5289259432,5055555.555555556,5027777.7777777789,5000000,4972222.2222222229,4944444.444444445,4916666.666666666,4888888.888888889,4861111.1111111101,4833333.3333333321,4805555.5555555541,4777777.7777777761,4749999.9999999981,4722222.2222222202,4694444.4444444422,4666666.6666666642,4638888.8888888853,4611111.1111111082,4583333.3333333312,4555555.5555555541,4527777.7777777771,4500000,4472222.2222222229,4444444.4444444468,4416666.6666666698,4388888.8888888936,4361111.1111111138,4333333.3333333386,4305555.5555555634,4277777.7777777826,4250000,4222222.2222222276,4194444.4444444645,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN936+CN928+CN908+CN902)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":957}]
[{"$f":"ROW()","v":958},null,null,null,null,null,null,{"$f":"Items!$BS$37","v":"Итоговый кассовый разрыв"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X958-0)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(MIN($Z944:$CV944)>=0,0,-MIN($Z944:$CV944))","v":0}]
[{"$f":"ROW()","v":959}]
[{"$f":"ROW()","v":960},null,null,null,null,null,null,{"$f":"KPI!$I$26","v":"NPV(WACC)"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B960=Lists!$CU$24,SUMIFS($Z960:$CV960,$Z$2:$CV$2,Periods!$Q$18),SUM($Z960:$CV960))","v":118510200.98454547},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA962=0,0,AA864/AA962))","v":-108468306.76911701},-63342914.057529651,-35648868.368615091,-23713912.066590995,-1951480.556245185,-1254722.0989163078,-1080527.6284081391,-1270166.1828401769,8491147.9340036213,19317061.293067582,0,1432548.921364011,584814.17717822432,0,0,3696975.1413518963,7662529.0507669328,6424958.4817111455,0,0,0,0,6069883.1866375962,8552753.3431944177,8801220.4026736487,669655.39319924277,0,8265841.4628894283,15222760.687132189,14116402.468271712,2834124.5323148463,0,{"$f":"IF(BG$11=\"\",0,IF(BG962=0,0,BG864/BG962))","v":0},0,10075656.994443201,13505149.533231055,13481668.834845373,2181567.2026010011,0,11707604.157591401,21164368.24649426,19396962.052563343,7512374.023729641,0,0,0,12607875.251428112,16352890.758576643,15506623.380806649,2942606.5812902087,0,11956317.792895712,21365688.714696985,3989566.0416039447,0,0,0,0,23629928.525416665,35721574.144837238,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM962=0,0,CM864/CM962))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":961},null,null,null,null,null,null,{"$f":"H960","v":"NPV(WACC)"},{"$f":"KPI!$I$25","v":"WACC"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(AZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(BZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(CA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(CB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(CC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(CD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(CE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(CF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(CG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(CH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":9.4561951857268234E-3},{"$f":"IF(CI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0}]
[{"$f":"ROW()","v":962},null,null,null,null,null,null,{"$f":"H960","v":"NPV(WACC)"},"Коэффициент дисконтирования",null,null,null,"коэфф",null,null,null,{"$f":"Q940","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,(1+AA961),Z962*(1+AA961)))","v":1.0094561951857268},1.0190018099988443,1.0286376900088023,1.0383646887809208,1.0481836679519996,1.0580954973066448,1.0681010548543151,1.0782012269070982,1.0883969081582219,1.0986890017613076,1.1090784194103738,1.1195660814205957,1.1301529168098281,1.1408398633809003,1.1516278678046881,1.1625178857039715,1.1735108817380868,1.1846078296883766,1.1958097125444502,1.2071175225912585,1.2185322614969925,1.2300549404018131,1.2416865800074202,1.2534282106674679,1.2652808724788358,1.2772456153737624,1.2893234992128504,1.3015155938789513,1.3138229793719378,1.3262467459043721,1.3387879939980789,1.3514478345816323,{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,(1+BG961),BF962*(1+BG961)))","v":1.3642273890887642},1.3771277895577021,1.3901501787314483,1.403295710159006,1.4165655482975628,1.4299608686156406,1.4434828576972216,1.4571327133468572,1.4709116446957728,1.4848208723089746,1.4988616282933696,1.513035156406908,1.5273427121687584,1.5417855629705235,1.5563649881885084,1.5710822792970505,1.5859387399829199,1.600935686260804,1.6160744465898815,1.6313563619915008,1.6467827861679696,1.6623550856224689,1.6780746397801005,1.6939428411100794,1.7099610952490809,1.7261308211257553,1.7424534510864194,1.7589304310219358,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM$2=1,(1+CM961),CL962*(1+CM961)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":963}]
[{"$f":"ROW()","v":964},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"KPI!$I$26&\" нарастающим итогом\"","v":"NPV(WACC) нарастающим итогом"},null,null,null,null,{"$f":"Prdction!$M$751","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X964-$X960)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"IF($B964=Lists!$CU$24,SUMIFS($Z964:$CV964,$Z$2:$CV$2,Periods!$Q$18),SUM($Z964:$CV964))","v":118510200.98454547},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z960:AA960))","v":-108468306.76911701},{"$f":"IF(AB$11=\"\",0,SUM($Z960:AB960))","v":-171811220.82664666},{"$f":"IF(AC$11=\"\",0,SUM($Z960:AC960))","v":-207460089.19526175},{"$f":"IF(AD$11=\"\",0,SUM($Z960:AD960))","v":-231174001.26185274},{"$f":"IF(AE$11=\"\",0,SUM($Z960:AE960))","v":-233125481.81809792},{"$f":"IF(AF$11=\"\",0,SUM($Z960:AF960))","v":-234380203.91701424},{"$f":"IF(AG$11=\"\",0,SUM($Z960:AG960))","v":-235460731.54542238},{"$f":"IF(AH$11=\"\",0,SUM($Z960:AH960))","v":-236730897.72826254},{"$f":"IF(AI$11=\"\",0,SUM($Z960:AI960))","v":-228239749.79425892},{"$f":"IF(AJ$11=\"\",0,SUM($Z960:AJ960))","v":-208922688.50119135},{"$f":"IF(AK$11=\"\",0,SUM($Z960:AK960))","v":-208922688.50119135},{"$f":"IF(AL$11=\"\",0,SUM($Z960:AL960))","v":-207490139.57982734},{"$f":"IF(AM$11=\"\",0,SUM($Z960:AM960))","v":-206905325.4026491},{"$f":"IF(AN$11=\"\",0,SUM($Z960:AN960))","v":-206905325.4026491},{"$f":"IF(AO$11=\"\",0,SUM($Z960:AO960))","v":-206905325.4026491},{"$f":"IF(AP$11=\"\",0,SUM($Z960:AP960))","v":-203208350.2612972},{"$f":"IF(AQ$11=\"\",0,SUM($Z960:AQ960))","v":-195545821.21053025},{"$f":"IF(AR$11=\"\",0,SUM($Z960:AR960))","v":-189120862.7288191},{"$f":"IF(AS$11=\"\",0,SUM($Z960:AS960))","v":-189120862.7288191},{"$f":"IF(AT$11=\"\",0,SUM($Z960:AT960))","v":-189120862.7288191},{"$f":"IF(AU$11=\"\",0,SUM($Z960:AU960))","v":-189120862.7288191},{"$f":"IF(AV$11=\"\",0,SUM($Z960:AV960))","v":-189120862.7288191},{"$f":"IF(AW$11=\"\",0,SUM($Z960:AW960))","v":-183050979.54218149},{"$f":"IF(AX$11=\"\",0,SUM($Z960:AX960))","v":-174498226.19898707},{"$f":"IF(AY$11=\"\",0,SUM($Z960:AY960))","v":-165697005.79631341},{"$f":"IF(AZ$11=\"\",0,SUM($Z960:AZ960))","v":-165027350.40311417},{"$f":"IF(BA$11=\"\",0,SUM($Z960:BA960))","v":-165027350.40311417},{"$f":"IF(BB$11=\"\",0,SUM($Z960:BB960))","v":-156761508.94022474},{"$f":"IF(BC$11=\"\",0,SUM($Z960:BC960))","v":-141538748.25309256},{"$f":"IF(BD$11=\"\",0,SUM($Z960:BD960))","v":-127422345.78482084},{"$f":"IF(BE$11=\"\",0,SUM($Z960:BE960))","v":-124588221.25250599},{"$f":"IF(BF$11=\"\",0,SUM($Z960:BF960))","v":-124588221.25250599},{"$f":"IF(BG$11=\"\",0,SUM($Z960:BG960))","v":-124588221.25250599},{"$f":"IF(BH$11=\"\",0,SUM($Z960:BH960))","v":-124588221.25250599},{"$f":"IF(BI$11=\"\",0,SUM($Z960:BI960))","v":-114512564.25806278},{"$f":"IF(BJ$11=\"\",0,SUM($Z960:BJ960))","v":-101007414.72483173},{"$f":"IF(BK$11=\"\",0,SUM($Z960:BK960))","v":-87525745.889986351},{"$f":"IF(BL$11=\"\",0,SUM($Z960:BL960))","v":-85344178.68738535},{"$f":"IF(BM$11=\"\",0,SUM($Z960:BM960))","v":-85344178.68738535},{"$f":"IF(BN$11=\"\",0,SUM($Z960:BN960))","v":-73636574.529793948},{"$f":"IF(BO$11=\"\",0,SUM($Z960:BO960))","v":-52472206.283299685},{"$f":"IF(BP$11=\"\",0,SUM($Z960:BP960))","v":-33075244.230736341},{"$f":"IF(BQ$11=\"\",0,SUM($Z960:BQ960))","v":-25562870.2070067},{"$f":"IF(BR$11=\"\",0,SUM($Z960:BR960))","v":-25562870.2070067},{"$f":"IF(BS$11=\"\",0,SUM($Z960:BS960))","v":-25562870.2070067},{"$f":"IF(BT$11=\"\",0,SUM($Z960:BT960))","v":-25562870.2070067},{"$f":"IF(BU$11=\"\",0,SUM($Z960:BU960))","v":-12954994.955578588},{"$f":"IF(BV$11=\"\",0,SUM($Z960:BV960))","v":3397895.8029980548},{"$f":"IF(BW$11=\"\",0,SUM($Z960:BW960))","v":18904519.183804706},{"$f":"IF(BX$11=\"\",0,SUM($Z960:BX960))","v":21847125.765094914},{"$f":"IF(BY$11=\"\",0,SUM($Z960:BY960))","v":21847125.765094914},{"$f":"IF(BZ$11=\"\",0,SUM($Z960:BZ960))","v":33803443.557990626},{"$f":"IF(CA$11=\"\",0,SUM($Z960:CA960))","v":55169132.272687614},{"$f":"IF(CB$11=\"\",0,SUM($Z960:CB960))","v":59158698.314291559},{"$f":"IF(CC$11=\"\",0,SUM($Z960:CC960))","v":59158698.314291559},{"$f":"IF(CD$11=\"\",0,SUM($Z960:CD960))","v":59158698.314291559},{"$f":"IF(CE$11=\"\",0,SUM($Z960:CE960))","v":59158698.314291559},{"$f":"IF(CF$11=\"\",0,SUM($Z960:CF960))","v":59158698.314291559},{"$f":"IF(CG$11=\"\",0,SUM($Z960:CG960))","v":82788626.839708224},{"$f":"IF(CH$11=\"\",0,SUM($Z960:CH960))","v":118510200.98454547},{"$f":"IF(CI$11=\"\",0,SUM($Z960:CI960))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z960:CJ960))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z960:CK960))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z960:CL960))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z960:CM960))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z960:CN960))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z960:CO960))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z960:CP960))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z960:CQ960))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z960:CR960))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z960:CS960))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z960:CT960))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z960:CU960))","v":0}]
[{"$f":"ROW()","v":965}]
[{"$f":"ROW()","v":966},null,null,null,null,null,null,"Индикатор безубыточности для кредиторов",null,null,null,null,"индикатор(1)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B966=Lists!$CU$24,SUMIFS($Z966:$CV966,$Z$2:$CV$2,Periods!$Q$18),SUM($Z966:$CV966))","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z966:Z966)=1,0,IF(AND(Z964<=0,MIN(AA964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z966:AA966)=1,0,IF(AND(AA964<=0,MIN(AB964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z966:AB966)=1,0,IF(AND(AB964<=0,MIN(AC964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z966:AC966)=1,0,IF(AND(AC964<=0,MIN(AD964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z966:AD966)=1,0,IF(AND(AD964<=0,MIN(AE964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z966:AE966)=1,0,IF(AND(AE964<=0,MIN(AF964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z966:AF966)=1,0,IF(AND(AF964<=0,MIN(AG964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z966:AG966)=1,0,IF(AND(AG964<=0,MIN(AH964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z966:AH966)=1,0,IF(AND(AH964<=0,MIN(AI964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z966:AI966)=1,0,IF(AND(AI964<=0,MIN(AJ964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z966:AJ966)=1,0,IF(AND(AJ964<=0,MIN(AK964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z966:AK966)=1,0,IF(AND(AK964<=0,MIN(AL964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z966:AL966)=1,0,IF(AND(AL964<=0,MIN(AM964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z966:AM966)=1,0,IF(AND(AM964<=0,MIN(AN964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z966:AN966)=1,0,IF(AND(AN964<=0,MIN(AO964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z966:AO966)=1,0,IF(AND(AO964<=0,MIN(AP964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z966:AP966)=1,0,IF(AND(AP964<=0,MIN(AQ964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z966:AQ966)=1,0,IF(AND(AQ964<=0,MIN(AR964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z966:AR966)=1,0,IF(AND(AR964<=0,MIN(AS964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z966:AS966)=1,0,IF(AND(AS964<=0,MIN(AT964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z966:AT966)=1,0,IF(AND(AT964<=0,MIN(AU964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z966:AU966)=1,0,IF(AND(AU964<=0,MIN(AV964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z966:AV966)=1,0,IF(AND(AV964<=0,MIN(AW964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z966:AW966)=1,0,IF(AND(AW964<=0,MIN(AX964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z966:AX966)=1,0,IF(AND(AX964<=0,MIN(AY964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z966:AY966)=1,0,IF(AND(AY964<=0,MIN(AZ964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z966:AZ966)=1,0,IF(AND(AZ964<=0,MIN(BA964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z966:BA966)=1,0,IF(AND(BA964<=0,MIN(BB964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z966:BB966)=1,0,IF(AND(BB964<=0,MIN(BC964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z966:BC966)=1,0,IF(AND(BC964<=0,MIN(BD964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z966:BD966)=1,0,IF(AND(BD964<=0,MIN(BE964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z966:BE966)=1,0,IF(AND(BE964<=0,MIN(BF964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z966:BF966)=1,0,IF(AND(BF964<=0,MIN(BG964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z966:BG966)=1,0,IF(AND(BG964<=0,MIN(BH964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z966:BH966)=1,0,IF(AND(BH964<=0,MIN(BI964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z966:BI966)=1,0,IF(AND(BI964<=0,MIN(BJ964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z966:BJ966)=1,0,IF(AND(BJ964<=0,MIN(BK964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z966:BK966)=1,0,IF(AND(BK964<=0,MIN(BL964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z966:BL966)=1,0,IF(AND(BL964<=0,MIN(BM964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z966:BM966)=1,0,IF(AND(BM964<=0,MIN(BN964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z966:BN966)=1,0,IF(AND(BN964<=0,MIN(BO964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z966:BO966)=1,0,IF(AND(BO964<=0,MIN(BP964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z966:BP966)=1,0,IF(AND(BP964<=0,MIN(BQ964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z966:BQ966)=1,0,IF(AND(BQ964<=0,MIN(BR964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z966:BR966)=1,0,IF(AND(BR964<=0,MIN(BS964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z966:BS966)=1,0,IF(AND(BS964<=0,MIN(BT964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z966:BT966)=1,0,IF(AND(BT964<=0,MIN(BU964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z966:BU966)=1,0,IF(AND(BU964<=0,MIN(BV964:$CV964)>=0),1,0)))","v":1},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z966:BV966)=1,0,IF(AND(BV964<=0,MIN(BW964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z966:BW966)=1,0,IF(AND(BW964<=0,MIN(BX964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z966:BX966)=1,0,IF(AND(BX964<=0,MIN(BY964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z966:BY966)=1,0,IF(AND(BY964<=0,MIN(BZ964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z966:BZ966)=1,0,IF(AND(BZ964<=0,MIN(CA964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z966:CA966)=1,0,IF(AND(CA964<=0,MIN(CB964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z966:CB966)=1,0,IF(AND(CB964<=0,MIN(CC964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z966:CC966)=1,0,IF(AND(CC964<=0,MIN(CD964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z966:CD966)=1,0,IF(AND(CD964<=0,MIN(CE964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z966:CE966)=1,0,IF(AND(CE964<=0,MIN(CF964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z966:CF966)=1,0,IF(AND(CF964<=0,MIN(CG964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z966:CG966)=1,0,IF(AND(CG964<=0,MIN(CH964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z966:CH966)=1,0,IF(AND(CH964<=0,MIN(CI964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z966:CI966)=1,0,IF(AND(CI964<=0,MIN(CJ964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z966:CJ966)=1,0,IF(AND(CJ964<=0,MIN(CK964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z966:CK966)=1,0,IF(AND(CK964<=0,MIN(CL964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z966:CL966)=1,0,IF(AND(CL964<=0,MIN(CM964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z966:CM966)=1,0,IF(AND(CM964<=0,MIN(CN964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z966:CN966)=1,0,IF(AND(CN964<=0,MIN(CO964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z966:CO966)=1,0,IF(AND(CO964<=0,MIN(CP964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z966:CP966)=1,0,IF(AND(CP964<=0,MIN(CQ964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z966:CQ966)=1,0,IF(AND(CQ964<=0,MIN(CR964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z966:CR966)=1,0,IF(AND(CR964<=0,MIN(CS964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z966:CS966)=1,0,IF(AND(CS964<=0,MIN(CT964:$CV964)>=0),1,0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z966:CT966)=1,0,IF(AND(CT964<=0,MIN(CU964:$CV964)>=0),1,0)))","v":0}]
[{"$f":"ROW()","v":967},null,null,null,null,null,null,{"$f":"H966","v":"Индикатор безубыточности для кредиторов"},{"$f":"KPI!$I$28","v":"Дисконтированный срок окупаемости (DPBP)"},null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X966=0,\"не окупается\",SUMIFS($Z$2:$CV$2,$Z966:$CV966,1)*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":4}]

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